| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TFG ACCOUNTING FEES | 6,221 | 3,111 | 3,110 | |
| PWC TAX PREP FEES | 11,200 | 5,600 | 5,600 |
| 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 | 122,347 | SL | 39.000000000000 | 62,475 | 0 | ||
| GRAND LAHSER, LLC - RESIDENTIAL | 2021-01-01 | 847,207 | 60,332 | SL | 27.500000000000 | 30,808 | 0 | ||
| GRAND LAHSER, LLC - COMMERCIAL | 2021-03-15 | 178,159 | 8,184 | SL | 39.000000000000 | 4,568 | 0 | ||
| GRAND LAHSER, LLC - RESIDENTIAL | 2021-03-15 | 61,948 | 4,036 | SL | 27.500000000000 | 2,253 | 0 | ||
| GRAND LAHSER, LLC - COMMERCIAL | 2022-01-01 | 4,320 | 106 | SL | 39.000000000000 | 111 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| GRAND LAHSER, LLC - COMMERCIAL | 2,436,544 | 184,822 | 2,251,722 | |
| GRAND LAHSER, LLC - RESIDENTIAL | 847,207 | 91,140 | 756,067 | |
| GRAND LAHSER, LLC - COMMERCIAL | 178,159 | 12,752 | 165,407 | |
| GRAND LAHSER, LLC - RESIDENTIAL | 61,948 | 6,289 | 55,659 | |
| GRAND LAHSER, LLC - COMMERCIAL | 4,320 | 217 | 4,103 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| TFG WAKKR 2012 FUND, LLC | AT COST | 6,975 | 7,395 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BODMAN LEGAL FEES | 1,950 | 975 | 975 | |
| LEGAL FEES | 5,461 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| GRAND LAHSER, LLC - CAPITALIZED COSTS | 394,223 | 0 | 0 |
| Description | Amount |
|---|---|
| CHANGE IN ACCRUAL | 1,029 |
| NON DIVIDEND DISTRIBUTION | 25 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CUSTODIAN FEES - BNY MELLON, N.A. | 446 | 223 | 223 | |
| INSURANCE EXPENSE | 955 | 477 | 478 | |
| K-1 MARKETABLE MAXIMUM OPPORTUNITY FUND LLC - NON-DEDUCTIBLE | 18 | 0 | 0 | |
| K-1 MARKETABLE MAXIMUM OPPORTUNITY FUND LLC - OTHER DEDUCTIONS | 30 | 30 | 0 | |
| K-1-TFG WAKKR 2012 FD LLC - NON-DEDUCTIBLE | 428 | 0 | 0 | |
| UTILITIES | 20,837 | 0 | 0 | |
| REPAIRS & MAINTENANCE | 25,206 | 0 | 0 | |
| PROPERTY INSURANCE | 22,200 | 0 | 0 | |
| PERMITS/LICENSES | 627 | 0 | 0 | |
| SECURITY | 1,159 | 0 | 0 | |
| MANAGEMENT FEE | 7,594 | 0 | 0 | |
| MISCELLANEOUS EXPENSES | 12,398 | 0 | 0 | |
| CLEANING | 2,419 | 0 | 0 | |
| OFFICE EXPENSE | 1,098 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 MARKETABLE MAXIMUM OPPORTUNITY FUND LLC | 10 | 10 | 10 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 14,657 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED INTEREST | 44,708 | 45,941 |
| SECURITY DEPOSITS | 20,230 | 300 |
| OTHER ACCRUED EXPENSES | 6,370 | 2,350 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BNY MELLON - CHILTON INVESTMENT ADVISORY FEES | 3,116 | 3,116 | 0 | |
| PROFESSIONAL FEES | 672 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES - K-1 - MARKETABLE MAXIMUM OPPORTUNITY FUND LLC | 86 | 86 | 0 | |
| FOREIGN TAXES - BNY MELLON CHILTON | 83 | 83 | 0 | |
| 2022 FORM 990-PF EXTENSION | 2,000 | 0 | 0 | |
| MICHIGAN ANNUAL REPORT | 45 | 0 | 45 | |
| 2023 FORM 990-PF ESTIMATE | 5,000 | 0 | 0 | |
| PROPERTY TAXES | 9,154 | 0 | 0 |