| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ADOBE SYSTEMS INC - 3.250% - 0 | 10,169 | 9,826 |
| APPLE INC - 2.850% - 05/11/202 | 10,063 | 9,907 |
| BK OF AMERICA CORP SER N MTN - | 28,257 | 22,732 |
| CHEVRON CORP - 2.895% - 03/03/ | 14,113 | 13,931 |
| COMCAST CORP NT - 3.150% - 02/ | 6,980 | 6,677 |
| COMMONWEALTH EDISON CO - 2.550 | 9,733 | 9,523 |
| COSTCO - 2.750% - 05/18/2024 | 15,040 | 14,844 |
| DISNEY WALT CO - 2.000% - 09/0 | 25,931 | 23,079 |
| FEDERAL HOME - 6.700% - 10/03/ | 32,000 | 32,001 |
| FHLMC - 2.000% - 06/25/1949 | 7,084 | 5,969 |
| FHLMC - 2.500% - 02/25/2019 | 6,390 | 5,601 |
| HOME DEPOT INC - 2.125% - 09/1 | 10,392 | 10,346 |
| HONEYWELL INTL INC NOTE - 2.50 | 12,570 | 12,379 |
| ISHARES BARCLAYS GNMA BOND FUN | 6,282 | 5,496 |
| ISHARES BARCLAYS GNMA BOND FUN | 5,386 | 4,948 |
| JOHNSON & JOHNSON - 2.450% - 0 | 14,733 | 14,431 |
| MASTERCARD INC - 2.950% - 11/2 | 10,140 | 9,649 |
| MIAMI-DADE CNTY FLA AVIATION - | 15,565 | 13,347 |
| MORGAN STANLEY PRIVATE BK CD - | 32,999 | 33,063 |
| NATIONAL RURAL UTILSCOOP - 3.4 | 13,502 | 12,469 |
| NEW YORK N Y CITY TRANSITIONAL | 14,749 | 14,078 |
| NEW YORK N Y TAXABLE GO BDS 20 | 9,906 | 9,271 |
| PACIFICORP - 3.350% - 07/01/20 | 10,179 | 9,730 |
| PFIZER INC - 3.000% - 12/15/20 | 10,088 | 9,641 |
| TARGET BOND - 3.500% - 07/01/2 | 9,154 | 8,918 |
| UNIVERSITY HAWAII - 3.380% - 1 | 25,094 | 23,773 |
| VISA INC NOTE - 3.150% - 12/14 | 13,197 | 12,687 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT LABS | 7,418 | 10,677 |
| ADOBE SYSTEMS, INC | 4,391 | 8,949 |
| ADVANCED MICRO DEVICES INC | 5,655 | 10,614 |
| ALPHABET INC CL A | 12,474 | 37,297 |
| AMAZON COM | 4,768 | 21,879 |
| AMERICAN EXPRESS CO | 3,288 | 6,182 |
| APPLE INC | 6,508 | 33,308 |
| APPLIED MATERIALS INC | 2,150 | 7,455 |
| AUTOZONE INC | 6,569 | 7,757 |
| BERKSHIRE HATHAWAY INC. CLASS | 8,637 | 9,986 |
| BLACKROCK INC | 4,504 | 7,306 |
| BOSTON SCIENTIFIC | 4,910 | 8,151 |
| CATERPILLAR INC | 5,663 | 7,983 |
| CHEVRON CORP | 8,133 | 11,038 |
| CHIPOTLE MEX GRILL | 4,607 | 6,861 |
| COHEN AND STEERS REALTY INCOME | 45,437 | 47,628 |
| COMCAST CORP | 4,796 | 5,832 |
| CONOCOPHILLIPS | 4,898 | 9,170 |
| CONSTELLATION BRANDS INC | 5,146 | 6,286 |
| COSTCO WHOLESALE CORPORATION | 5,664 | 11,881 |
| CSX CORP | 6,450 | 8,425 |
| DANAHER CORP | 3,021 | 7,172 |
| DEERE CO | 1,574 | 5,198 |
| DICK'S SPORTING GDS | 1,380,972 | 3,451,535 |
| EDWARDS LIFESCIENCES | 6,707 | 5,719 |
| ELEVANCE HEALTH INC | 6,624 | 9,431 |
| ELI LILLY & CO | 6,485 | 6,412 |
| EMERSON ELECTRIC CO | 4,694 | 4,575 |
| FEDERATED TOTAL RETURN BOND FU | 99 | 88 |
| FIDELITY ADV EMERG MKTS I | 43,252 | 45,069 |
| FISERV INC | 4,376 | 5,579 |
| FRANKLIN VALUE SMALL CAP VALUE | 45,838 | 52,032 |
| GOLDMAN SACHS GROUP | 5,118 | 6,558 |
| GOLDMAN SACHS INTL SMALL CAP I | 54,621 | 61,456 |
| HILTON WORLDWIDE HOLDINGS, INC | 4,564 | 7,102 |
| HOME DEPOT INC | 5,062 | 9,357 |
| HONEYWELL INTL | 2,615 | 5,452 |
| INTERCONTINENTAL EXCHANGE, INC | 6,326 | 9,504 |
| ISHARE MSCI EMU INDX | 42,291 | 43,977 |
| ISHARE SP SMALL CAP 600 INDEX | 37,063 | 53,476 |
| ISHARES CORE MSCI EAFE ETF | 187,941 | 225,682 |
| ISHARES CORE MSCI EMERGING MAR | 77,072 | 78,045 |
| JP MORGAN CHASE | 5,476 | 13,268 |
| KLA TENCOR CORP | 5,232 | 7,557 |
| LAM RESEARCH CORP | 1,830 | 7,049 |
| MASTERCARD INC | 3,837 | 13,222 |
| META PLATFORMS INC | 10,754 | 24,069 |
| MICROSOFT CORP | 7,755 | 44,749 |
| NIKE INC-CL B | 2,828 | 5,537 |
| NVIDIA CORP | 1,929 | 24,266 |
| PALO ALTO NETWORKS INC | 5,054 | 5,898 |
| PEPSICO INC | 2,701 | 5,095 |
| PIMCO COMMODITIESPLUS STRATEGY | 80,050 | 60,121 |
| PROCTER GAMBLE CO | 4,161 | 7,474 |
| RAYTHEON TECHNOLOGIES CORP | 5,895 | 7,152 |
| S&P GLOBAL INC COM | 6,477 | 9,691 |
| SALESFORCE.COM | 5,559 | 12,894 |
| SHERWIN-WILLIAMS CO | 7,011 | 7,486 |
| SPDR S&P MIDCAP 400 EFT TRUST | 35,836 | 39,576 |
| STARBUCKS CORP COM | 6,247 | 7,489 |
| T-MOBILE US INC | 5,767 | 7,375 |
| TEXAS INSTRUMENTS INC | 3,196 | 6,818 |
| THE COCA-COLA CO | 5,460 | 5,186 |
| THERMO FISHER SCIENTIFIC INC | 3,888 | 9,023 |
| UNION PACIFIC | 2,567 | 5,649 |
| UNITEDHEALTH GROUP INC | 6,761 | 15,268 |
| VALERO ENERGY CORP | 2,667 | 5,460 |
| VANGUARD MID-CAP ETF | 107,628 | 157,264 |
| VANGUARD MTRL ETF | 5,194 | 7,977 |
| VANGUARD SF REIT ETF | 43,387 | 47,803 |
| VANGUARD UTLTS ETF | 7,416 | 8,224 |
| VISA INC | 8,977 | 13,278 |
| ZOETIS INC | 5,647 | 8,487 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 14,045 | 14,045 | ||
| Bank Charges | 25 | 25 | ||
| State or Local Filing Fees | 250 | 250 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 15,765 | 15,765 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2023 | 2,100 | |||
| 990-PF Extension for 2022 | 2,100 |