| Contractor | Explanation |
|---|---|
| JC LAND LLC | REIMBURSEMENT FOR PAYROLL SERVICES |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| LTCG FROM KC CEDARPORT LLC - UBTI | 2020-01 | Purchase | 2023-12 | 426,097 | Cost | 426,097 | ||||
| MAGELLAN MIDSTREAM PARTNERS LP | 2020-01 | Purchase | 2023-12 | 479,686 | 479,686 | Cost | 479,686 | |||
| LTCG FROM LAZARD PRIVATE MARKET - UBTI | 2020-01 | Purchase | 2023-12 | 12,601 | Cost | 12,601 | ||||
| LTCG FROM ROUNDTABLE INVESTMENT - UBTI | 2020-01 | Purchase | 2023-12 | 581 | Cost | 581 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE ATTACHED STATEMENT 1 | 10,710,041 | 26,123,791 |
| SEE ATTACHED STATEMENT 2 | 7,116,808 | 9,744,942 |
| SEE ATTACHED STATEMENT 3 | 556,772 | 738,930 |
| SEE ATTACHED STATEMENT 4 | 1,964,975 | 2,455,579 |
| SEE ATTACHED STATEMENT 5 | 1,490,039 | 2,442,223 |
| SEE ATTACHED STATEMENT 6 | 20,132,394 | 20,646,586 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 45,485,171 | 24,511,072 | 20,974,099 | 17,556,205 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PRESCOTT GROUP MID CAP | FMV | 506,329 | 708,420 |
| PRESCOTT GROUP SMALL CAP | FMV | 455,088 | 737,512 |
| BOOTSMEAD LEASCO LLC | FMV | 7,203,295 | 8,978,933 |
| BOOTSMEAD LAND LLC | FMV | 448,496 | 22,718 |
| OMEGA CAPITAL LLC | FMV | 461,906 | 223,765 |
| LAZARD PRIVATE MARKET (PREV TRUVO LP) | FMV | 1,989,193 | 4,495,120 |
| ROUNDTABLE INVESTMENT PARTNERS LLC | FMV | 1,940,478 | 1,636,443 |
| KC CEDARPORT LLC | FMV | 1,586,300 | 10,708,746 |
| NGP ETP IV LP | FMV | 2,887,952 | 2,911,894 |
| ARGONAUT PRIVATE EQUITY FUND V | FMV | 444,168 | 576,283 |
| Description | Amount |
|---|---|
| 2023 DIVIDENDS REC'D IN 2024 | 5,242 |
| 2023 INTEREST PD WITH NO INCOME | 5,375 |
| ADJ STOCK CONTRIBUTIONS TO DONOR COST | 3,132,432 |
| CY EXCESS INTEREST EXPENSE | 14,590 |
| FOREIGN TAXES | 2,882 |
| NONDEDUCTIBLE EXPENSES FROM K1'S | 7,185 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 33 | |||
| COAL DEPLETION EXPENSE | 3,007,602 | 3,007,602 | ||
| COAL ROYALTY EXPENSES | 580,485 | 580,485 | ||
| INVESTMENT FEES | 81,490 | 81,490 | ||
| OIL AND GAS DEPLETION EXPENSE | 728,057 | 728,057 | ||
| OIL AND GAS ROYALTY EXPENSES | 107,330 | 107,330 | ||
| OIL AND GAS ROYALTY EXPENSES FROM K-1S | 2,788 | 2,788 | ||
| OTHER DEDUCTIONS FROM PASSTHROUGH ENTITY | 399,780 | 399,780 | ||
| PROGRAM ADMINISTRATION EXPENSE | 115,003 | 115,003 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ALLIANCE RESOURCE PARTNERS LP | 191,490 | ||
| ARGONAUT PRIVATE EQUITY FUND V | -8,283 | 12 | |
| BOOTSMEAD LEASCO LLC | 1,379,332 | ||
| COAL ROYALTIES | 7,818,614 | 7,818,614 | |
| ENERGY TRANSFER LP | -23,894 | ||
| ENTERPRISE PRODUCT PARTNERS LP | -31,404 | ||
| EXCESS BUSINESS INTEREST EXP | -1,008 | ||
| KC-CEDARPORT LLC | 56,042 | ||
| LAZARD PRIVATE MARKET | 69,378 | 47,736 | |
| MAGELLAN MIDSTREAM PARTNERS LP | 30,737 | ||
| NGP ENERGY TRANSITION IV LP | 15,615 | 15,615 | |
| OIL AND GAS ROYALTIES | 1,525,189 | 1,525,189 | |
| OMEGA CAPITAL LLC | 677 | 677 | |
| PLAINS ALL AMERICAN PIPELINE LP | 18,666 | ||
| ROUNDTABLE INVESTMENT LLC | 572 | -376 | |
| ROYALTY INCOME FROM K-1S | 31,285 | 31,285 | |
| SUNOCO LP | 6,118 | ||
| USA COMPRESSIONS LP | 795 | ||
| WESTERN GAS PARTNERS LP | 6,317 |
| Description | Amount |
|---|---|
| 2022 DIVIDENDS REC'D IN 2023 | 1,781 |
| EXEMPT INTEREST INCOME | 138 |
| OTHER EXEMPT INCOME | 2 |
| PREFERENCE DEPLETION FROM K1 AND OTHER K1 DIFFERENCES | 115,021 |
| PY EXCESS INTEREST EXPENSE ALLOWED | 1,008 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 15,804 | 3,324 | 0 | 12,480 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 882,000 | |||
| FOREIGN TAXES | 7,419 | 7,419 |