| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LaValley LaValley Todak & Schaefer Accounting | 6,691 | 6,691 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| CAPITAL GAINS DISTRIBUTIONS | Purchased | 66,008 | 0 | 66,008 | ||||||
| UNRECAPTURED SECTION 1250 GAIN | 344 | 0 | 344 | |||||||
| PUBLIC SECURITIES (SHORT-TERM) | 2024-12 | Purchased | 2025-12 | 4,784,815 | 4,451,843 | 332,972 | ||||
| PUBLIC SECURITIES (LONG-TERM) | 2025-12 | 3,989,572 | 3,189,490 | 800,082 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Welltower Inc Com | 103,500 | 148,488 |
| Aon PLC | 71,793 | 69,722 |
| Eaton Corporation PLC | 102,969 | 95,812 |
| Spotify Technology S.A. | 131,486 | 158,102 |
| Advanced Micro Devices Inc | 61,191 | 118,771 |
| Alphabet Inc. Cap Stk CL C | 26,789 | 116,844 |
| Alphabet Inc. Cap Stk CL A | 189,003 | 303,531 |
| Amazon.com Inc | 146,659 | 443,118 |
| Analog Devices Inc | 62,339 | 73,234 |
| Apple Inc | 419,995 | 566,344 |
| Boston Scientific Corp | 67,487 | 71,715 |
| Broadcom Inc | 178,176 | 210,748 |
| Constellation Energy Corp | 123,158 | 129,712 |
| Costco Wholesale Corp | 29,663 | 104,149 |
| Dexcom Inc | 65,894 | 47,983 |
| Meta Platforms Inc CL A | 225,209 | 261,772 |
| Home Depot Inc | 60,913 | 59,249 |
| IDEXX Laboratories Inc | 40,256 | 70,018 |
| Intuitive Surgical Inc | 108,949 | 106,094 |
| Intuit Inc | 84,682 | 89,405 |
| Eli Lilly & Co Com | 172,137 | 206,490 |
| Marriott International Inc | 90,834 | 98,142 |
| Marvell Technology Inc | 68,723 | 77,242 |
| Microsoft Corp | 348,801 | 574,668 |
| Netflix Inc | 61,471 | 59,169 |
| Nike Inc CL B | 74,000 | 78,913 |
| Nvidia Corporation Com | 574,275 | 786,588 |
| Shopify Inc Com NPV CL A | 57,408 | 72,974 |
| Snowflake Inc | 61,653 | 57,031 |
| Taiwan Semiconductor Manufacturing Spon | 131,145 | 174,323 |
| Tesla Inc | 54,051 | 71,838 |
| Tradeweb Mkts Inc CL A | 102,637 | 85,782 |
| Transdigm Group Inc | 96,145 | 96,572 |
| Uber Technologies Inc Com | 34,506 | 81,237 |
| Vertex Pharmaceuticals Inc | 123,123 | 122,712 |
| Visa Inc | 161,253 | 164,544 |
| Wingstop Inc | 65,050 | 60,358 |
| Ishares Russell 2000 ETF | 596,814 | 689,361 |
| Ishares Tr Core MSCI Total | 327,745 | 423,200 |
| Ishares MSCI Emr Mrk Ex China | 150,173 | 196,236 |
| Utilities Select Sector Spdr Fund | 168,063 | 213,450 |
| Vanguard Intl Equidty Index Fds FTSE Emr | 367,230 | 483,840 |
| Vanguard Extended Markets Index Fund | 359,115 | 564,624 |
| Ishares Core US Aggregate Bond ETF | 983,813 | 1,008,123 |
| Ishares Tr IBOXX HI YD ETF | 183,005 | 185,449 |
| Adobe Inc Com | 99,507 | 96,247 |
| Amazon.com Inc | 107,385 | 115,410 |
| American Water Works Company Inc | 48,924 | 53,897 |
| Blackrock Inc Com | 59,063 | 110,245 |
| Commerce Bancshares Inc | 114,055 | 120,905 |
| Ecolab Inc | 29,063 | 52,504 |
| Meta Platforms Inc CL A | 83,703 | 90,432 |
| FedEx Corp | 32,867 | 34,663 |
| Home Depot Inc | 225,068 | 206,460 |
| Honeywell International Inc | 58,725 | 69,452 |
| Illinois Tool Works Inc | 37,537 | 49,260 |
| Johnson & Johnson Com | 55,427 | 82,780 |
| L3Harris Techonologies Inc Com | 55,074 | 76,915 |
| Lowes Companies Inc | 46,023 | 81,512 |
| Microsoft Corp | 193,796 | 193,448 |
| Nextera Energy Inc | 42,348 | 64,224 |
| Oracle Corp | 75,573 | 77,964 |
| Palo Alto Networks Inc | 91,209 | 92,100 |
| Pepsico Inc | 30,130 | 51,667 |
| Pfizer Inc | 123,400 | 124,500 |
| Procter & Gamble Co | 57,450 | 59,904 |
| Servicenow Inc | 61,047 | 61,276 |
| Shopify Inc | 15,543 | 40,243 |
| Starbucks Corp | 120,428 | 126,315 |
| Union Pac Corp | 60,101 | 68,471 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MFS International Diversification CL I | 441,937 | 554,755 | |
| MFS Growth Fund Class I | 241,189 | 381,148 | |
| AB High Income Advisor | 106,514 | 107,841 | |
| Guggenheim Limited Duration Cl Instl | 262,484 | 269,953 | |
| Lord Abbett Floating Rate Fd Cl A | 160,135 | 147,859 | |
| Principal Diversified Inc Inst. | 613,467 | 556,998 | |
| Vanguard Hi Yield Corporate Admiral | 81,976 | 83,906 | |
| Fidelity Government Cash Reserves | 10,043 | 10,043 | |
| FIMM Government Portfolio: Instl Cl | 960 | 960 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LaValley, LaValley, Todak and Schaefer Legal | 12,496 | 12,496 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST | 0 | 3,852 | 3,852 |
| Description | Amount |
|---|---|
| CHANGE IN UNREALIZED GAIN/LOSS ON INVESTMENTS | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| D&O Coverage - Insurance | 1,775 | 1,775 | ||
| Transaction Costs | 167 | 167 |
| Description | Amount |
|---|---|
| CHANGE IN UNREALIZED GAIN/LOSS ON INVESTMENTS | 93,068 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Outstanding Checks | 6,000 | 5,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WF Advisory Fees Investment Fees | 115,998 | 115,998 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign Taxes Paid | 4,916 | 4,916 | ||
| Federal Excise Tax | 31,500 | 31,500 | ||
| State of Ohio | 200 | 200 |