| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 12,275 | 9,020 | 3,255 | 0 |
| 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 | 2011-08-25 | 966,345 | 153,061 | ADS | 40.000000000000 | 23,179 | 0 | 23,179 | |
| EQUIPMENT | 2011-08-25 | 56,284 | 23,678 | ADS | 15.000000000000 | 1,854 | 0 | 1,854 | |
| KITCHEN EXHAUST FANS | 2012-06-30 | 21,088 | 21,088 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| WATERPROOFING | 2012-06-30 | 10,116 | 1,391 | ADS | 40.000000000000 | 242 | 0 | 242 | |
| ELECTRICAL | 2012-06-30 | 2,531 | 348 | ADS | 40.000000000000 | 61 | 0 | 61 | |
| PLUMBING | 2012-06-30 | 1,435 | 197 | ADS | 40.000000000000 | 34 | 0 | 34 | |
| ALARM | 2012-06-30 | 1,964 | 1,964 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| BUILDING DOOR WORK | 2012-06-30 | 3,098 | 426 | ADS | 40.000000000000 | 74 | 0 | 74 | |
| BETONITE INJECT | 2012-06-30 | 84,300 | 11,591 | ADS | 40.000000000000 | 2,020 | 0 | 2,020 | |
| SHOWER VALVES | 2012-06-30 | 11,960 | 1,645 | ADS | 40.000000000000 | 287 | 0 | 287 | |
| INTERCOM SYSTEM | 2012-06-30 | 15,883 | 15,883 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| BUILDINGS | 2012-06-30 | 1,665 | 229 | ADS | 40.000000000000 | 40 | 0 | 40 | |
| ENTRY DOOR | 2012-06-30 | 17,685 | 2,432 | ADS | 40.000000000000 | 424 | 0 | 424 | |
| ENTRY DOOR | 2012-06-30 | 5,547 | 763 | ADS | 40.000000000000 | 133 | 0 | 133 | |
| HOT WATER HEATERS | 2012-06-30 | 44,281 | 44,281 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| BUILDINGS | 2012-06-30 | 184,713 | 25,398 | ADS | 40.000000000000 | 4,425 | 0 | 4,425 | |
| BUILDING IMPROVEMENTS | 2012-06-30 | 371,739 | 51,114 | ADS | 40.000000000000 | 8,906 | 0 | 8,906 | |
| STORM WATER DRAIN | 2012-06-30 | 36,814 | 5,062 | ADS | 40.000000000000 | 882 | 0 | 882 | |
| SMOKE ALARMS | 2012-06-30 | 690 | 690 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| PAVING | 2012-06-30 | 49,450 | 18,132 | ADS | 15.000000000000 | 1,648 | 0 | 1,648 | |
| CEMENT SIDING | 2012-06-30 | 43,070 | 5,922 | ADS | 40.000000000000 | 1,032 | 0 | 1,032 | |
| EXTERIOR LIGHTING | 2012-06-30 | 1,653 | 606 | ADS | 15.000000000000 | 55 | 0 | 55 | |
| INTERIOR LIGHTING | 2012-06-30 | 5,880 | 809 | ADS | 40.000000000000 | 141 | 0 | 141 | |
| ENTRY DOORS | 2012-06-30 | 29,377 | 4,039 | ADS | 40.000000000000 | 704 | 0 | 704 | |
| TOILETS | 2012-06-30 | 6,395 | 6,395 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| BATH EXHAUST | 2012-06-30 | 10,920 | 10,920 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| BUILDINGS | 2012-06-30 | 22,110 | 3,040 | ADS | 40.000000000000 | 530 | 0 | 530 | |
| BUILDINGS | 2012-06-30 | 12,812 | 1,762 | ADS | 40.000000000000 | 307 | 0 | 307 | |
| SMOKE ALARMS | 2012-06-30 | 1,335 | 1,335 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| PAVING | 2012-06-30 | 10,783 | 3,954 | ADS | 15.000000000000 | 359 | 0 | 359 | |
| WINDOWS | 2012-06-30 | 10,601 | 1,458 | ADS | 40.000000000000 | 254 | 0 | 254 | |
| CEMENT SIDING | 2012-06-30 | 14,921 | 2,052 | ADS | 40.000000000000 | 357 | 0 | 357 | |
| ATTIC INSULATION | 2012-06-30 | 1,253 | 172 | ADS | 40.000000000000 | 30 | 0 | 30 | |
| EXTERIOR LIGHTING | 2012-06-30 | 3,660 | 1,342 | ADS | 15.000000000000 | 122 | 0 | 122 | |
| INTERIOR LIGHTING | 2012-06-30 | 1,318 | 181 | ADS | 40.000000000000 | 32 | 0 | 32 | |
| ENTRY DOORS | 2012-06-30 | 9,456 | 1,300 | ADS | 40.000000000000 | 227 | 0 | 227 | |
| UNIT LIGHTING | 2012-06-30 | 696 | 696 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| TOILETS | 2012-06-30 | 1,188 | 1,188 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| REFRIGERATORS | 2012-06-30 | 2,683 | 2,683 | SL | 5.000000000000 | 0 | 0 | 0 | |
| BATH EXHAUST | 2012-06-30 | 5,702 | 5,702 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| SECURITY | 2012-06-30 | 4,607 | 4,607 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2012-06-30 | 12,284 | 12,284 | SL | 5.000000000000 | 0 | 0 | 0 | |
| BUILDINGS | 2012-06-30 | 9,694 | 1,333 | ADS | 40.000000000000 | 232 | 0 | 232 | |
| BUILDINGS | 2012-06-30 | 655 | 90 | ADS | 40.000000000000 | 16 | 0 | 16 | |
| COMPUTER | 2013-10-31 | 1,171 | 1,059 | 200DB | 5.000000000000 | 112 | 0 | 112 | |
| LAND | 2011-08-25 | 20,803 | L | 0 % | 0 | 0 | 0 | ||
| LAND | 2011-08-25 | 112,000 | L | 0 % | 0 | 0 | 0 | ||
| ROOF | 2016-12-31 | 59,411 | 1,547 | ADS | 40.000000000000 | 1,423 | 0 | 1,423 | |
| LAND | 2018-08-28 | 85,000 | NC | 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 MDV PARTNERS, LLC | AT COST | 10,327 | 10,327 |
| INVESTMENT IN STONEBRIDGE | AT COST | 262,387 | 262,387 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 112,000 | 0 | 112,000 | |
| LAND | 85,000 | 0 | 85,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 27,883 | 20,489 | 7,394 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | ST JAMES CAPITAL LLC |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 1,114,000 |
| Balance Due | 0 |
| 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. | 2 |
|---|---|
| Lender's Name | SECRETARY OF HOUSING AND URBAN DEVELOPMENT |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 816,774 |
| Balance Due | 0 |
| 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 |
| Item No. | 3 |
|---|---|
| Lender's Name | CINNAIRE LENDING CORPORATION |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 400,000 |
| Balance Due | 400,000 |
| Date of Note | 2016-12 |
| Maturity Date | 2019-12 |
| Repayment Terms | |
| Interest Rate | 5.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | GENERAL OPERATING EXPENSES RELATED TO LOW INCOME HOUSING |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | CINNAIRE CORPORATION |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 1,000,000 |
| Balance Due | 0 |
| Date of Note | 2017-08 |
| Maturity Date | 2020-12 |
| Repayment Terms | |
| Interest Rate | 3.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | CARRYING ON A BUSINESS OR COMMERCIAL ENTERPRISE |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Lender's Name | DCIC |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 2,000,000 |
| Balance Due | 2,000,000 |
| Date of Note | 2018-06 |
| Maturity Date | 2028-06 |
| Repayment Terms | |
| Interest Rate | 5.750000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | ACQUIRE SELLER NOTES |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PRE-DEVELOPMENT COSTS - COLONY ARMS | 3,660 | 0 | 0 |
| SECURITY DEPOSITS | 7,985 | 0 | 0 |
| TAX & INSURANCE ESCROWS | 18,111 | 0 | 0 |
| RESERVE FOR REPLACEMENTS | 83,083 | 0 | 0 |
| LOAN COSTS - NET BOOK VALUE | 43,092 | 0 | 0 |
| PRE-DEVELOPMENT COSTS | 196,579 | 447,861 | 447,861 |
| LOAN LOSS RESERVE | -7,379,614 | -7,422,943 | -7,422,943 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 2,420 | 950 | 1,470 | 0 |
| LOAN LOSS RESERVE | 43,355 | 0 | 43,355 | 0 |
| OTHER RENTING EXPENSES | 42,841 | 3,100 | 39,741 | 0 |
| MANAGEMENT FEE | 0 | 0 | 0 | 0 |
| WORKMAN'S COMPENSATION | 0 | 0 | 0 | 0 |
| AMORTIZATION | 43,092 | 0 | 43,092 | 0 |
| PROPERTY TAXES | 19,817 | 0 | 19,817 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DEVELOPER SERVICE FEE INCOME | 599,840 | 599,840 | |
| PROFESSIONAL SERVICE FEE | 120,000 | 120,000 | |
| OTHER REVENUE- MISC | 21,630 | 21,630 | |
| NET GAIN ON DISPOSAL GROUP | 172,181 | 172,181 | |
| MANAGEMENT FEES | 20,364 | 20,364 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 7,985 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DEVOLPMENT CONSULTING FEES | 60,380 | 44,370 | 16,010 | 0 |