| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,071 | 2,071 |
| 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 | 55,995 | S/L | 39.0000 | 15,447 | 15,447 | ||
| WENDYS - LAND | 2020-05-21 | 524,586 | |||||||
| WENDYS - BUILDING | 2020-05-21 | 637,414 | 59,247 | S/L | 39.0000 | 16,344 | 16,344 | ||
| BILLBOARD | 2020-05-21 | 19,000 | 5,842 | 150DB | 15.0000 | 1,315 | 1,315 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITY - COMMON STOCK | 262,444 | 287,751 |
| ISHARES CORE S&P MID-CAP ETF | 39,240 | 46,733 |
| ISHARES CORE S&P SMALL-CAP ETF | 21,362 | 23,044 |
| VANGUARD ST TREASURY ETF | 28,923 | 29,090 |
| VANGUARD FTSE ALL WORLD EX-US INDEX | 55,000 | 51,546 |
| BAIRD AGGREGATE BOND FUND | 75,000 | 62,392 |
| BAIRD CORE PLUS BOND FUND | 58,500 | 52,202 |
| BAIRD SHORT-TERM BOND FUND | 32,847 | 31,166 |
| COHEN & STEERS PREFERRED SECURITIES | 32,500 | 27,512 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1,258,842 | 154,189 | 1,104,653 | 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 | 575 | 575 |
| Description | Amount |
|---|---|
| BASIS ADJUSTMENTS AND ROUNDING DIFF | 6,263 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| INSURANCE | 1,623 | 1,623 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| R/E TAX BILLBOARD | 17 | 17 | ||
| FOREIGN TAX | 152 | 152 |