| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TFG ACCOUNTING FEES | 100 | 50 | 50 | |
| PWC TAX PREP FEES | 5,600 | 2,800 | 2,800 |
| 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 | 184,822 | SL | 39.000000000000 | 62,475 | 0 | ||
| GRAND LAHSER, LLC - RESIDENTIAL | 2021-01-01 | 847,207 | 91,140 | SL | 27.500000000000 | 30,808 | 0 | ||
| GRAND LAHSER, LLC - COMMERCIAL | 2021-03-15 | 178,159 | 12,752 | SL | 39.000000000000 | 4,568 | 0 | ||
| GRAND LAHSER, LLC - RESIDENTIAL | 2021-03-15 | 61,948 | 6,289 | SL | 27.500000000000 | 2,253 | 0 | ||
| GRAND LAHSER, LLC - COMMERCIAL | 2022-01-01 | 4,320 | 217 | SL | 39.000000000000 | 111 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHILTON PORTFOLIO | 1,556,688 | 1,579,019 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| GRAND LAHSER, LLC - COMMERCIAL | 2,436,544 | 247,297 | 2,189,247 | |
| GRAND LAHSER, LLC - RESIDENTIAL | 847,207 | 121,948 | 725,259 | |
| GRAND LAHSER, LLC - COMMERCIAL | 178,159 | 17,320 | 160,839 | |
| GRAND LAHSER, LLC - RESIDENTIAL | 61,948 | 8,542 | 53,406 | |
| GRAND LAHSER, LLC - COMMERCIAL | 4,320 | 328 | 3,992 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| TFG WAKKR 2012 FUND, LLC | AT COST | 7,042 | 7,754 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BODMAN LEGAL FEES | 0 | 0 | 0 | |
| LEGAL FEES | 9,823 | 0 | 0 |
| Description | Amount |
|---|---|
| CHANGE IN ACCRUAL | 5,045 |
| ADJUSTMENT TO TAX BASIS | 34 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE EXPENSE | 983 | 492 | 491 | |
| K-1-TFG WAKKR 2012 FD LLC - INVESTMENT EXPENSES | 226 | 226 | 0 | |
| UTILITIES | 19,399 | 0 | 0 | |
| REPAIRS & MAINTENANCE | 19,344 | 0 | 0 | |
| PROPERTY INSURANCE | 21,610 | 0 | 0 | |
| PERMITS/LICENSES | 0 | 0 | 0 | |
| SECURITY | 1,482 | 0 | 0 | |
| MANAGEMENT FEE | 9,000 | 0 | 0 | |
| MISCELLANEOUS EXPENSES | 9,412 | 0 | 0 | |
| CLEANING | 19,756 | 0 | 0 | |
| OFFICE EXPENSE | 7,782 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED INTEREST | 45,941 | 75,833 |
| SECURITY DEPOSITS | 300 | 1,500 |
| OTHER ACCRUED EXPENSES | 2,350 | 750 |
| ACCRUED INTEREST SRG LOAN | 0 | 1,410 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BNY MELLON - CHILTON INVESTMENT ADVISORY FEES | 2,047 | 2,047 | 0 | |
| BNY MELLON MANAGEMENT FEE | 726 | 363 | 363 | |
| TFG SERVICES FEES | 1,027 | 513 | 514 | |
| TFG SERVICE FEES - INVESTMENT EXPENSES | 1,540 | 1,540 | 0 | |
| PROFESSIONAL FEES | 1,093 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES - BNY MELLON CHILTON | 12 | 12 | 0 | |
| PROPERTY TAXES | 16,492 | 0 | 0 |