| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,100 | 3,100 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 660SH AMAZON | 2020-09 | PURCHASE | 2024-10 | 123,995 | 110,369 | 13,626 | ||||
| 25000 BANK OF AMERICA CORP | 2023-09 | PURCHASE | 2024-09 | 25,000 | 25,000 | |||||
| 800SH CROWN CASTLE INC | 2015-06 | PURCHASE | 2024-05 | 59,098 | 42,548 | 16,550 | ||||
| 25000 MORGAN STANLEY | 2023-09 | PURCHASE | 2024-09 | 25,000 | 25,000 | |||||
| 50000 MORGAN STANLEY | 2015-06 | PURCHASE | 2024-10 | 50,000 | 50,000 | |||||
| 755SH SPDR ENERGY | 2022-11 | PURCHASE | 2024-06 | 67,899 | 70,083 | -2,184 | ||||
| 25000 STATE STREET CORP NOTE | 2016-12 | PURCHASE | 2024-12 | 25,000 | 25,000 | |||||
| 250SH APPLE INC | 2009-12 | PURCHASE | 2024-03 | 42,265 | 1,786 | 40,479 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BARCLAYS BANK PLC MTN 04/30/27 | 22,809 | 22,809 |
| BANK OF AMERICA 08/01/25 | 49,772 | 49,772 |
| BANK OF AMERICA 09/27/28 | ||
| BANK OF MONTREAL 04/20/28 | 34,721 | 34,721 |
| BANK OF NEW YORK MELLON | 28,978 | 28,978 |
| CITIGROUP INC NOTE 6/10/25 | 49,850 | 49,850 |
| CITIGROUP INC SER G MTN | 28,428 | 28,428 |
| GOLDMAN SACHS 05/24/28 | 30,791 | 30,791 |
| GOLDMAN SACHS GROUP INC | 22,350 | 22,350 |
| GOLDMAN SACHS GROUP INC | 49,939 | 49,939 |
| JP MORGAN CHASE 09/20/29 | 47,842 | 47,842 |
| PHILIP MORRIS INTL INC NOTE | 93,825 | 93,825 |
| MORGAN STANLEY CALL 10/23/24 | ||
| NATIONAL RURAL UTILITIES 05/15/27 | 24,800 | 24,800 |
| NATIONAL RURAL UTILITIES 05/15/27 | 47,921 | 47,921 |
| STATE STREET CORP NOTE 12/16/24 | ||
| SUMITOMO MITSUI FINL 07/14/26 | 77,521 | 77,521 |
| UBS BK USA 11/22/27 | 51,151 | 51,151 |
| UBS BK USA 10/30/28 | 49,817 | 49,817 |
| WESTPAC BANKING CORP BOND 03/08/27 | 34,156 | 34,156 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALPHABET INC CAP 1700SH | 323,748 | 323,748 |
| AMAZON 660SH | ||
| APPLE INC 1750SH/1500 | 375,630 | 375,630 |
| BERKSHIRE HATHAWAY INC 360SH | 163,181 | 163,181 |
| CONSTELLATION BRANDS INC 365 | 80,665 | 80,665 |
| CROWN CASTLE INTL CORP 600SH | ||
| DIAMONDS TRUST SER I 435SH | 185,092 | 185,092 |
| EATON VANCE FLOATING RATE | 61,786 | 61,786 |
| EATON VANCE SHORT DURATION | 110,178 | 110,178 |
| FIDELITY MSCI CONSUMER | 190,047 | 190,047 |
| ISHARES TREASURY FLOATING RATE | 94,884 | 94,884 |
| METROPOLITAN WEST LOW DURATION | 70,829 | 70,829 |
| MICROSOFT CORP 300SH/465SH | 195,997 | 195,997 |
| INVESCO QQQ 700SH | 357,861 | 357,861 |
| REALTY INCOME 1070SH | 57,149 | 57,149 |
| S&P MIDCAP 400 2950SH | 183,814 | 183,814 |
| S&P SMALLCAP 1150SH | 132,503 | 132,503 |
| S&P500 1697SH | 994,578 | 994,578 |
| SELECT SECTOR SPDR CONSUMER | 84,506 | 84,506 |
| SELECT SECTOR SPDR ENERGY | ||
| SELECT SECTOR SPDR HEALTH CARE 1,060 | 145,824 | 145,824 |
| SPDR INDUSTRIAL 1380 SH | 181,829 | 181,829 |
| SPDR TR BEN INT FINANCIAL 2385SH | 115,267 | 115,267 |
| VANGUARD SHT-TERM INFLATION PROTECTE | 257,933 | 257,933 |
| TCW TOTAL RETURN BOND FUND | ||
| TCW SECURITIZED BOND FUND | 251,285 | 251,285 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES PAID TO VAN DEWATER & | ||||
| DEWATER | 5,090 | 5,090 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID FEDERAL EXCISE TAX | 1,829 | 1,829 | |
| PREPAID FEDERAL INCOME TAX | 486 |
| Description | Amount |
|---|---|
| EXCISE TAX | 1,475 |
| NONDEDUCTIBLE EXPENSES | 72 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| NYS FILING FEE | ||||
| NYS CHARITIES BUREAU | 250 | 250 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAINS | 572,906 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| NYS INCOME TAX | 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 | ||||
| ACCOUNT FEES | 29,245 | 29,245 |