| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,197 | 2,197 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| WENDYS - LAND | 2020-05-21 | 752,572 | |||||||
| WENDYS - BUILDING | 2020-05-21 | 602,428 | 40,548 | S/L | 39.0000 | 15,447 | 15,447 | ||
| WENDYS - LAND | 2020-05-21 | 524,586 | |||||||
| WENDYS - BUILDING | 2020-05-21 | 637,414 | 42,903 | S/L | 39.0000 | 16,344 | 16,344 | ||
| BILLBOARD | 2020-05-21 | 19,000 | 4,380 | 150DB | 15.0000 | 1,462 | 1,462 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITY - COMMON STOCK | 263,441 | 264,981 |
| ISHARES CORE S&P MID-CAP ETF | 39,240 | 41,573 |
| ISHARES CORE S&P SMALL-CAP ETF | 21,362 | 21,650 |
| VANGUARD ST INFLATION PROTECTED | ||
| VANGUARD ST TREASURY ETF | 28,923 | 29,165 |
| VANGUARD FTSE ALL WORLD EX-US INDEX | 55,000 | 50,448 |
| BAIRD AGGREGATE BOND FUND | 75,000 | 63,750 |
| BAIRD CORE PLUS BOND FUND | 58,500 | 53,037 |
| BAIRD SHORT-TERM BOND FUND | 32,847 | 31,002 |
| COHEN & STEERS PREFERRED SECURITIES | 32,500 | 26,349 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1,258,842 | 121,083 | 1,137,759 | 1,258,842 | |
| 1,277,158 | 1,277,158 | 1,277,158 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 450 | 450 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| INSURANCE | 1,403 | 1,403 |
| Description | Amount |
|---|---|
| PREPAID EXPENSE NOT ON PRIOR YEAR | 2,000 |
| BASIS ADJUSTMENT | 3,481 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| R/E TAX BILLBOARD | 17 | 17 | ||
| FOREIGN TAX | 41 | 41 |