| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TFG ACCOUNTING FEES | 285 | 142 | 143 | |
| ACCOUNTING FEES | 7,400 | 3,700 | 3,700 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| GRAND LAHSER, LLC - COMMERCIAL | 2021-01-01 | 2,436,544 | SL | 39.000000000000 | 59,872 | 0 | |||
| GRAND LAHSER, LLC - RESIDENTIAL | 2021-01-01 | 847,207 | SL | 27.500000000000 | 29,524 | 0 | |||
| GRAND LAHSER, LLC - COMMERCIAL | 2021-03-15 | 178,159 | SL | 39.000000000000 | 3,616 | 0 | |||
| GRAND LAHSER, LLC - RESIDENTIAL | 2021-03-15 | 61,948 | SL | 27.500000000000 | 1,783 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BNY MELLON CHILTON - PUBLICLY TRADED SECURITIES | 724,290 | 1,628,109 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| GRAND LAHSER, LLC - COMMERCIAL | 2,436,544 | 59,872 | 2,376,672 | 2,376,672 |
| GRAND LAHSER, LLC - RESIDENTIAL | 847,207 | 29,524 | 817,683 | 817,683 |
| GRAND LAHSER, LLC - COMMERCIAL | 178,159 | 3,616 | 174,543 | 174,543 |
| GRAND LAHSER, LLC - RESIDENTIAL | 61,948 | 1,783 | 60,165 | 60,165 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| TFG WAKKR 2012 FUND, LLC | AT COST | 8,966 | 26,569 |
| MARKETABLE MAXIMUM OPPORTUNITY FUND LLC | AT COST | 301,283 | 313,553 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID FEDERAL EXCISE TAX | 1,095 | 0 | 0 |
| GRAND LAHSER, LLC - CAPITALIZED COSTS | 3,486,885 | 206,798 | 206,798 |
| GRAND LAHSER, LLC - COMMERCIAL | |||
| GRAND LAHSER, LLC - RESIDENTIAL |
| Description | Amount |
|---|---|
| CHANGE IN ACCRUAL | 536 |
| PRIOR YEAR ADJUSTMENT | 21,326 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CUSTODIAN FEES - BNY MELLON, N.A. | 21,574 | 21,574 | 0 | |
| K-1-TFG WAKKR 2012 FD LLC - OTHER DEDUCTIONS | 3 | 0 | 0 | |
| K-1-TFG WAKKR 2012 FD LLC - NON-DEDUCTIBLE | 638 | 0 | 0 | |
| BANK FEES - HORIZON CUSTODY | 405 | 202 | 203 | |
| K-1 MARKETABLE MAXIMUM OPPORTUNITY FUND LLC - NON-DEDUCTIBLE | 3,528 | 0 | 0 | |
| INSURANCE EXPENSE | 21,936 | 10,968 | 10,968 | |
| REPAIR AND MAINTENANCE | 2,178 | 1,089 | 1,089 | |
| ADVERTISING EXPENSE | 3,902 | 1,951 | 1,951 | |
| LEGAL EXPENSE | 2,820 | 1,410 | 1,410 | |
| INTERNET EXPENSE | 2,233 | 1,116 | 1,117 | |
| PROPERTY TAX EXPENSE | 7,771 | 3,886 | 3,885 | |
| MISCELLANEOUS EXPENSE | 7,103 | 3,551 | 3,552 | |
| GRAND LAHSER, LLC - COMMERCIAL AND RESIDENTIAL | 74,726 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 MARKETABLE MAXIMUM OPPORTUNITY FUND LLC | 4,589 | 4,589 | 4,589 |
| K-1 TFG WAKKR 2012 FUND | 6,129 | 6,129 | 6,129 |
| GRAND LAHSER TAXABLE GRANT | 750,000 | 750,000 | 750,000 |
| FORM 8621, LINE 5 (FROM MMOF) | 107 | 107 | 107 |
| Description | Amount |
|---|---|
| TFG WAKKR - QSBS LONG TERM GAIN - NOT TAXABLE - BASIS ADJUSTMENT | 6,135 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED INTEREST | 0 | 14,708 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES - K-1 - MARKETABLE MAXIMUM OPPORTUNITY FUND LLC | 873 | 0 | 0 | |
| FOREIGN TAXES - K-1 - TFG WAKKR 2012 FUND LLC | 2 | 2 | 0 | |
| FOREIGN TAXES - BNY MELLON | 120 | 120 | 0 | |
| 2021 IRS FORM 990-PF THIRD QUARTER ESTIMATE | 1,000 | 0 | 0 | |
| 2020 IRS FORM 990PF EXTENSION PAYMENT | 1,000 | 0 | 0 | |
| MICHIGAN ANNUAL REPORT | 45 | 0 | 45 |