| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 20,295 | 5,453 | 14,842 | 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 TULSA NP PARTNERS, LLC | AT COST | 79 | 79 |
| INVESTMENT IN TRILOGY GP, INC | AT COST | 382,370 | 382,370 |
| INVESTMENT IN CINNAIRE SOLUTIONS DELAWARE, LLC | AT COST | 5,566 | 5,566 |
| INVESTMENT IN BUILDING BLOCKS OF WEST MEMPHIS, LLC | AT COST | 100 | 100 |
| 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 | |
| LAND | 320,170 | 0 | 320,170 | |
| LAND | 295,220 | 0 | 295,220 | |
| LAND | 1,645,075 | 0 | 1,645,075 | |
| LAND | 10,000 | 0 | 10,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 31,351 | 8,424 | 22,927 | 0 |
| Item No. | 1 |
|---|---|
| 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. | 2 |
|---|---|
| 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 |
| Item No. | 3 |
|---|---|
| Lender's Name | CINNAIRE CORPORATION |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 4,000,000 |
| Balance Due | 2,200,000 |
| Date of Note | 2019-08 |
| Maturity Date | 2021-12 |
| Repayment Terms | |
| Interest Rate | 5.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | CARRYING A BUSINESS OR COMMERCIAL ENTERPRISE |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | PRESERVATION NON-PROFIT HOUSING CORPORATION |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 3,000,000 |
| Balance Due | 1,645,075 |
| Date of Note | 2019-01 |
| Maturity Date | 2022-01 |
| Repayment Terms | |
| Interest Rate | 5.500000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | CARRYING A BUSINESS OR COMMERCIAL ENTERPRISE |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Lender's Name | CINNAIRE LENDING CORPORATION |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 476,000 |
| Balance Due | 411,984 |
| Date of Note | 2020-11 |
| Maturity Date | 2021-11 |
| Repayment Terms | |
| Interest Rate | 5.500000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | CARRYING A BUSINESS OR COMMERCIAL ENTERPRISE |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 6 |
|---|---|
| Lender's Name | CINNAIRE LENDING CORPORATION |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 260,300 |
| Balance Due | 148,581 |
| Date of Note | 2020-10 |
| Maturity Date | 2021-10 |
| Repayment Terms | |
| Interest Rate | 5.500000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | CARRYING A BUSINESS OR COMMERCIAL ENTERPRISE |
| 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 | 1,210,266 | 2,914,987 | 2,914,987 |
| LOAN LOSS RESERVE | -7,868,425 | -7,930,757 | -7,930,757 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 8,615 | 2,315 | 6,301 | 0 |
| LOAN LOSS RESERVE | 62,331 | 16,748 | 45,583 | 0 |
| OTHER RENTING EXPENSES | 5,500 | 1,478 | 4,022 | 0 |
| MANAGEMENT FEE | 0 | 0 | 0 | 0 |
| WORKMAN'S COMPENSATION | 0 | 0 | 0 | 0 |
| AMORTIZATION | 0 | 0 | 0 | 0 |
| PROPERTY TAXES | 65 | 17 | 48 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DEVELOPER SERVICE FEE INCOME | 27,951 | 27,951 | |
| PROFESSIONAL SERVICE FEE | 96,250 | 96,250 | |
| OTHER REVENUE- MISC | 51,958 | 51,958 |