| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 26,365 | 5,036 | 21,329 | 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 |
| 168H ELECTIONS MADE BY CORPORATIONS | FORM 990-PF | CS TRANSFIGURATION, LLC 1118 SOUTH WASHINGTON AVE. LANSING, MI 48910 EIN: 85-2509876 FORM 4562: DEPRECIATION AND AMORTIZATION ELECTION UNDER INTERNAL REVENUE CODE SECTION 168(H)(6)(F)(II) PURSUANT TO TREASURY REGULATIONS SECTION 301.9100-7T(A)(2)(I) AND (3), CS TRANSFIGURATION, LLC, A FOR PROFIT SUBSIDIARY OF CINNAIRE SOLUTIONS CORPORATION, A MICHIGAN NONSTOCK CORPORATION, HEREBY ELECTS UNDER INTERNAL REVENUE CODE SECTION 168(H)(6)(F)(II) AS FOLLOWS: (I) NOT TO BE TREATED AS A TAX-EXEMPT ENTITY FOR PURPOSES OF INTERNAL REVENUE CODE SECTIONS 168(H)(5) AND (6), AND (II) TO TREAT ANY GAIN RECOGNIZED BY ITS TAX-EXEMPT PARENT ON ANY DISPOSITION OF AN INTEREST IN IT (AND TO TREAT ANY DIVIDEND OR INTEREST RECEIVED OR ACCRUED BY ITS TAX-EXEMPT PARENT FROM IT AS UNRELATED BUSINESS TAXABLE INCOME UNDER INTERNAL REVENUE CODE SECTION 511. CS TRANSFIGURATION LLC, A MICHIGAN LIMITED LIABILITY COMPANY BY: CINNAIRE SOLUTIONS CORPORATION, A MICHIGAN NONPROFIT CORPORATION, ITS MANAGER CINNAIRE SOLUTIONS WISCONSIN, LLC 2 E. MIFFLIN STREET, SUITE 403 MADISON, WI 53703 EIN: 85-1397308 FORM 4562: DEPRECIATION AND AMORTIZATION ELECTION UNDER INTERNAL REVENUE CODE SECTION 168(H)(6)(F)(II) PURSUANT TO TREASURY REGULATIONS SECTION 301.9100-7T(A)(2)(I) AND (3), CINNAIRE SOLUTIONS WISCONSIN, LLC, A FOR PROFIT SUBSIDIARY OF CINNAIRE SOLUTIONS CORPORATION, A MICHIGAN NONSTOCK CORPORATION, HEREBY ELECTS UNDER INTERNAL REVENUE CODE SECTION 168(H)(6)(F)(II) AS FOLLOWS: (I) NOT TO BE TREATED AS A TAX-EXEMPT ENTITY FOR PURPOSES OF INTERNAL REVENUE CODE SECTIONS 168(H)(5) AND (6), AND (II) TO TREAT ANY GAIN RECOGNIZED BY ITS TAX-EXEMPT PARENT ON ANY DISPOSITION OF AN INTEREST IN IT (AND TO TREAT ANY DIVIDEND OR INTEREST RECEIVED OR ACCRUED BY ITS TAX-EXEMPT PARENT FROM IT AS UNRELATED BUSINESS TAXABLE INCOME UNDER INTERNAL REVENUE CODE SECTION 511. CINNAIRE SOLUTIONS WISCONSIN, A WISCONSIN LIMITED LIABILITY COMPANY BY: CINNAIRE SOLUTIONS CORPORATION, A MICHIGAN NONPROFIT CORPORATION, ITS MANAGERDARLINGTON FARMWORKERS TOWNHOMES MM, LLC 1118 SOUTH WASHINGTON AVE. LANSING, MI 48910 EIN: 85-1420766 FORM 4562: DEPRECIATION AND AMORTIZATION ELECTION UNDER INTERNAL REVENUE CODE SECTION 168(H)(6)(F)(II) PURSUANT TO TREASURY REGULATIONS SECTION 301.9100-7T(A)(2)(I) AND (3), DARLINGTON FARMWORKERS TOWNHOMES MM, LLC, A FOR PROFIT SUBSIDIARY OF CINNAIRE SOLUTIONS CORPORATION, A MICHIGAN NONSTOCK CORPORATION, HEREBY ELECTS UNDER INTERNAL REVENUE CODE SECTION 168(H)(6)(F)(II) AS FOLLOWS: (I) NOT TO BE TREATED AS A TAX-EXEMPT ENTITY FOR PURPOSES OF INTERNAL REVENUE CODE SECTIONS 168(H)(5) AND (6), AND (II) TO TREAT ANY GAIN RECOGNIZED BY ITS TAX-EXEMPT PARENT ON ANY DISPOSITION OF AN INTEREST IN IT (AND TO TREAT ANY DIVIDEND OR INTEREST RECEIVED OR ACCRUED BY ITS TAX-EXEMPT PARENT FROM IT AS UNRELATED BUSINESS TAXABLE INCOME UNDER INTERNAL REVENUE CODE SECTION 511. DARLINGTON FARMWORKERS TOWNHOMES MM LLC, A WISCONSIN LIMITED LIABILITY COMPANY BY: CINNAIRE SOLUTIONS CORPORATION, A MICHIGAN NONSTOCK CORPORATION, ITS MANAGER |
| 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 |
| INVESTMENT IN TRANSFIGURATION LLC | AT COST | 700 | 700 |
| INVESTMENT IN WASHINGTON PARK UNITED HOMES | AT COST | 200 | 200 |
| INVESTMENT IN EASTSIDE HOUSING PARNTERS LLC | AT COST | 200 | 200 |
| INVESTMENT IN 8TH STREET STABLIZATION | AT COST | 200 | 200 |
| INVESTMENT IN DARLINGTON FARMWORKERS TOWNEHOMES LP | AT COST | 500 | 500 |
| INVESTMENT IN GARDEN HOMES | AT COST | 500 | 500 |
| INVESTMENT IN CANNERY TRAIL RESIDENCES 2 | AT COST | 500 | 500 |
| 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 | 8,426 | 1,610 | 6,816 | 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 | 3,200,000 |
| 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 | 0 |
| 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 | 0 |
| 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 |
| Item No. | 7 |
|---|---|
| Lender's Name | THE HOUSING PARTNERSHIP FUND INC |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 692,264 |
| Balance Due | 692,264 |
| Date of Note | 2021-06 |
| Maturity Date | 2022-04 |
| Repayment Terms | |
| Interest Rate | 4.500000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | CARRYING A BUSINESS OR COMMERCIAL ENTERPRISE |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 8 |
|---|---|
| Lender's Name | CINNAIRE LENDING CORPORATION |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 285,000 |
| Balance Due | 219,865 |
| Date of Note | 2021-06 |
| Maturity Date | 2022-06 |
| Repayment Terms | |
| Interest Rate | 6.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | CARRYING A BUSINESS OR COMMERCIAL ENTERPRISE |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 9 |
|---|---|
| Lender's Name | CINNAIRE LENDING CORPORATION |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 82,200 |
| Balance Due | 77,679 |
| Date of Note | 2021-10 |
| Maturity Date | 2022-10 |
| Repayment Terms | |
| Interest Rate | 6.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | CARRYING A BUSINESS OR COMMERCIAL ENTERPRISE |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 10 |
|---|---|
| Lender's Name | THE HOUSING PARTNERSHIP FUND INC |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 410,837 |
| Balance Due | 410,837 |
| Date of Note | 2021-06 |
| Maturity Date | 2022-04 |
| Repayment Terms | |
| Interest Rate | 4.500000000000 |
| 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 | 2,914,987 | 3,569,210 | 3,569,210 |
| LOAN LOSS RESERVE | -7,930,757 | -8,010,790 | -8,010,790 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 15,603 | 2,981 | 12,623 | 0 |
| LOAN LOSS RESERVE | 80,033 | 15,288 | 64,745 | 0 |
| OTHER RENTING EXPENSES | 4,323 | 826 | 3,497 | 0 |
| MANAGEMENT FEE | 0 | 0 | 0 | 0 |
| WORKMAN'S COMPENSATION | 0 | 0 | 0 | 0 |
| AMORTIZATION | 0 | 0 | 0 | 0 |
| PROPERTY TAXES | 698 | 133 | 565 | 0 |
| ADMINISTRATIVE | 1,000 | 191 | 809 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DEVELOPER SERVICE FEE INCOME | 230,239 | 230,239 | |
| OTHER REVENUE- MISC | 54,257 | 54,257 | |
| MANAGEMENT FEES | 6,857 | 6,857 | |
| EARNEST MONEY DEPOSIT INCOME | 200,000 | 200,000 | |
| PARTNERSHIP DISTRIBUTION INCOME | 6,020 | 6,020 |