| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 15,940 | 7,785 | 8,155 | 0 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| FINANCING FEES - WV | 2011-08-25 | 53,990 | 5,498 | 360.000000000000 | 1,800 | 0 | 0 | 7,298 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING - WV | 2011-08-25 | 966,345 | 80,528 | ADS | 40.000000000000 | 24,159 | 0 | 24,159 | |
| EQUIPMENT - WV | 2011-08-25 | 56,284 | 12,508 | ADS | 15.000000000000 | 3,752 | 0 | 3,752 | |
| KITCHEN EXHAUST FANS - WV | 2012-06-30 | 21,088 | 10,543 | ADS | 5.000000000000 | 4,218 | 0 | 4,218 | |
| WATERPROOFING - WV | 2012-06-30 | 10,116 | 632 | ADS | 40.000000000000 | 253 | 0 | 253 | |
| ELECTRICAL - WV | 2012-06-30 | 2,531 | 158 | ADS | 40.000000000000 | 63 | 0 | 63 | |
| PLUMBING - WV | 2012-06-30 | 1,435 | 90 | ADS | 40.000000000000 | 36 | 0 | 36 | |
| ALARM - WV | 2012-06-30 | 1,964 | 982 | ADS | 5.000000000000 | 393 | 0 | 393 | |
| BUILDING DOOR WORK - WV | 2012-06-30 | 3,098 | 194 | ADS | 40.000000000000 | 77 | 0 | 77 | |
| BETONITE INJECT - WV | 2012-06-30 | 84,300 | 5,268 | ADS | 40.000000000000 | 2,108 | 0 | 2,108 | |
| SHOWER VALVES - WV | 2012-06-30 | 11,960 | 748 | ADS | 40.000000000000 | 299 | 0 | 299 | |
| INTERCOM SYSTEM - WV | 2012-06-30 | 15,883 | 7,941 | ADS | 5.000000000000 | 3,177 | 0 | 3,177 | |
| BUILDINGS - WV | 2012-06-30 | 1,665 | 104 | ADS | 40.000000000000 | 42 | 0 | 42 | |
| ENTRY DOOR - WV | 2012-06-30 | 17,685 | 1,104 | ADS | 40.000000000000 | 442 | 0 | 442 | |
| ENTRY DOOR - WV | 2012-06-30 | 5,547 | 347 | ADS | 40.000000000000 | 139 | 0 | 139 | |
| HOT WATER HEATERS - WV | 2012-06-30 | 44,281 | 22,140 | ADS | 5.000000000000 | 8,856 | 0 | 8,856 | |
| BUILDINGS - WV | 2012-06-30 | 184,713 | 11,544 | ADS | 40.000000000000 | 4,618 | 0 | 4,618 | |
| BUILDING IMPROVEMENTS - WV | 2012-06-30 | 371,739 | 23,234 | ADS | 40.000000000000 | 9,293 | 0 | 9,293 | |
| STORM WATER DRAIN - WV | 2012-06-30 | 36,814 | 2,301 | ADS | 40.000000000000 | 920 | 0 | 920 | |
| SMOKE ALARMS - WV | 2012-06-30 | 690 | 345 | ADS | 5.000000000000 | 138 | 0 | 138 | |
| PAVING - WV | 2012-06-30 | 49,450 | 8,242 | ADS | 15.000000000000 | 3,297 | 0 | 3,297 | |
| CEMENT SIDING - WV | 2012-06-30 | 43,070 | 2,692 | ADS | 40.000000000000 | 1,077 | 0 | 1,077 | |
| EXTERIOR LIGHTING - WV | 2012-06-30 | 1,653 | 276 | ADS | 15.000000000000 | 110 | 0 | 110 | |
| INTERIOR LIGHTING - WV | 2012-06-30 | 5,880 | 368 | ADS | 40.000000000000 | 147 | 0 | 147 | |
| ENTRY DOORS - WV | 2012-06-30 | 29,377 | 1,836 | ADS | 40.000000000000 | 734 | 0 | 734 | |
| TOILETS - WV | 2012-06-30 | 6,395 | 3,198 | ADS | 5.000000000000 | 1,279 | 0 | 1,279 | |
| BATH EXHAUST - WV | 2012-06-30 | 10,920 | 5,460 | ADS | 5.000000000000 | 2,184 | 0 | 2,184 | |
| BUILDINGS - WV | 2012-06-30 | 22,110 | 1,382 | ADS | 40.000000000000 | 553 | 0 | 553 | |
| BUILDINGS - WV | 2012-06-30 | 12,812 | 801 | ADS | 40.000000000000 | 320 | 0 | 320 | |
| SMOKE ALARMS - WV | 2012-06-30 | 1,335 | 668 | ADS | 5.000000000000 | 267 | 0 | 267 | |
| PAVING - WV | 2012-06-30 | 10,783 | 1,797 | ADS | 15.000000000000 | 719 | 0 | 719 | |
| WINDOWS - WV | 2012-06-30 | 10,601 | 663 | ADS | 40.000000000000 | 265 | 0 | 265 | |
| CEMENT SIDING - WV | 2012-06-30 | 14,921 | 933 | ADS | 40.000000000000 | 373 | 0 | 373 | |
| ATTIC INSULATION - WV | 2012-06-30 | 1,253 | 78 | ADS | 40.000000000000 | 31 | 0 | 31 | |
| EXTERIOR LIGHTING - WV | 2012-06-30 | 3,660 | 610 | ADS | 15.000000000000 | 244 | 0 | 244 | |
| INTERIOR LIGHTING - WV | 2012-06-30 | 1,318 | 82 | ADS | 40.000000000000 | 33 | 0 | 33 | |
| ENTRY DOORS - WV | 2012-06-30 | 9,456 | 591 | ADS | 40.000000000000 | 236 | 0 | 236 | |
| UNIT LIGHTING - WV | 2012-06-30 | 696 | 348 | ADS | 5.000000000000 | 139 | 0 | 139 | |
| TOILETS - WV | 2012-06-30 | 1,188 | 594 | ADS | 5.000000000000 | 238 | 0 | 238 | |
| REFRIGERATORS - WV | 2012-06-30 | 2,683 | 1,342 | SL | 5.000000000000 | 537 | 0 | 537 | |
| BATH EXHAUST - WV | 2012-06-30 | 5,702 | 2,851 | ADS | 5.000000000000 | 1,140 | 0 | 1,140 | |
| SECURITY - WV | 2012-06-30 | 4,607 | 2,304 | ADS | 5.000000000000 | 921 | 0 | 921 | |
| EQUIPMENT - WV | 2012-06-30 | 12,284 | 6,142 | SL | 5.000000000000 | 2,457 | 0 | 2,457 | |
| BUILDINGS - WV | 2012-06-30 | 9,694 | 606 | ADS | 40.000000000000 | 242 | 0 | 242 | |
| BUILDINGS - WV | 2012-06-30 | 655 | 41 | ADS | 40.000000000000 | 16 | 0 | 16 | |
| COMPUTER - WV | 2013-10-31 | 1,171 | 504 | 200DB | 5.000000000000 | 267 | 0 | 267 | |
| LAND - WV | 2011-08-25 | 20,803 | L | 0 % | 0 | 0 | 0 | ||
| LAND | 2011-08-25 | 112,000 | L | 0 % | 0 | 0 | 0 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| LIST OF CONTROLLED ENTITIES | FORM 990-PF, PART VII-A, LINE 11: | NAME OF CONTROLLED ENTITY: TRILOGY GP, INC.EMPLOYER ID NO: 46-1614937ADDRESS: 1118 SOUTH WASHINGTON AVENUE LANSING, MI 48910EXCESS BUSINESS HOLDING: NO----------------------------------------------------------------------------NAME OF CONTROLLED ENTITY: LINCOLN APARTMENTS LLCEMPLOYER ID NO: 80-0764045ADDRESS: 1118 SOUTH WASHINGTON AVENUE LANSING, MI 48910EXCESS BUSINESS HOLDING: NO----------------------------------------------------------------------------NAME OF CONTROLLED ENTITY: WV LIMITED DIVIDEND HOUSING ASSOCIATION LLCEMPLOYER ID NO: 27-4446356ADDRESS: 1118 SOUTH WASHINGTON AVENUE LANSING, MI 48910EXCESS BUSINESS HOLDING: NO |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN WILLOW VISTA | AT COST | 0 | 0 |
| INVESTMENT IN MILDRED SMITH I | AT COST | 10,327 | 10,327 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING - WV | 966,345 | 104,687 | 861,658 | |
| EQUIPMENT - WV | 56,284 | 16,260 | 40,024 | |
| KITCHEN EXHAUST FANS - WV | 21,088 | 14,761 | 6,327 | |
| WATERPROOFING - WV | 10,116 | 885 | 9,231 | |
| ELECTRICAL - WV | 2,531 | 221 | 2,310 | |
| PLUMBING - WV | 1,435 | 126 | 1,309 | |
| ALARM - WV | 1,964 | 1,375 | 589 | |
| BUILDING DOOR WORK - WV | 3,098 | 271 | 2,827 | |
| BETONITE INJECT - WV | 84,300 | 7,376 | 76,924 | |
| SHOWER VALVES - WV | 11,960 | 1,047 | 10,913 | |
| INTERCOM SYSTEM - WV | 15,883 | 11,118 | 4,765 | |
| BUILDINGS - WV | 1,665 | 146 | 1,519 | |
| ENTRY DOOR - WV | 17,685 | 1,546 | 16,139 | |
| ENTRY DOOR - WV | 5,547 | 486 | 5,061 | |
| HOT WATER HEATERS - WV | 44,281 | 30,996 | 13,285 | |
| BUILDINGS - WV | 184,713 | 16,162 | 168,551 | |
| BUILDING IMPROVEMENTS - WV | 371,739 | 32,527 | 339,212 | |
| STORM WATER DRAIN - WV | 36,814 | 3,221 | 33,593 | |
| SMOKE ALARMS - WV | 690 | 483 | 207 | |
| PAVING - WV | 49,450 | 11,539 | 37,911 | |
| CEMENT SIDING - WV | 43,070 | 3,769 | 39,301 | |
| EXTERIOR LIGHTING - WV | 1,653 | 386 | 1,267 | |
| INTERIOR LIGHTING - WV | 5,880 | 515 | 5,365 | |
| ENTRY DOORS - WV | 29,377 | 2,570 | 26,807 | |
| TOILETS - WV | 6,395 | 4,477 | 1,918 | |
| BATH EXHAUST - WV | 10,920 | 7,644 | 3,276 | |
| BUILDINGS - WV | 22,110 | 1,935 | 20,175 | |
| BUILDINGS - WV | 12,812 | 1,121 | 11,691 | |
| SMOKE ALARMS - WV | 1,335 | 935 | 400 | |
| PAVING - WV | 10,783 | 2,516 | 8,267 | |
| WINDOWS - WV | 10,601 | 928 | 9,673 | |
| CEMENT SIDING - WV | 14,921 | 1,306 | 13,615 | |
| ATTIC INSULATION - WV | 1,253 | 109 | 1,144 | |
| EXTERIOR LIGHTING - WV | 3,660 | 854 | 2,806 | |
| INTERIOR LIGHTING - WV | 1,318 | 115 | 1,203 | |
| ENTRY DOORS - WV | 9,456 | 827 | 8,629 | |
| UNIT LIGHTING - WV | 696 | 487 | 209 | |
| TOILETS - WV | 1,188 | 832 | 356 | |
| REFRIGERATORS - WV | 2,683 | 1,879 | 804 | |
| BATH EXHAUST - WV | 5,702 | 3,991 | 1,711 | |
| SECURITY - WV | 4,607 | 3,225 | 1,382 | |
| EQUIPMENT - WV | 12,284 | 8,599 | 3,685 | |
| BUILDINGS - WV | 9,694 | 848 | 8,846 | |
| BUILDINGS - WV | 655 | 57 | 598 | |
| COMPUTER - WV | 1,171 | 771 | 400 | |
| LAND - WV | 20,803 | 0 | 20,803 | |
| LAND | 112,000 | 0 | 112,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 7,970 | 3,893 | 4,077 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | CAPITAL FUND SERVICES INC |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 290,144 |
| Balance Due | 428,144 |
| Date of Note | 2011-08 |
| Maturity Date | 2015-09 |
| Repayment Terms | |
| Interest Rate | 6.000000000000 |
| Security Provided by Borrower | MORTGAGE ON LAND, BUILDING, & EQUIPMENT |
| Purpose of Loan | ACQUIRE AND DEVELOPMENT AFFORDABLE HOUSING PROJECT |
| Description of Lender Consideration | INTEREST IN LAND, BUILDING, & EQUIPMENT |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | CAPITAL FUND SERVICES INC |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 625,000 |
| Balance Due | 197,402 |
| Date of Note | 2012-12 |
| Maturity Date | 2019-12 |
| Repayment Terms | |
| Interest Rate | 6.000000000000 |
| Security Provided by Borrower | MORTGAGE FOR ACQUISITION AND OPERATING EXPENSES FOR GP INTERESTS |
| Purpose of Loan | MORTGAGE FOR ACQUISITION AND OPERATING EXPENSES FOR GP INTERESTS |
| Description of Lender Consideration | GENERAL PARTNER INTEREST IN OPERATING PARTNERSHIPS |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | CAPITAL FUND SERVICES INC |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 400,000 |
| Balance Due | 287,091 |
| Date of Note | 2015-03 |
| Maturity Date | 2015-12 |
| Repayment Terms | |
| Interest Rate | 3.000000000000 |
| Security Provided by Borrower | MORTGAGE FOR ACQUISITION AND OPERATING EXPENSES FOR GP INTERESTS |
| Purpose of Loan | MORTGAGE FOR ACQUISITION AND OPERATING EXPENSES FOR GP INTERESTS |
| Description of Lender Consideration | GENERAL PARTNER INTEREST IN OPERATING PARTNERSHIPS |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | ST JAMES CAPITAL LLC |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 1,114,000 |
| Balance Due | 1,033,031 |
| Date of Note | 2011-08 |
| Maturity Date | 2041-09 |
| Repayment Terms | |
| Interest Rate | 4.600000000000 |
| Security Provided by Borrower | MORTGAGE ON LAND, BUILDING, & EQUIPMENT |
| Purpose of Loan | ACQUIRE AND DEVELOP AFFORDABLE HOUSING PROJECT |
| Description of Lender Consideration | INTEREST IN LAND, BUILDING, & EQUIPMENT |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Lender's Name | SECRETARY OF HOUSING AND URBAN DEVELOPMENT |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 816,774 |
| Balance Due | 787,019 |
| Date of Note | 2011-08 |
| Maturity Date | 2041-09 |
| Repayment Terms | |
| Interest Rate | 1.500000000000 |
| Security Provided by Borrower | MORTGAGE ON LAND, BUILDING, & EQUIPMENT |
| Purpose of Loan | ACQUIRE AND DEVELOP AFFORDABLE HOUSING PROJECT |
| Description of Lender Consideration | INTEREST IN LAND, BUILDING, & EQUIPMENT |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PRE-DEVELOPMENT COSTS - IND VETS WIP | 111,434 | 0 | 0 |
| PRE-DEVELOPMENT COSTS - COLONY ARMS | 166,216 | 274,685 | 274,685 |
| SECURITY DEPOSITS | 0 | 8,528 | 8,528 |
| TAX & INSURANCE ESCROWS | 0 | 31,361 | 31,361 |
| RESERVE FOR REPLACEMENTS | 0 | 174,934 | 174,934 |
| LOAN COSTS - NET BOOK VALUE | 0 | 46,691 | 46,691 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 10,422 | 5,090 | 5,332 | 0 |
| OTHER RENTING EXPENSES | 12,787 | 6,245 | 6,542 | 0 |
| ORIGINATION FEES | 5,500 | 2,686 | 2,814 | 0 |
| ADMINISTRATIVE EXPENSES | 18,874 | 9,218 | 9,656 | 0 |
| MANAGEMENT FEE | 26,141 | 0 | 26,141 | 0 |
| WORKMAN'S COMPENSATION | 844 | 0 | 844 | 0 |
| AMORTIZATION | 1,800 | 0 | 1,800 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOW INCOME RENTS | 80,118 | 80,118 | |
| DEVELOPER SERVICE FEE INCOME | 311,219 | 311,219 | |
| PROFESSIONAL SERVICE FEE | 76,210 | 76,210 | |
| LAUNDRY REVENUE | 1,292 | 1,292 | |
| OTHER REVENUE- MISC | 3,683 | 3,683 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 490 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 0 | 8,529 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DEVOLPMENT CONSULTING FEES | 102,237 | 49,933 | 52,304 | 0 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| TRILOGY GP INC |
1118 SOUTH WASHINGTON AVENUE LANSING,MI48910 |
46-1614937 | THERE WAS NO TRANSFER TO/FROM THIS ENTITY DURING 2015. | 0 |
| LINCOLN APARTMENTS LLC |
1118 SOUTH WASHINGTON AVENUE LANSING,MI48910 |
80-0764045 | THERE WAS NO TRANSFER TO/FROM THIS ENTITY DURING 2015. | 0 |
| WV LIMITED DIVIDEND HOUSING ASSOCIATION LLC |
1118 SOUTH WASHINGTON AVENUE LANSING,MI48910 |
27-4446356 | THERE WAS NO TRANSFER TO/FROM THIS ENTITY DURING 2015. | 0 |
| Total | 0 | |||