| 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 |
|---|---|---|
| BK OF AMERICA CORP SER N MTN - | 28,257 | 25,421 |
| COMCAST CORP NT - 3.150% - 02/ | 6,980 | 6,890 |
| COMMONWEALTH EDISON CO - 2.550 | 9,733 | 9,939 |
| CVS HEALTH CORP - 5.250% - 01/ | 31,651 | 32,051 |
| DISNEY WALT CO - 2.000% - 09/0 | 25,931 | 24,330 |
| HOME DEPOT INC - 2.125% - 09/1 | 38,643 | 39,535 |
| HONEYWELL INTL INC NOTE - 2.50 | 12,570 | 12,861 |
| ISHARES BARCLAYS GNMA BOND FUN | 4,881 | 4,417 |
| ISHARES BARCLAYS GNMA BOND FUN | 3,635 | 3,453 |
| JOHNSON & JOHNSON - 2.450% - 0 | 14,733 | 14,966 |
| MASTERCARD INC - 2.950% - 11/2 | 10,140 | 9,934 |
| NATIONAL RURAL UTILSCOOP - 3.4 | 13,502 | 12,875 |
| PFIZER INC - 3.000% - 12/15/20 | 10,088 | 9,933 |
| PUBLIC STORAGE - 5.100% - 08/0 | 37,484 | 39,413 |
| STARBUCKS CORP NOTE - 4.900% - | 38,445 | 39,103 |
| UBER TECHNOLOGIES INC - 4.800% | 36,627 | 37,992 |
| UNITEDHEALTH GROUP INC - 6.500 | 26,684 | 26,932 |
| UNIVERSITY CHICAGO - 5.420% - | 19,323 | 19,790 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALPHABET INC CL A | 11,298 | 67,295 |
| AMAZON COM | 11,594 | 37,162 |
| AMERICAN EXPRESS CO | 2,676 | 9,989 |
| APPLE INC | 6,434 | 43,226 |
| APPLIED MATERIALS INC | 4,005 | 11,822 |
| BOSTON SCIENTIFIC | 5,589 | 10,870 |
| CAPITAL ONE FINANCIAL CORP | 12,079 | 15,996 |
| CATERPILLAR INC | 4,139 | 10,885 |
| CHEVRON CORP | 7,585 | 10,364 |
| COHEN AND STEERS REALTY INCOME | 47,095 | 51,534 |
| COLUMN SMALL CAP SELECT | 29,348 | 33,705 |
| CONOCOPHILLIPS | 4,425 | 6,646 |
| COSTCO WHOLESALE CORPORATION | 5,454 | 12,935 |
| DEERE CO | 3,693 | 7,449 |
| DICK'S SPORTING GDS | 1,649,818 | 4,550,899 |
| DIMENSIONAL INTERNATIONAL VAL | 29,247 | 36,277 |
| ELEVANCE HEALTH INC | 10,289 | 9,465 |
| ELI LILLY & CO | 13,360 | 20,419 |
| EMERSON ELECTRIC CO | 6,260 | 8,229 |
| FEDERATED TOTAL RETURN BOND FU | 106 | 96 |
| FIDELITY ADV EMERG MKTS I | 43,252 | 67,137 |
| FIDELITY ENHANCED MID CAP ETF | 60,075 | 61,992 |
| FRANKLIN VALUE SMALL CAP VALUE | 25,670 | 30,443 |
| GOLDMAN SACHS GROUP | 4,753 | 13,185 |
| GOLDMAN SACHS INTL SMALL CAP I | 60,569 | 89,125 |
| HILTON WORLDWIDE HOLDINGS, INC | 3,941 | 9,479 |
| HOME DEPOT INC | 4,468 | 7,914 |
| INTERCONTINENTAL EXCHANGE, INC | 4,794 | 7,774 |
| INTUIT | 7,678 | 7,287 |
| INTUITIVE SURGICAL | 9,040 | 11,327 |
| IQVIA HOLDINGS INC | 8,964 | 9,242 |
| ISHARE SP SMALL CAP 600 INDEX | 43,593 | 67,181 |
| ISHARES CORE MSCI EAFE ETF | 178,773 | 270,616 |
| ISHARES CORE MSCI EMERGING MAR | 79,965 | 107,418 |
| ISHARES EDGE MSCI INTL QUALITY | 36,310 | 40,223 |
| JP MORGAN CHASE | 5,412 | 21,911 |
| KLA TENCOR CORP | 3,622 | 10,936 |
| L3HARRIS TECHNOLOGIES | 6,255 | 8,807 |
| LAM RESEARCH CORP | 4,085 | 16,776 |
| LPL FINANCIAL HOLDINGS INC | 9,057 | 8,929 |
| MASTERCARD INC | 3,364 | 13,130 |
| META PLATFORMS INC | 7,210 | 28,384 |
| MFS BLENDED RESEARCH MID CAP E | 59,818 | 59,060 |
| MICROSOFT CORP | 17,177 | 61,903 |
| NVIDIA CORP | 4,294 | 75,719 |
| PALO ALTO NETWORKS INC | 9,009 | 11,052 |
| PARKER HANNIFIN CP | 5,229 | 8,790 |
| PENTAIR INC. COM | 8,836 | 8,539 |
| PHILIP MORRIS INTL | 8,855 | 9,303 |
| PIMCO COMMODITIESPLUS STRATEGY | 93,709 | 76,537 |
| PROCTER GAMBLE CO | 5,797 | 8,169 |
| RAYTHEON TECHNOLOGIES CORP | 4,018 | 10,087 |
| S&P GLOBAL INC COM | 4,626 | 7,316 |
| SALESFORCE.COM | 8,556 | 11,921 |
| SERVICE NOW | 7,192 | 6,128 |
| SHERWIN-WILLIAMS CO | 6,449 | 7,129 |
| SPDR S&P MIDCAP 400 EFT TRUST | 110,109 | 124,276 |
| TAIWAN SEMICONDUCTOR MFG CO LT | 6,717 | 7,293 |
| THE COCA-COLA CO | 5,127 | 5,733 |
| THERMO FISHER SCIENTIFIC INC | 3,241 | 8,112 |
| TJX COMPANIES INC | 7,247 | 9,677 |
| UNION PACIFIC | 4,590 | 7,171 |
| UNITEDHEALTH GROUP INC | 8,438 | 9,903 |
| VALERO ENERGY CORP | 2,469 | 6,186 |
| VANGUARD SF REIT ETF | 44,830 | 49,377 |
| VANGUARD UTLTS ETF | 11,154 | 16,284 |
| VISA INC | 6,673 | 12,976 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 14,592 | 14,592 | ||
| Bank Charges | 20 | 20 | ||
| State or Local Filing Fees | 250 | 250 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 18,840 | 18,840 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2025 | 3,000 | |||
| 990-PF Excise Tax for 2024 | 543 |