| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,800 | 1,800 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| CREDIT AGRICOLE CORP 40,000 | 2019-09 | PURCHASE | 2020-06 | 40,000 | 40,000 | |||||
| JP MORGAN CHASE BANK 30,000 | 2019-08 | PURCHASE | 2020-03 | 30,000 | 30,000 | |||||
| BK OF AMERICA CORP 40,000 | 2015-11 | PURCHASE | 2020-10 | 40,000 | 39,934 | 66 | ||||
| ROYAL DUTCH SHELL 940SH | 2018-05 | PURCHASE | 2020-03 | 23,487 | 70,371 | -46,884 | ||||
| T ROWE PRICE ST BOND FD 4,210SH | 2015-06 | PURCHASE | 2020-08 | 20,337 | 19,984 | 353 | ||||
| WELLS FARGO NT 50,000 | 2017-12 | PURCHASE | 2020-12 | 50,000 | 50,000 | |||||
| APPLE INC 1040SH | 2009-12 | PURCHASE | 2020-09 | 122,758 | 7,432 | 115,326 | ||||
| T ROWE PRICE ST BOND FD 5778SH | 2009-12 | PURCHASE | 2020-08 | 27,909 | 27,973 | -64 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BARCLAYS BANK PLC MTN 04/30/27 | 24,531 | 24,531 |
| BANK AMERICA CORP 10/19/20 | ||
| BANK OF AMERICA 08/01/25 | 56,990 | 56,990 |
| BANK OF MONTREAL 11/6/22 | 31,196 | 31,196 |
| BANK OF MONTREAL SER F MTN | 39,262 | 39,262 |
| BANK OF NOVA SCOTIA 2.8% 7/21/21 | 50,689 | 50,689 |
| CITIGROUP INC NOTE 6/10/25 | 57,166 | 57,166 |
| CREDIT AGRICOLE CORP 09/09/26 | ||
| GOLDMAN SACHS 05/24/28 | 34,730 | 34,730 |
| HSBC HOLDINGS PLC NOTE 05/18/24 | 35,232 | 35,232 |
| JPMORGAN CHASE BK 08/30/20 | ||
| JP MORGAN CHASE 5/1/23 | 53,440 | 53,440 |
| MITSUBISHI UFJ FIN 09/13/23 | 84,416 | 84,416 |
| MORGAN STANLEY CALL 10/23/24 | 55,640 | 55,640 |
| NATIONAL RURAL UTILITIES 08/15/22 | 41,384 | 41,384 |
| NATIONAL RURAL UTILITIES 05/15/27 | 55,335 | 55,335 |
| SALLIE MAE BK 05/17/21 | 50,458 | 50,458 |
| STATE STREET CORP NOTE 12/16/24 | 27,740 | 27,740 |
| SUMITOMO MITSUI FINL 07/14/26 | 86,954 | 86,954 |
| UNITED HEALTH GROUP INC | 51,221 | 51,221 |
| WELLS FARGO CO MTN | ||
| WELLS FARGO CO NEW NOTE | 25,252 | 25,252 |
| WESTPAC BANKING CORP BOND 03/08/27 | 39,629 | 39,629 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALPHABET INC CAP 85SH | 148,910 | 148,910 |
| AMAZON 21SH | 68,396 | 68,396 |
| APPLE INC 2600SH | 344,994 | 344,994 |
| BERKSHIRE HATHAWAY INC 360SH | 83,473 | 83,473 |
| COHEN & STEERS PREF SECURITIES | 111,093 | 111,093 |
| CONSTELLATION BRANDS INC 365 | 79,953 | 79,953 |
| CROWN CASTLE INTL CORP 600SH | 95,514 | 95,514 |
| DIAMONDS TRUST SER I 435SH | 133,019 | 133,019 |
| EATON VANCE FLOATING RATE | 64,252 | 64,252 |
| EATON VANCE SHORT DURATION | 99,754 | 99,754 |
| IBM 520SH | 65,458 | 65,458 |
| MAGELLAN MIDSTREAM 1,310SH | 55,596 | 55,596 |
| METROPOLITAN WEST LOW DURATION | 75,936 | 75,936 |
| METWEST UNCONSTRAINED BOND | 100,853 | 100,853 |
| MICROSOFT CORP 300SH | 66,726 | 66,726 |
| POWERSHARES QQQ 700SH | 219,618 | 219,618 |
| REALTY INCOME 1070SH | 66,522 | 66,522 |
| ROYAL DUTCH SHELL 940SH | ||
| SPDR CONSUMER STAPLES 1075SH | 72,509 | 72,509 |
| S&P MIDCAP 400 590SH | 135,600 | 135,600 |
| S&P SMALLCAP 1400SH | 128,660 | 128,660 |
| S&P500 965SH | 360,794 | 360,794 |
| SELECT SECTOR SPDR CONSUMER | 159,976 | 159,976 |
| SELECT SECTOR SPDR HEALTH CARE 1,060 | 120,246 | 120,246 |
| SPDR INDUSTRIAL 1380 SH | 122,199 | 122,199 |
| SPDR TR BEN INT FINANCIAL 2385SH | 70,310 | 70,310 |
| T ROWE PRICE SHORT TERM 9988SH | ||
| TCW TOTAL RETURN BOND FUND | 151,357 | 151,357 |
| WESTERN ASSET CORE PLUS | 48,192 | 48,192 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES PAID TO VAN DEWATER & | 1,836 | 1,836 | ||
| DEWATER |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID FEDERAL EXCISE TAX | 1,722 | 2,871 | 2,871 |
| PREPAID FEDERAL INCOME TAX | 1,384 | 1,549 | 1,549 |
| NYS PREPAID TAX | 250 |
| Description | Amount |
|---|---|
| EXCISE TAX | 851 |
| UNRELATED BUSINESS INCOME TAX | 335 |
| 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 | 2,489 | 2,489 | |
| MAGELLAN MIDSTREAM PARTNERS | -7 | -7 | |
| MAGELLAN MIDSTREAM PARTNERS | 115 | 115 |
| Description | Amount |
|---|---|
| NONDIVIDEND DISTRIBUTIONS NET OF K-1 INCOME | 5,384 |
| UNREALIZED GAINS | 369,887 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISOR FEES PAID TO | ||||
| MAGNOLIA CAPITAL MANAGEMENT, LTD | ||||
| ACCOUNT FEES | 19,086 | 19,086 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| NYS INCOME TAX | 250 | 250 |