| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 1,440 | 0 | 0 | 1,440 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| COMPUTER | 2019-01-18 | 2,750 | 504 | SL | 5.000000000000 | 550 | 0 | 550 | |
| LAWN MOWER | 2019-05-08 | 3,599 | 480 | SL | 5.000000000000 | 720 | 0 | 720 | |
| STONE STAIRS | 2020-08-13 | 42,460 | SL | 15.000000000000 | 1,179 | 0 | 1,179 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| UNION PACIFIC CORP 3.2% SNR PIDI NTS 08/06/2021 USD (SEC REGD) DTD 06/08/201 | 60,094 | 60,744 |
| CVS HEALTH CORPORATION SR NT DTD 05/12/2011 4.125% 05/15/2021-2021 | 60,416 | 60,119 |
| LOCKHEED MARTIN CORP SR NT DTD 09/09/2011 3.35% 09/15/2021 | 32,101 | 32,672 |
| TEXTRON INC DTD 01/30/2014 3.65% 03/01/2021 | 60,248 | 60,316 |
| APPLE INC SR NT DTD 05/06/2014 | 60,005 | 60,488 |
| COMCAST CORP DTD 10/05/2018 3.95% 10/15/2025-2025 | 68,862 | 68,933 |
| GOLDMAN SACHS BK USA NY DTD 10/18/2017 2.3% 10/18/2022 | 59,700 | 62,381 |
| AMERICAN EXPRESS BK FSB UTAH DTD 09/06/2017 2.2% 09/07/2021 | 60,000 | 60,885 |
| INVESCO BULLETSHARES 2021 CORPORTE BOND ETF | 127,291 | 127,260 |
| INVESCO BULLETSHARES 2022 CORPORTE BOND ETF | 183,980 | 183,679 |
| ISHARES MBS (MKT) | 162,841 | 165,195 |
| JP MORGAN MANAGED INCOME INSTITUTIONAL | 216,694 | 216,478 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GENERAC HLDGS INC COM | 61,123 | 65,949 |
| BROADRIDGE FINANCIAL SOLUTIONS LLC | 60,297 | 70,472 |
| JP MORGAN CHASE & CO COM | 50,887 | 70,778 |
| NXP SEMICONDUCTORS NV | 60,033 | 71,554 |
| AMETEK INC | 59,908 | 72,564 |
| ACCENTURE PLC A (ISN #IE00B4BNMY34 SEDOL #B4BNMY3) | 21,096 | 75,751 |
| PFIZER INC | 77,300 | 76,933 |
| HP INC COM | 60,161 | 79,426 |
| ABBVIE INC COM | 65,596 | 83,577 |
| CUMMINS INC | 53,661 | 84,027 |
| NIKE INC CL B | 53,013 | 89,833 |
| S&P GLOBAL INC COM | 54,752 | 92,044 |
| AMGEN INC | 72,694 | 97,716 |
| CDW CORP COM | 77,422 | 108,727 |
| LAM RESEARCH CORP | 60,309 | 110,983 |
| UNITEDHEALTH GROUP INC | 84,103 | 112,218 |
| FACEBOOK INC CLASS A | 73,846 | 113,361 |
| THERMO FISHER SCIENTIFIC INC | 68,558 | 114,116 |
| AMERICAN EXPRESS CO | 107,505 | 117,887 |
| JOHNSON & JOHNSON COM | 100,812 | 121,183 |
| MASTERCARD INC CLASS A | 26,336 | 125,286 |
| BAILLE GIFFORD EAFE PURE K | 100,000 | 132,351 |
| HOME DEPOT INC | 78,418 | 132,810 |
| BROADCOM INC COM | 87,667 | 148,869 |
| MICROSOFT CORP | 62,441 | 176,824 |
| AMAZON.COM INC | 62,540 | 195,416 |
| WASATCH CORE GROWTH INSTITUTIONAL | 124,662 | 201,516 |
| VISA INC CLASS A SHARES | 51,613 | 218,730 |
| APPLE INC | 52,976 | 249,457 |
| POLARIS INDUSTRIES INC | 63,320 | 61,456 |
| ALPHABET INC CAP STK CL A | 81,394 | 262,896 |
| BAILLE GIFFORD EMERGING MARKETS K | 268,914 | 373,537 |
| PROCTOR & GAMBLE CO | 2,592 | 17,949 |
| DANAHER CORP | 10,838 | 45,983 |
| UNION PACIFIC COPR | 39,407 | 49,973 |
| D R HORTON INC | 60,316 | 57,548 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COMPUTER | 2,750 | 1,054 | 1,696 | |
| LAWN MOWER | 3,599 | 1,200 | 2,399 | |
| STONE STAIRS | 42,460 | 1,179 | 41,281 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNITNG/BOOKKEEPING | 4,065 | 0 | 0 | 4,065 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER ASSETS | 4,303 | 3,484 | 3,484 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GROUNDS MAINTENANCE | 2,824 | 0 | 0 | 2,824 |
| FACILITY OPERATIONAL EXPENSES | 44,709 | 0 | 0 | 44,812 |
| INSURANCE | 16,648 | 0 | 0 | 16,648 |
| PAYROLL SERVICE CHARGES | 2,441 | 0 | 0 | 2,441 |
| OFFICE AND ADMINISTRATIVE EXPENSES | 12,620 | 0 | 0 | 12,620 |
| WEBSITE | 327 | 0 | 0 | 327 |
| PROGRAM EXPENSES | 62,714 | 0 | 0 | 67,773 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| STOCKS EXPENSE PAYABLE | 1,443 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 17,039 | 17,039 | 17,039 | 0 |
| ARCHIVING | 8,000 | 0 | 0 | 8,000 |
| PROGRAMMING CONSULTANT | 7,000 | 0 | 0 | 7,000 |
| INTERN | 3,000 | 0 | 0 | 3,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 59 | 59 | 59 | 0 |
| PROPERTY TAXES | 3,921 | 0 | 0 | 3,921 |
| ESTIMATED TAX PAYMENTS | 2,131 | 0 | 0 | 0 |
| PAYROLL TAXES | 20,867 | 0 | 0 | 20,867 |