| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TFG ACCOUNTING FEES | 8,000 | 4,000 | 4,000 |
| 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 | 59,872 | SL | 39.000000000000 | 62,475 | 0 | ||
| GRAND LAHSER, LLC - RESIDENTIAL | 2021-01-01 | 847,207 | 29,524 | SL | 27.500000000000 | 30,808 | 0 | ||
| GRAND LAHSER, LLC - COMMERCIAL | 2021-03-15 | 178,159 | 3,616 | SL | 39.000000000000 | 4,568 | 0 | ||
| GRAND LAHSER, LLC - RESIDENTIAL | 2021-03-15 | 61,948 | 1,783 | SL | 27.500000000000 | 2,253 | 0 | ||
| GRAND LAHSER, LLC - COMMERCIAL | 2022-01-01 | 4,320 | SL | 39.000000000000 | 106 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BNY MELLON CHILTON - PUBLICLY TRADED SECURITIES | 223,040 | 395,649 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| GRAND LAHSER, LLC - COMMERCIAL | 2,436,544 | 122,347 | 2,314,197 | |
| GRAND LAHSER, LLC - RESIDENTIAL | 847,207 | 60,332 | 786,875 | |
| GRAND LAHSER, LLC - COMMERCIAL | 178,159 | 8,184 | 169,975 | |
| GRAND LAHSER, LLC - RESIDENTIAL | 61,948 | 4,036 | 57,912 | |
| GRAND LAHSER, LLC - COMMERCIAL | 4,320 | 106 | 4,214 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| TFG WAKKR 2012 FUND, LLC | AT COST | 6,950 | 7,651 |
| MARKETABLE MAXIMUM OPPORTUNITY FUND LLC | AT COST | 99,423 | 93,847 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 8,440 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| GRAND LAHSER, LLC - CAPITALIZED COSTS | 206,798 | 394,223 | 394,223 |
| Description | Amount |
|---|---|
| CHANGE IN ACCRUAL | 3,049 |
| TIMING DIFFERENCES - ACCRUED INTEREST | 26,075 |
| NON DIVIDEND DISTRIBUTION | 195 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CUSTODIAN FEES - BNY MELLON, N.A. | 269 | 135 | 134 | |
| K-1 MARKETABLE MAXIMUM OPPORTUNITY FUND LLC - OTHER DEDUCTIONS | 324 | 324 | 0 | |
| K-1-TFG WAKKR 2012 FD LLC - NON-DEDUCTIBLE | 533 | 0 | 0 | |
| K-1 MARKETABLE MAXIMUM OPPORTUNITY FUND LLC - NON-DEDUCTIBLE | 230 | 0 | 0 | |
| LEASING COMMISSIONS | 1,300 | 0 | 0 | |
| MANAGEMENT FEE | 4,623 | 0 | 0 | |
| MISCELLANEOUS EXPENSES | 10,971 | 0 | 0 | |
| PERMITS/LICENSES | 100 | 0 | 0 | |
| PROPERTY INSURANCE | 5,000 | 0 | 0 | |
| REPAIRS & MAINTENANCE | 13,122 | 0 | 0 | |
| SECURITY | 2,125 | 0 | 0 | |
| TRASH REMOVAL | 3,741 | 0 | 0 | |
| UTILITIES | 17,940 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 TFG WAKKR 2012 FUND | 16 | 16 | 16 |
| FORM 8621, LINE 5 (FROM MMOF) | 47 | 47 | 47 |
| Description | Amount |
|---|---|
| ADJUSTMENT TO TAX BASIS | 128 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED INTEREST | 14,708 | 44,708 |
| SECURITY DEPOSITS | 0 | 20,230 |
| OTHER ACCRUED EXPENSES | 0 | 6,370 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BNY MELLON - CHILTON INVESTMENT ADVISORY FEES | 12,079 | 12,079 | 0 | |
| PROFESSIONAL FEES | 1,300 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES - K-1 - MARKETABLE MAXIMUM OPPORTUNITY FUND LLC | 831 | 831 | 0 | |
| FOREIGN TAXES - K-1 - TFG WAKKR 2012 FUND LLC | 16 | 16 | 0 | |
| FOREIGN TAXES - BNY MELLON CHILTON | 140 | 140 | 0 | |
| 2021 FORM 990-PF EXTENSION | 20,000 | 0 | 0 | |
| MICHIGAN ANNUAL REPORT | 65 | 0 | 65 | |
| PROPERTY TAXES | 7,509 | 0 | 0 |