| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,750 | 1,750 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 550SH AMERIGAS PARTNER LP | 2017-03 | PURCHASE | 2018-05 | 22,273 | 18,612 | 3,661 | ||||
| 25,000 CREDIT SUISSE NY | 2011-11 | PURCHASE | 2018-02 | 25,000 | 25,000 | |||||
| 1390SH AT&T INC | 2016-06 | PURCHASE | 2018-11 | 42,415 | 60,007 | -17,592 | ||||
| 400SH BOSTON PROPERTIES INC | 2015-06 | PURCHASE | 2018-08 | 51,886 | 50,174 | 1,712 | ||||
| 80,000 JPMORGAN CHASE NOTE | 2016-06 | PURCHASE | 2018-05 | 80,000 | 80,000 | |||||
| 960SH SECTOR SPDR INT UTILTIES | 2016-06 | PURCHASE | 2018-05 | 47,562 | 49,972 | -2,410 | ||||
| 490SH S&P DIVIDEND ETF | 2016-06 | PURCHASE | 2018-05 | 45,166 | 39,973 | 5,193 | ||||
| 420SH S&P DIVIDEND ETF | 2016-06 | PURCHASE | 2018-05 | 38,714 | 35,057 | 3,657 | ||||
| 900003 | 2,035 | 2,035 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALLY BK 08/19/19 | 29,715 | 29,715 |
| BARCLAYS BANK PLC MTN 05/16/19 | 49,840 | 49,840 |
| BANK AMERICA CORP 10/19/20 | 39,581 | 39,581 |
| BANK OF AMERICA 08/01/25 | 49,463 | 49,463 |
| BANK OF MONTREAL 11/6/22 | 29,091 | 29,091 |
| BANK OF NOVA SCOTIA 2.8% 7/21/21 | 49,567 | 49,567 |
| CITIGROUP INC NOTE 6/10/25 | 48,932 | 48,932 |
| CREDIT SUISSE NY NOTE 6.0% 2/15/18 | ||
| HSBC HOLDINGS PLC NOTE 05/18/24 | 34,084 | 34,084 |
| JP MORGAN CHASE 05/15/18 | ||
| JP MORGAN CHASE 5/1/23 | 48,906 | 48,906 |
| MITSUBISHI UFJ FIN 09/13/23 | 76,007 | 76,007 |
| MORGAN STANLEY CALL 10/23/24 | 49,169 | 49,169 |
| NATIONAL RURAL UTILITIES 05/15/27 | 48,903 | 48,903 |
| NEXTERRA ENERGY CAP HLDGS | 34,809 | 34,809 |
| STATE STREET CORP NOTE 12/16/24 | 24,762 | 24,762 |
| SUMITOMO MITSUI FINL 07/14/26 | 73,161 | 73,161 |
| UNITED HEALTH GROUP INC | 49,602 | 49,602 |
| WELLS FARGO CO MTN | 49,295 | 49,295 |
| WELLS FARGO CO NEW NOTE | 24,220 | 24,220 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALPHABET INC CAP 85SH | 88,027 | 88,027 |
| AMERIGAS PARTNERS LP 550SH | ||
| APPLE INC 910SH | 143,543 | 143,543 |
| AT&T 1,390SH | ||
| BERKSHIRE HATHAWAY INC 360SH | 73,505 | 73,505 |
| BOSTON PROPERTIES INC 400SH | ||
| COHEN & STEERS PREF SECURITIES | 98,527 | 98,527 |
| CONSTELLATION BRANDS INC 365 | 58,699 | 58,699 |
| CROWN CASTLE INTL CORP 600SH | 65,178 | 65,178 |
| DIAMONDS TRUST SER I 435SH | 101,442 | 101,442 |
| EATON VANCE FLOATING RATE | 98,021 | 98,021 |
| JOHNSON & JOHNSON 160SH/520SH | 67,106 | 67,106 |
| MAGELLAN MIDSTREAM 1,310SH | 74,749 | 74,749 |
| METROPOLITAN WEST LOW DURATION | 73,297 | 73,297 |
| METWEST UNCONSTRAINED BOND | 63,231 | 63,231 |
| POWERSHARES QQQ 700SH | 107,982 | 107,982 |
| REALTY INCOME 1070SH | 67,453 | 67,453 |
| ROYAL DUTCH SHELL 940SH | 56,344 | 56,344 |
| S&P DIVIDEND 910SH | ||
| S&P MIDCAP 400 590SH | 97,975 | 97,975 |
| S&P SMALLCAP 1400SH | 97,048 | 97,048 |
| S&P500 965SH | 241,173 | 241,173 |
| SECTOR SPDR UTILITIES | ||
| SELECT SECTOR SPDR CONSUMER | 98,515 | 98,515 |
| SELECT SECTOR SPDR HEALTH CARE 1,060 | 91,701 | 91,701 |
| SPDR EMERGING MKTS 675SH | 59,238 | 59,238 |
| SPDR INDUSTRIAL 1380 SH | 88,886 | 88,886 |
| SPDR TR BEN INT FINANCIAL 2385SH | 56,811 | 56,811 |
| T ROWE PRICE SHORT TERM 9988SH | 46,448 | 46,448 |
| TCW TOTAL RETURN BOND FUND | 140,318 | 140,318 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES PAID TO VAN DEWATER & | ||||
| DEWATER | 1,340 | 1,340 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID FEDERAL EXCISE TAX | 1,380 | 1,301 | 1,301 |
| PREPAID FEDERAL INCOME TAX | 268 | 268 |
| Description | Amount |
|---|---|
| UNREALIZED LOSSES | 198,890 |
| PREVIOUS UNREALIZED GAINS | 8,102 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| NYS FILING FEE | 250 | 250 | ||
| PUBLIC NOTICE COSTS | 34 | 34 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MAGELLAN MIDSTREAM PARTNERS | 2,537 | 2,537 | |
| AMERIGAS PARTNERS LP | -1,186 | -1,186 | |
| AMERIGAS PARTNER LP | 618 | 618 |
| Description | Amount |
|---|---|
| NONDIVIDEND DISTRIBUTIONS NET OF K-1 INCOME | 2,606 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| INCOME TAX | 1,189 | 1,189 |
| NYS INCOME TAX | 713 | 388 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISOR FEES PAID TO | ||||
| MAGNOLIA CAPITAL MANAGEMENT, LTD | 17,437 | 17,437 | ||
| ACCOUNT FEES |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 204 | 204 | ||
| EXCISE TAXES | 604 | 604 | ||
| INCOME TAX | 906 | 906 | ||
| NYS INCOME TAX | 388 | 388 |