| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEES | 2,000 | 1,500 | 500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| APPLE INC SR GLBL NT 3.35% 2/9/27 FV 25,000 | 25,124 | 24,920 |
| BANK OF AMERICA CORP FR VAR 7/23/29 FV 25,000 | 24,158 | 25,115 |
| COCA COLA CO SR GLBL NT 2.00% 3/05/31 FV 25,000 | 25,186 | 22,655 |
| COMCAST CORP NEW SR NT 4.8% 5/15/33 FV 25,000 | 23,930 | 25,215 |
| DISNEY WALT CO 2.20% 1/13/28 FV 25,000 | 25,320 | 24,267 |
| HOME DEPOT INC 2.95% 6/15/29 FV 25,000 | 25,446 | 24,190 |
| MERICK & CO INC SR GLBL 4.5% 5/17/33 FV 25,000 | 24,893 | 25,221 |
| OMNICOM GROUP INC GLBL NT 2.45% 4/30/30 FV 25,000 | 25,270 | 23,112 |
| OREILLY AUTOMOTIVE INC SR GLBL 4.7% 6/15/32 FV 25,000 | 24,178 | 25,217 |
| PARKER HANNIFIN CORP SR GLBL NT 4.25% 9/15/27 FV 25,000 | 24,206 | 25,148 |
| PEPSICO INC GLBL NT 2.625% 7/29/29 FV 25,000 | 25,881 | 23,862 |
| PEPSICO INC SR NT 2.625% 3/19/27 FV 25,000 | 25,518 | 24,691 |
| PFIZER INC GLBL NT 2.65% 4/1/30 FV 25,000 | 25,729 | 23,589 |
| PROGRESSIVE CORP SR GLBL 3.20% 3/26/30 FV 25,000 | 22,843 | 24,181 |
| SCHWAB CHARLES CORP SR NT 2.00% 3/20/28 FV 25,000 | 25,274 | 24,041 |
| TJX COS INC NEW SR GLBL NT 2.25% 9/15/26 FV 25,000 | 25,267 | 24,747 |
| UNITED PARCEL SVCS INC SR GLBL 2.40% 11/15/26 FV 25,000 | 25,309 | 24,711 |
| US BANCORP FR VAR 10/21/33 FV 25,000 | 25,534 | 26,773 |
| WELLS FARGO CO MTN FR 4.10% 6/3/26 FV 25,000 | 25,045 | 25,002 |
| BLACKROCK FUNDING GLBL NT 4.90% 1/8/35 FV 50,000 | 49,239 | 51,021 |
| CISCO SYS INC SR GLBL NT 5.05% 2/26/34 FV 50,000 | 50,075 | 51,452 |
| JPMORGAN CHASE & CO SR GLBL NT VAR% 1/24/36 FV 25,000 | 25,452 | 26,128 |
| PAYCHEX INC SR GLBL 5.6% 4/15/35 FV 25,000 | 25,156 | 26,183 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALPHABET INC CAP STK CL C 355 SHS | 59,193 | 111,399 |
| APPLE INC COM 290 SHS | 9,229 | 78,839 |
| BANK OF AMERICA CORP 360 SHS | 10,393 | 19,800 |
| BERKSHIRE HATHAWAY INC 140 SHS | 31,628 | 70,371 |
| CARMAX INC 315 SHS | 22,867 | 12,172 |
| DISNEY WALT CO 375 SHS | 9,629 | 42,664 |
| EXPEDITORS INTL WASH INC COM 165 SHS | 20,404 | 24,587 |
| FASTENAL CO COM 700 SHS | 27,864 | 28,091 |
| GE AEROSPACE 260 SHS | 14,221 | 80,088 |
| GE VERNOVA INC COM 109 SHS | 14,958 | 71,239 |
| HOME DEPOT INC 146 SHS | 5,256 | 50,239 |
| JOHNSON & JOHNSON COM 229 SHS | 2,281 | 47,391 |
| JPMORGAN CHASE & CO 321 SHS | 12,592 | 103,433 |
| META PLATFORM INC CL A 88 SHS | 29,610 | 58,088 |
| MICROSOFT CORP 167 SHS | 4,462 | 80,764 |
| O REILLY AUTOMOTIVE INC 420 SHS | 26,462 | 38,308 |
| OMNICOM GROUP INC 405 SHS | 19,582 | 32,704 |
| PARKER HANNIFIN CORP COM 70 SHS | 23,170 | 61,527 |
| PROGRESSIVE CORP 266 SHS | 22,321 | 60,573 |
| SCHWAB CHARLES CORP NEW COM 635 SHS | 40,678 | 63,443 |
| TE CONNECTIVITY PLC ORD 220 SHS | 5,956 | 50,052 |
| TJX COS INC 255 SHS | 1,455 | 39,171 |
| UNION PAC CORP COM 95 SHS | 21,139 | 21,975 |
| WELLS FARGO & CO 395 SHS | 16,716 | 36,814 |
| AMAZON.COM INC COM 151 SHS | 28,734 | 34,854 |
| DANAHER CORP COM 148 SHS | 29,917 | 33,880 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AMERICAN FUNDS EUROPACIFIC GROWTH F3#716 670.207 SHS | AT COST | 35,081 | 40,655 |
| DODGE & COX INTERNATIONAL STOCK FUND 3304.124 SHS | AT COST | 40,849 | 54,386 |
| ISHARES CORE S&P SMALL-CAP EFT 220 SHS | AT COST | 27,349 | 26,440 |
| JOHNSON INSTITUTIONAL SHORT DURATION 861.696 SHS | AT COST | 12,998 | 13,020 |
| JOHNSON INSTITUTIONAL INTERMEDIATE 3493.379 SHS | AT COST | 51,970 | 52,121 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 382 | 382 | 0 | |
| EXCISE TAX DUE | 1,461 | 0 | 0 | |
| EXCISE TAX ESTIMATES | 3,640 | 0 | 0 |