| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,500 | 5,500 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| VIRTUS KAR SMALL CAP GR 824.434 SHS | 2018-09 | PURCHASE | 2024-02 | 26,646 | 28,496 | -1,850 | ||||
| VIRTUS NEWFLEET 21,793.119 SHS | 2019-01 | PURCHASE | 2024-02 | 97,415 | 100,911 | -3,496 | ||||
| ECOLAB INC 175 SH | 2019-01 | PURCHASE | 2024-02 | 38,625 | 148 | 38,477 | ||||
| MICROSOFT CORP 140 SH | 1998-07 | PURCHASE | 2024-02 | 56,754 | 2,813 | 53,941 | ||||
| ISHARES TR C/A EFF 12/19/24 4000SHS | 2022-12 | PURCHASE | 2024-12 | 100,622 | 97,883 | 2,739 | ||||
| INTEL CORP 1000 SHS | 1998-07 | PURCHASE | 2024-08 | 20,343 | 19,674 | 669 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CISCO SYSTEM, INC., 2100 SH | 25,797 | 124,320 |
| ECOLAB, INC., 525 SH | 443 | 123,018 |
| FRANKLIN DYNATECH C, 700 SH | 54,536 | 128,533 |
| INTEL CORP, 1000 SH | ||
| JOHNSON & JOHNSON, 715 SH | 2,329 | 103,403 |
| MEDTRONIC, INC., 1100 SH | 9,720 | 87,868 |
| MICROSOFT CORP, 260 SH | 5,224 | 109,590 |
| UNITED HEALTH CORP, 195 SH | 8,506 | 98,643 |
| US BANCORP, 700 SH | 5,339 | 33,481 |
| WELLS FARGO & CO., 900 SH | 1,145 | 63,216 |
| TRANSAMERICA SM/MID CAP 2631.298 SH | 64,332 | 72,361 |
| VIRTUS KAR SMALL CAP GR 824.434 SH | 28,496 | 27,264 |
| BLACKROCK MID CAP GROWTH, 1809.859 | 46,800 | 78,367 |
| CLEARBRIDGE INT'L GROWTH, 1022.440 | 46,800 | 66,091 |
| MFS BLENDED RES SM CAP, 3122.673 SH | 40,500 | 46,434 |
| VIRTUS NEW FLEET MULTI, 21793.119 SH | ||
| INVESCO EXCHANGE, 440 SH | 55,853 | 77,101 |
| ISHARES TR US CONSUMER, 296 SH | 14,161 | 28,457 |
| ISHARES TR EDGE, 136 SH | 14,186 | 28,141 |
| WCM FOCUSED GLOBAL, 1012.416 SH | 24,780 | 27,669 |
| WCM FOCUSED INT'L, 995.991 SH | 24,004 | 21,673 |
| ALLPRING WF SPEC SM CAP 733.605 SH | 26,580 | 29,542 |
| ISHARES TR IBONDS DEC 2025 4000 SH | 97,707 | 100,200 |
| ISHARES TR IBONDS DEC 2024 4000 SH | ||
| ISHARES TR BLACKROCK ULTRAST 2000 SH | 99,970 | 100,860 |
| PIONEER MULTI-ASSET ULTRA 10876.975 | 104,821 | 105,180 |
| HOLBROOK INC FD 10982.189 SH | 105,174 | 106,198 |
| INVESCO EXC-TRADED TECH 675 SH | 23,037 | 25,259 |
| PACER FDS TR US SM CAP 445 SH | 20,628 | 25,416 |
| PACER FDS TR US CASH COWS 450 SH | 23,772 | 19,584 |
| SCHWAB STRATEGIC TR US 900 SH | 23,171 | 24,588 |
| VANGUARD WORLD FD MEGA CAP GRW 90 SH | 25,749 | 30,907 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DIVIDENDS RECEIVABLE INCL ON 1099 | 1,866 | 1,866 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| SERVICE CHARGES - US BANK | 72 | 72 | ||
| PERSHING 1186 ADV FEES | 2,277 | 2,277 | ||
| PERSHING 2173 ADV FEES | 7,311 | 7,311 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DIVIDEND REPORTED BUT NOT RECEIVED | 180 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX | ||||
| MN FEE | 25 | 25 | ||
| FOREIGN TAXES ON DIVIDENDS | 108 | 108 |