| 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 | 303,899 | Cost | 303,899 | ||||
| SECTION 1231 FROM CHAMBERS ENERGY CAP | 2023-01 | Purchase | 2024-12 | 684,461 | Cost | 684,461 | ||||
| SALE OIL AND GAS FROM CHAMBERS ENERGY | 2023-01 | Purchase | 2024-12 | 163,556 | Cost | -163,556 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STATEMENT 1 | 40,900,000 | 39,630,951 |
| STATEMENT 2 | 33,983,132 | 38,208,861 |
| STATEMENT 3 | 19,645,074 | 19,455,731 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 45,485,172 | 27,628,684 | 17,856,488 | 14,762,814 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BOOTSMEAD LAND LLC | FMV | 340,164 | 30,708 |
| BOOTSMEAD LEASCO LLC | FMV | 6,706,722 | 4,964,335 |
| KC-CEDARPORT LLC | FMV | 1,169,091 | 9,191,313 |
| OMEGA CAPITAL FUND I LP | FMV | 453,054 | |
| ORIGIN ENTERTAINMENT | FMV | 4,779 | 200,000 |
| GENCIA CORP | FMV | 298,252 | 750,000 |
| CHAMBERS ENERGY III LP | FMV | 530,156 | 649,893 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL AND PROFESSIONAL FEES | 20,082 | 9,077 | 0 | 11,005 |
| Description | Amount |
|---|---|
| ACCRUED INTEREST PAID - TIMING | 12,334 |
| DIVIDENDS - TIMING | 1,008 |
| EXCESS INTEREST EXPENSE | 70,603 |
| NONDEDUCTIBLE EXPENSES FROM K-1 | 4,555 |
| ROUNDING | 3 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 25 | |||
| INVESTMENT FEES | 66,324 | 66,324 | ||
| PORTFOLIO DEDUCTIONS - FROM K-1 | 30,502 | 30,502 | ||
| ROYALTY COST DEPLETION - COAL | 2,389,554 | 2,389,554 | ||
| ROYALTY COST DEPLETION - FROM K-1 | 187 | 187 | ||
| ROYALTY COST DEPLETION - OIL AND GAS | 728,057 | 728,057 | ||
| ROYALTY DEDUCTIONS - COAL | 222,651 | 222,651 | ||
| ROYALTY DEDUCTIONS - FROM K-1 | 149 | 149 | ||
| ROYALTY DEDUCTIONS - OIL AND GAS | 109,098 | 109,098 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ALLOWED EXCESS BUS INT EXP | -7,030 | ||
| BOOTSMEAD LEASCO LLC | 1,145,433 | ||
| CHAMBERS ENERGY CAPITAL | 115,398 | 17 | |
| COAL ROYALTY INCOME | 6,551,783 | 6,551,783 | |
| GENCIA LLC | -1,026 | ||
| KC-CEDARPORT LLC | -320,105 | ||
| OIL & GAS ROYALTY INCOME | 1,721,330 | 1,721,330 | |
| OIL & GAS ROYALTY INCOME -K-1 | 2,871 | 2,871 | |
| OMEGA CAPITAL FUND I LP | 977 | 977 | |
| ORIGIN ENTERTAINMENT | -2,400 | ||
| OTHER PORTFOLIO INCOME | 10,232 | 10,232 |
| Description | Amount |
|---|---|
| EXCESS BUSINESS INTEREST EXPENSE ALLOWED | 7,030 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 713,462 | |||
| FOREIGN TAXES | 33,277 | 33,277 |