| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,750 | 2,750 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| ORION OFFICE REIT INC 107SH | 2021-11 | PURCHASE | 2021-12 | 2,000 | 2,207 | -207 | ||||
| IBM 520SH | 2019-11 | PURCHASE | 2021-03 | 69,856 | 69,527 | 329 | ||||
| SALLIE MAE BK MURRAY UTAH | 2019-05 | PURCHASE | 2021-05 | 50,000 | 49,925 | 75 | ||||
| WELLS FARGO & CO NOTE 2.1% | 2017-02 | PURCHASE | 2021-07 | 25,000 | 24,528 | 472 | ||||
| APPLE INC 850SH | 2009-12 | PURCHASE | 2021-06 | 115,526 | 6,074 | 109,452 | ||||
| BANK NOVA SCOTIA | 2014-07 | PURCHASE | 2021-07 | 50,000 | 50,000 | |||||
| ISHARES CORE S&P SMALL CAP | 2005-12 | PURCHASE | 2021-06 | 28,234 | 7,314 | 20,920 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BARCLAYS BANK PLC MTN 04/30/27 | 23,516 | 23,516 |
| BANK OF AMERICA 08/01/25 | 54,220 | 54,220 |
| BANK OF MONTREAL 11/6/22 | 30,472 | 30,472 |
| BANK OF MONTREAL SER F MTN | 38,258 | 38,258 |
| BANK OF NOVA SCOTIA 2.8% 7/21/21 | ||
| CITIGROUP INC NOTE 6/10/25 | 54,470 | 54,470 |
| CITIGROUP INC SER G MTN | 29,272 | 29,272 |
| GOLDMAN SACHS 05/24/28 | 33,434 | 33,434 |
| GOLDMAN SACHS GROUP INC | 24,701 | 24,701 |
| HSBC HOLDINGS PLC NOTE 05/18/24 | 35,327 | 35,327 |
| JP MORGAN CHASE 5/1/23 | 51,551 | 51,551 |
| MITSUBISHI UFJ FIN 09/13/23 | 82,081 | 82,081 |
| MORGAN STANLEY CALL 10/23/24 | 53,259 | 53,259 |
| NATIONAL RURAL UTILITIES 08/15/22 | 40,284 | 40,284 |
| NATIONAL RURAL UTILITIES 05/15/27 | 52,686 | 52,686 |
| SALLIE MAE BK 05/17/21 | ||
| STATE STREET CORP NOTE 12/16/24 | 26,618 | 26,618 |
| SUMITOMO MITSUI FINL 07/14/26 | 82,870 | 82,870 |
| UNITED HEALTH GROUP INC | 50,099 | 50,099 |
| WELLS FARGO CO NEW NOTE | ||
| WESTPAC BANKING CORP BOND 03/08/27 | 37,809 | 37,809 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALPHABET INC CAP 85SH | 245,955 | 245,955 |
| AMAZON 21SH/1750SH | 110,033 | 110,033 |
| APPLE INC 2600SH/1750SH | 310,747 | 310,747 |
| BERKSHIRE HATHAWAY INC 360SH | 107,640 | 107,640 |
| COHEN & STEERS PREF SECURITIES | 206,024 | 206,024 |
| CONSTELLATION BRANDS INC 365 | 91,604 | 91,604 |
| CROWN CASTLE INTL CORP 600SH | 125,244 | 125,244 |
| DIAMONDS TRUST SER I 435SH | 158,044 | 158,044 |
| EATON VANCE FLOATING RATE | 65,054 | 65,054 |
| EATON VANCE SHORT DURATION | 246,477 | 246,477 |
| IBM 520SH | ||
| MAGELLAN MIDSTREAM 1,310SH | 60,836 | 60,836 |
| METROPOLITAN WEST LOW DURATION | 75,170 | 75,170 |
| METWEST UNCONSTRAINED BOND | 147,187 | 147,187 |
| MICROSOFT CORP 300SH/465SH | 156,389 | 156,389 |
| INVESCO QQQ 700SH | 278,495 | 278,495 |
| REALTY INCOME 1070SH | 76,601 | 76,601 |
| SPDR CONSUMER STAPLES 1075SH | 82,893 | 82,893 |
| S&P MIDCAP 400 590SH | 167,017 | 167,017 |
| S&P SMALLCAP 1400SH | 131,687 | 131,687 |
| S&P500 965SH/1697SH | 806,007 | 806,007 |
| SELECT SECTOR SPDR CONSUMER | 203,418 | 203,418 |
| SELECT SECTOR SPDR HEALTH CARE 1,060 | 149,343 | 149,343 |
| SPDR INDUSTRIAL 1380 SH | 146,018 | 146,018 |
| SPDR TR BEN INT FINANCIAL 2385SH | 93,134 | 93,134 |
| VANGUARD SHT-TERM INFLATION PROTECTE | 197,479 | 197,479 |
| TCW TOTAL RETURN BOND FUND | 329,180 | 329,180 |
| WESTERN ASSET CORE PLUS | 202,449 | 202,449 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES PAID TO VAN DEWATER & | 2,706 | 2,706 | ||
| DEWATER |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID FEDERAL EXCISE TAX | 2,871 | 1,934 | 1,934 |
| PREPAID FEDERAL INCOME TAX | 1,549 | 603 | 603 |
| NYS PREPAID TAX | 250 | 250 |
| Description | Amount |
|---|---|
| EXCISE TAX | 937 |
| UNRELATED BUSINESS INCOME TAX | 562 |
| 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 | 35 | 35 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MAGELLAN MIDSTREAM PARTNERS | 3,285 | 3,285 | |
| MAGELLAN MIDSTREAM PARTNERS | 391 | 391 |
| Description | Amount |
|---|---|
| NONDIVIDEND DISTRIBUTIONS NET OF K-1 INCOME | 5,397 |
| UNREALIZED GAINS | 534,817 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISOR FEES PAID TO | ||||
| MAGNOLIA CAPITAL MANAGEMENT, LTD | ||||
| ACCOUNT FEES | 24,269 | 24,269 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| NYS INCOME TAX | 250 | 250 |