| 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 | 2023-01 | Purchase | 2024-12 | 368,695 | Cost | 368,695 | ||||
| LTCG FROM LAZARD PRIVATE MARKET - UBTI | 2023-01 | Purchase | 2024-12 | 10,792 | Cost | 10,792 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE ATTACHED STATEMENT 1 | 11,926,140 | 33,383,210 |
| SEE ATTACHED STATEMENT 2 | 7,214,204 | 11,746,242 |
| SEE ATTACHED STATEMENT 3 | 571,762 | 753,005 |
| SEE ATTACHED STATEMENT 4 | 1,478 | 1,478 |
| SEE ATTACHED STATEMENT 5 | 1,513,768 | 2,713,003 |
| SEE ATTACHED STATEMENT 6 | 20,783,512 | 21,461,382 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 45,485,171 | 27,628,683 | 17,856,488 | 14,762,814 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PRESCOTT GROUP MID CAP | FMV | 558,846 | 824,858 |
| PRESCOTT GROUP SMALL CAP | FMV | 544,859 | 839,399 |
| BOOTSMEAD LEASCO LLC | FMV | 8,976,989 | 6,650,073 |
| BOOTSMEAD LAND LLC | FMV | 455,801 | 41,136 |
| OMEGA CAPITAL LLC | FMV | 453,054 | |
| LAZARD PRIVATE MARKET (PREV TRUVO LP) | FMV | 1,923,366 | 3,791,833 |
| ROUNDTABLE INVESTMENT PARTNERS LLC | FMV | 2,046,352 | 1,683,155 |
| KC CEDARPORT LLC | FMV | 1,418,359 | 11,151,022 |
| NGP ETP IV LP | FMV | 4,308,828 | 4,259,768 |
| ARGONAUT PRIVATE EQUITY FUND V | FMV | 840,483 | 973,194 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 148,153 | 6,577 | 0 | 141,576 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER ASSETS | 240,222 | 240,222 |
| Description | Amount |
|---|---|
| 2024 DIVIDENDS REC'D IN 2025 | 5,406 |
| 2024 INTEREST PD WITH NO INCOME | 3,380 |
| ADJ STOCK CONTRIBUTIONS TO DONOR COST | 1,155,894 |
| CY EXCESS INTEREST EXPENSE | 106,743 |
| FOREIGN TAXES | 3,881 |
| NONDEDUCTIBLE EXPENSES FROM K1'S | 9,744 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 33 | 33 | ||
| COAL DEPLETION EXPENSE | 2,389,554 | 2,389,554 | ||
| COAL ROYALTY EXPENSES | 222,651 | 222,651 | ||
| INVESTMENT FEES | 156,181 | 156,181 | ||
| OIL AND GAS DEPLETION EXPENSE | 728,057 | 728,057 | ||
| OIL AND GAS ROYALTY EXPENSES | 115,799 | 115,799 | ||
| OIL AND GAS ROYALTY EXPENSES FROM K-1S | 1,236 | 1,236 | ||
| OTHER DEDUCTIONS FROM PASSTHROUGH ENTITY | 389,602 | 389,602 | ||
| PROGRAM ADMINISTRATION EXPENSE | 221,194 | 221,194 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ALLIANCE RESOURCE PARTNERS LP | 58,588 | ||
| ARGONAUT PRIVATE EQUITY FUND V | 55,080 | ||
| BOOTSMEAD LEASCO LLC | 1,533,843 | ||
| COAL ROYALTIES | 6,551,783 | 6,551,783 | |
| ENERGY TRANSFER LP | -2,738 | ||
| ENTERPRISE PRODUCT PARTNERS LP | 14,714 | ||
| EXCESS BUSINESS INTEREST EXP | -3,568 | ||
| KC-CEDARPORT LLC | -388,356 | ||
| LAZARD PRIVATE MARKET | 330,151 | 284,884 | |
| NGP ENERGY TRANSITION IV LP | -21,353 | ||
| OIL AND GAS ROYALTIES | 1,814,411 | 1,814,411 | |
| OMEGA CAPITAL LLC | 977 | 977 | |
| OTHER PORTFOLIO INCOME | 367 | 367 | |
| PLAINS ALL AMERICAN PIPELINE LP | 12,876 | ||
| ROUNDTABLE INVESTMENT LLC | 2,463 | 1,421 | |
| ROYALTY INCOME FROM K-1S | 16,010 | 16,010 | |
| SUNOCO LP | 7,822 | ||
| USA COMPRESSIONS LP | 1,264 | ||
| WESTERN GAS PARTNERS LP | 20,606 |
| Description | Amount |
|---|---|
| 2023 DIVIDENDS REC'D IN 2024 | 5,242 |
| 2023 INTEREST PD WITH NO INCOME | 5,375 |
| EXEMPT INTEREST INCOME | 137 |
| OTHER EXEMPT INCOME | 65 |
| PREFERENCE DEPLETION FROM K1 AND OTHER K1 DIFFERENCES | 90,326 |
| PY EXCESS INTEREST EXPENSE ALLOWED | 3,568 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 1,172,056 | |||
| FOREIGN TAXES | 7,082 | 7,082 |