| 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| 1310SH MAGELLAN MIDSTREAM | 2007-01 | PURCHASE | 2023-09 | 90,891 | 52,246 | 38,645 | ||||
| .770 SH ONEOK INC | 2023-09 | PURCHASE | 2023-09 | 50 | 51 | -1 | ||||
| 873SH ONEOK INC | 2023-09 | PURCHASE | 1972-10 | 61,991 | 58,023 | 3,968 | ||||
| 355SH CONSUMER DISCRETIONARY SELECT | 2015-01 | PURCHASE | 2023-05 | 51,943 | 25,011 | 26,932 | ||||
| 640SH CONSUMER DISCRETIONARY SELECT | 2016-06 | PURCHASE | 2023-05 | 93,644 | 49,845 | 43,799 | ||||
| 35,000 HSBC HOLDINGS PLC NOTE | 2018-05 | PURCHASE | 2023-05 | 35,000 | 35,022 | -22 | ||||
| 50,000 JPMORGAN CHASE NOTE | 2015-06 | PURCHASE | 2023-05 | 50,000 | 48,860 | 1,140 | ||||
| 80,000 MITSUBISHI UFJ FINANCIAL | 2016-11 | PURCHASE | 2023-09 | 80,000 | 80,000 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BARCLAYS BANK PLC MTN 04/30/27 | 21,383 | 21,383 |
| BANK OF AMERICA 08/01/25 | 49,244 | 49,244 |
| BANK OF AMERICA 09/27/28 | 25,050 | 25,050 |
| BANK OF MONTREAL 04/20/28 | 33,252 | 33,252 |
| BANK OF MONTREAL SER F MTN | ||
| CITIGROUP INC NOTE 6/10/25 | 49,353 | 49,353 |
| CITIGROUP INC SER G MTN | 27,040 | 27,040 |
| GOLDMAN SACHS 05/24/28 | 29,150 | 29,150 |
| GOLDMAN SACHS GROUP INC | 21,472 | 21,472 |
| PHILIP MORRIS INTL INC NOTE | 93,773 | 93,773 |
| HSBC HOLDINGS PLC NOTE 05/18/24 | ||
| JP MORGAN CHASE 5/1/23 | ||
| JP MORGAN CHASE BK 021023 | ||
| MITSUBISHI UFJ FIN 09/13/23 | ||
| MORGAN STANLEY CALL 10/23/24 | 49,355 | 49,355 |
| NATIONAL RURAL UTILITIES 05/15/27 | 24,691 | 24,691 |
| NATIONAL RURAL UTILITIES 05/15/27 | 47,109 | 47,109 |
| STATE STREET CORP NOTE 12/16/24 | 24,596 | 24,596 |
| SUMITOMO MITSUI FINL 07/14/26 | 75,782 | 75,782 |
| WESTPAC BANKING CORP BOND 03/08/27 | 33,756 | 33,756 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALPHABET INC CAP 1700SH | 239,581 | 239,581 |
| AMAZON 660SH | 100,280 | 100,280 |
| APPLE INC 1750SH | 336,928 | 336,928 |
| BERKSHIRE HATHAWAY INC 360SH | 128,398 | 128,398 |
| CONSTELLATION BRANDS INC 365 | 88,239 | 88,239 |
| CROWN CASTLE INTL CORP 600SH | 69,114 | 69,114 |
| DIAMONDS TRUST SER I 435SH | 163,938 | 163,938 |
| EATON VANCE FLOATING RATE | 62,032 | 62,032 |
| EATON VANCE SHORT DURATION | 112,637 | 112,637 |
| FIDELITY MSCI CONSUMER | 153,933 | 153,933 |
| MAGELLAN MIDSTREAM 1,310SH | ||
| METROPOLITAN WEST LOW DURATION | 70,829 | 70,829 |
| MICROSOFT CORP 300SH/465SH | 174,859 | 174,859 |
| INVESCO QQQ 700SH | 286,664 | 286,664 |
| REALTY INCOME 1070SH | ||
| SPDR CONSUMER STAPLES 1075SH | ||
| S&P MIDCAP 400 590SH | 163,519 | 163,519 |
| S&P SMALLCAP 1400SH/1150 | 124,487 | 124,487 |
| S&P500 1697SH | 806,601 | 806,601 |
| SELECT SECTOR SPDR CONSUMER | 77,432 | 77,432 |
| SELECT SECTOR SPDR ENERGY | 63,299 | 63,299 |
| SELECT SECTOR SPDR HEALTH CARE 1,060 | 144,563 | 144,563 |
| SPDR INDUSTRIAL 1380 SH | 157,306 | 157,306 |
| SPDR TR BEN INT FINANCIAL 2385SH | 89,676 | 89,676 |
| VANGUARD SHT-TERM INFLATION PROTECTE | 252,979 | 252,979 |
| TCW TOTAL RETURN BOND FUND | 263,018 | 263,018 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES PAID TO VAN DEWATER & | 6,352 | 6,352 | ||
| DEWATER |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID FEDERAL EXCISE TAX | 751 | ||
| PREPAID FEDERAL INCOME TAX | 522 | 486 | |
| NYS PREPAID TAX |
| Description | Amount |
|---|---|
| EXCISE TAX | 1,376 |
| UNRELATED BUSINESS INCOME TAX | 12,328 |
| NONDEDUCTIBLE EXPENSES | 20 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| NYS FILING FEE | 149 | 149 | ||
| NYS CHARITIES BUREAU | 250 | 250 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MAGELLAN MIDSTREAM PARTNERS | 4,115 | 4,115 | |
| MAGELLAN MIDSTREAM PARTNERS | 55,588 | 55,588 |
| Description | Amount |
|---|---|
| NONDIVIDEND DISTRIBUTIONS NET OF K-1 INCOME | 4,441 |
| NET UNREALIZED GAINS | 573,549 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| NYS INCOME TAX | 149 | 4,283 |
| FEDERAL INCOME TAX | 12,328 | |
| FEDERAL EXCISE TAX | 623 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISOR FEES PAID TO | ||||
| MAGNOLIA CAPITAL MANAGEMENT, LTD | 26,316 | 26,316 | ||
| ACCOUNT FEES |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| NYS INCOME TAX | 5,283 | 5,283 |