| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE | 2,000 | 1,500 | 500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| COCA COLA CO SR GLBL NT 2.125% DTD 9/6/29 FV 25,000 | 25,058 | 23,543 |
| COMCAST CORP NEW ST 2.35% DTD 1/15/27 FV 25,000 | 25,474 | 24,615 |
| DISNEY WALT CO SR GLBL 2.20% DTD 1/13/28 FV 25,000 | 25,561 | 24,267 |
| GEORGIA PWR CO GLBL 2024B NT 5.25% DTD 3/15/34 FV 30,000 | 30,506 | 30,973 |
| META PLATFORMS INC GLBL NT 4.8% DTD 5/15/30 FV 25,000 | 24,937 | 25,744 |
| OREILLY AUTOMOTIVE INC SR GLBL 4.70% DTD 6/15/32 FV 25000 | 24,566 | 25,217 |
| PFIZER INC 2.75% DTD 6/3/26 FV 25,000 | 25,120 | 24,890 |
| PROGRESSIVE CORP OH SR GLBL NT 2.45% DTD 1/15/27 FV 25,000 | 25,535 | 24,633 |
| SCHWAB CHARLES CORP SR NT 2.30% DTD 5/13/31 FV 25,000 | 25,364 | 22,632 |
| TRUIST FINL CORP VAR% DTD 1/24/35 FV 25000 | 25,436 | 26,298 |
| UNION PAC CORP SR GLBL 4.50% DTD 1/20/33FV 20,000 | 20,263 | 20,192 |
| US BANCORP MTNS BK ENT FR 2.375% DTD 7/22/26 FV 25,000 | 25,247 | 24,817 |
| WELLS FARGO & CO SR GLBL NT VAR% DTD 7/25/28 FV 25,000 | 24,722 | 25,280 |
| CHEVRON USA INC GLBL NT 4.98% DTD 4/15/35 FV 25,000 | 25,845 | 25,611 |
| HOME DEPOT INC SR GLBL NT 4.85% 6/25/2031 FV 75,000 | 77,984 | 77,553 |
| TEXAS INSTRS INC SR GLBL NT 4.85% 2/8/34 FV 20,000 | 20,728 | 20,507 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBIVE INC 193 SHS | 9,772 | 44,098 |
| APPLE INC 58 SHS | 1,228 | 15,768 |
| BANK OF AMERICA CORP 449 SHS | 12,031 | 24,695 |
| BLACKROCK INC 36 SHS | 6,258 | 38,532 |
| CISCO SYS INC 286 SHS | 8,264 | 22,031 |
| COMCAST CORP CL A 383 SHS | 15,503 | 11,448 |
| DISNEY WALT CO COM 253 SHS | 19,765 | 28,784 |
| FASTENAL CO COM 919 SHS | 9,767 | 36,879 |
| GENUINE PARTS CO COM 102 SHS | 8,516 | 12,542 |
| HOME DEPOT INC 121 SHS | 6,134 | 41,636 |
| ILLINOIS TOOL WKS INC COM 38 SHS | 2,185 | 9,359 |
| JOHNSON & JOHNSON COM 197 SHS | 14,874 | 40,769 |
| JPMORGAN CHASE 188 SHS | 8,219 | 60,577 |
| KENVUE INC COM 321 SHS | 6,295 | 5,537 |
| MERCK & CO INC 164 SHS | 11,917 | 17,263 |
| MICROSOFT CORP 52 SHS | 1,340 | 27,083 |
| OMNICOM GROUP INC 384 SHS | 19,668 | 31,008 |
| PARKER HANNIFIN CORP COM 51 SHS | 14,584 | 44,827 |
| PAYCHECX INC COM 111 SHS | 3,804 | 12,452 |
| PEPSICO INC 57 SHS | 3,547 | 8,181 |
| PFIZER INC COM 571 SHS | 12,725 | 14,218 |
| PRICE T ROWE GROUP 120 SHS | 12,727 | 12,286 |
| PROGRESSIVE CORP OH COM 150 SHS | 13,166 | 34,158 |
| SCHWAB CHARLES CORP 356 SHS | 13,827 | 35,568 |
| TE CONNECTIVITY LTD 112 SHS | 3,976 | 25,481 |
| UNION PAC CORP 76 SHS | 6,573 | 17,580 |
| UNITED PARCEL SVC INC CL B 93 SHS | 8,358 | 9,225 |
| US BANCORP DEL 477 SHS | 13,059 | 25,453 |
| WELLS FARGO & CO NEW COM 484 SHS | 20,652 | 45,109 |
| ACCENTURE PLC CLASS A ORDINARY 48 SHS | 14,229 | 12,878 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ISHARES COR S&P SMALL CAP ETF 415 SHS | AT COST | 37,036 | 49,875 |
| JOHNSON INSTITUTIONAL INTERMEDIATE BOND FUND 1226.994 SHS | AT COST | 19,526 | 18,307 |
| JOHNSON INSTITUTIONAL SHORT DURATION BOND FUND 419.741 SHS | AT COST | 6,053 | 6,342 |
| VANGUARD FTSE DEVELOPED MARKETS ETF 1870 SHS | AT COST | 65,801 | 116,819 |
| VANGUARD FTSE EMERGING MARKETS ETF 860 SHS | AT COST | 30,736 | 46,234 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 512 | 512 | 0 | |
| 2025 ESTIMATED TAX PAYMENT | 800 | 0 | 0 | |
| EXCISE TAX PAYMENT | 249 | 0 | 0 |