| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 35,900 | 6,092 | 29,808 | 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 | M&C HOUSING PARTNERS, LLC1118 SOUTH WASHINGTON AVENUELANSING, MI 48910EIN: 86-2132533FORM 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), M&C HOUSING PARTNERS, 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. M&C HOUSING PARTNERS, LLC, A MICHIGAN LIMITED LIABILITY COMPANY BY: CINNAIRE SOLUTIONS CORPORATION, A MICHIGAN NONPROFIT CORPORATION, ITS MANAGER ANDMARINERS INN, A MICHIGAN NONPROFIT CORPORATION, ITS MANAGER |
| 168H ELECTIONS MADE BY CORPORATIONS | FORM 990-PF | CSC ST. MATTHEW, LLC1118 SOUTH WASHINGTON AVENUELANSING, MI 48910EIN: 93-2433640FORM 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), CSC ST. MATTHEW, 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. CSC ST. MATTHEW, LLC, A MICHIGAN LIMITED LIABILITY COMPANY BY: CINNAIRE SOLUTIONS CORPORATION, A MICHIGAN NONPROFIT CORPORATION, ITS MANAGER |
| 168H ELECTIONS MADE BY CORPORATIONS | FORM 990-PF | CS GRPC II MANAGER, LLC1118 SOUTH WASHINGTON AVENUELANSING, MI 48910EIN: 92-2037795FORM 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 GRPC II MANAGER, 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 GRPC II MANAGER, LLC, A MICHIGAN LIMITED LIABILITY COMPANY BY: CINNAIRE SOLUTIONS CORPORATION, A MICHIGAN NONPROFIT CORPORATION, ITS MANAGER |
| 168H ELECTIONS MADE BY CORPORATIONS | FORM 990-PF | HV9 MANAGER, LLC1118 SOUTH WASHINGTON AVENUELANSING, MI 48910EIN: 87-3320802FORM 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), HV9 MANAGER, LLC, A FOR-PROFIT SUBSIDIARY OF CSC HUBBARD VERNOR, LLC, A MICHIGAN LIMITED LIABILITY COMPANY, A FOR-PROFIT SUBSIDIARY OF CINNAIRE SOLUTIONS CORPORATION, A MICHIGAN NONSTOCK CORPORATION AND HUBBARD VERNOR SDBA, INC., 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 PARENTS 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 511. HV9 MANAGER, LLC, A MICHIGAN LIMITED LIABILITY COMPANYBY: CSC HUBBARD VERNOR, LLC, A MICHIGAN LIMITED LIABILITY COMPANYBY: CINNAIRE SOLUTIONS CORPORATION, A MICHIGAN NONPROFIT CORPORATION, ITS MANAGER |
| 168H ELECTIONS MADE BY CORPORATIONS | FORM 990-PF | HV4 MANAGER, LLC1118 SOUTH WASHINGTON AVENUELANSING, MI 48910EIN: 87-3293241FORM 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), HV4 MANAGER, LLC, A FOR-PROFIT SUBSIDIARY OF CSC HUBBARD VERNOR 4, LLC, A MICHIGAN LIMITED LIABILITY COMPANY, A FOR-PROFIT SUBSIDIARY OF CINNAIRE SOLUTIONS CORPORATION, A MICHIGAN NONSTOCK CORPORATION AND HUBBARD VERNOR 4 SDBA, INC., 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 PARENTS 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.HV4 MANAGER, LLC, A MICHIGAN LIMITED LIABILITY COMPANYBY: CSC HUBBARD VERNOR 4, LLC, A MICHIGAN LIMITED LIABILITY COMPANYBY: CINNAIRE SOLUTIONS CORPORATION, A MICHIGAN NONPROFIT CORPORATION, ITS MANAGER |
| DEBT-TO-EQUITY CONVERSION | FORM 990-PF, PART III, LINE 3 | IN ACCORDANCE WITH FASB ASC 958-20, A TRANSFER OF ASSETS TO A RECIPIENT ENTITY IS CONSIDERED AN EQUITY TRANSACTION IF (1) THE RESOURCE PROVIDER SPECIFIES ITSELF OR ITS AFFILIATE AS THE BENEFICIARY, (2) THE RESOURCE PROVIDER AND THE RECIPIENT ENTITY ARE FINANCIALLY INTERRELATED ENTITIES, AND (3) NEITHER THE RESOURCE PROVIDER NOR ITS AFFILIATE EXPECTS PAYMENT OF THE TRANSFERRED ASSETS, ALTHOUGH PAYMENT OF INVESTMENT RETURN ON THE TRANSFERRED ASSETS MAY BE EXPECTED. DURING THE YEAR ENDED DECEMBER 31, 2023, $8,397,282 OF PRINCIPAL AND INTEREST WAS CONVERTED TO AN EQUITY INVESTMENT. |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN TULSA NP PARTNERS, LLC | AT COST | 409 | 409 |
| INVESTMENT IN TRILOGY GP, INC | AT COST | 382,370 | 382,370 |
| INVESTMENT IN TRANSFIGURATION LLC | AT COST | 1,187 | 1,187 |
| INVESTMENT IN WASHINGTON PARK UNITED HOMES | AT COST | 681 | 681 |
| INVESTMENT IN EASTSIDE HOUSING PARNTERS LLC | AT COST | 700 | 700 |
| INVESTMENT IN 8TH STREET STABLIZATION | AT COST | 6,266 | 6,266 |
| INVESTMENT IN DARLINGTON FARMWORKERS TOWNEHOMES LP | AT COST | 1,012 | 1,012 |
| INVESTMENT IN GARDEN HOMES | AT COST | 986 | 986 |
| INVESTMENT IN CANNERY TRAIL RESIDENCES 2 | AT COST | 975 | 975 |
| INVESTMENT IN ANCHOR AT MARINER'S INN 4% | AT COST | 100 | 100 |
| INVESTMENT IN ANCHOR AT MARINER'S INN 9% | AT COST | 100 | 100 |
| INVESTMENT IN CCSEM | AT COST | 51 | 51 |
| 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 | 295,220 | 0 | 295,220 | |
| LAND | 1,645,075 | 0 | 1,645,075 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 48,165 | 8,173 | 39,992 | 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 | 0 |
| Date of Note | 2016-12 |
| Maturity Date | 2023-03 |
| 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 | CINNAIRE CORPORATION |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 4,000,000 |
| Balance Due | 0 |
| Date of Note | 2019-08 |
| Maturity Date | 2026-06 |
| Repayment Terms | |
| Interest Rate | 3.400000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | CARRYING A BUSINESS OR COMMERCIAL ENTERPRISE |
| 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 | 3,000,000 |
| Balance Due | 1,645,075 |
| Date of Note | 2019-01 |
| Maturity Date | 2024-06 |
| Repayment Terms | |
| Interest Rate | 3.900000000000 |
| 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 | THE HOUSING PARTNERSHIP FUND INC |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 692,264 |
| Balance Due | 0 |
| Date of Note | 2021-06 |
| Maturity Date | 2023-02 |
| 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. | 5 |
|---|---|
| Lender's Name | CINNAIRE LENDING CORPORATION |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 82,200 |
| Balance Due | 0 |
| Date of Note | 2021-10 |
| Maturity Date | 2023-10 |
| 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. | 6 |
|---|---|
| Lender's Name | THE HOUSING PARTNERSHIP FUND INC |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 410,837 |
| Balance Due | 0 |
| Date of Note | 2021-06 |
| Maturity Date | 2023-03 |
| 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. | 7 |
|---|---|
| Lender's Name | CINNAIRE LENDING CORPORATION |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 1,141,000 |
| Balance Due | 0 |
| Date of Note | 2022-11 |
| Maturity Date | 2023-05 |
| Repayment Terms | |
| Interest Rate | 5.750000000000 |
| 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 | THE HOUSING PARTNERSHIP FUND INC |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 184,715 |
| Balance Due | 250,000 |
| Date of Note | 2022-03 |
| Maturity Date | 2024-02 |
| 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. | 9 |
|---|---|
| Lender's Name | THE HOUSING PARTNERSHIP FUND INC |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 500,000 |
| Balance Due | 500,000 |
| Date of Note | 2022-12 |
| Maturity Date | 2024-12 |
| Repayment Terms | |
| Interest Rate | 5.550000000000 |
| 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 | CINNAIRE LENDING CORPORATION |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 535,000 |
| Balance Due | 514,341 |
| Date of Note | 2023-02 |
| Maturity Date | 2024-02 |
| 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. | 11 |
|---|---|
| Lender's Name | CINNAIRE LENDING CORPORATION |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 124,602 |
| Balance Due | 124,602 |
| Date of Note | 2023-11 |
| Maturity Date | 2025-12 |
| Repayment Terms | |
| Interest Rate | 7.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | CARRYING A BUSINESS OR COMMERCIAL ENTERPRISE |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 12 |
|---|---|
| Lender's Name | CINNAIRE LENDING CORPORATION |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 311,097 |
| Balance Due | 311,097 |
| Date of Note | 2023-11 |
| Maturity Date | 2024-08 |
| Repayment Terms | |
| Interest Rate | 4.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | CARRYING A BUSINESS OR COMMERCIAL ENTERPRISE |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 13 |
|---|---|
| Lender's Name | CINNAIRE LENDING CORPORATION |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 175,000 |
| Balance Due | 175,000 |
| Date of Note | 2023-11 |
| Maturity Date | 2024-08 |
| Repayment Terms | |
| Interest Rate | 7.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | CARRYING A BUSINESS OR COMMERCIAL ENTERPRISE |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 14 |
|---|---|
| Lender's Name | CINNAIRE LENDING CORPORATION |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 612,000 |
| Balance Due | 626,377 |
| Date of Note | 2021-06 |
| Maturity Date | 2025-08 |
| Repayment Terms | |
| Interest Rate | 4.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | CARRYING A BUSINESS OR COMMERCIAL ENTERPRISE |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 15 |
|---|---|
| Lender's Name | CINNAIRE LENDING CORPORATION |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 419,987 |
| Balance Due | 263,556 |
| Date of Note | 2023-11 |
| Maturity Date | 2025-08 |
| Repayment Terms | |
| Interest Rate | 4.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | CARRYING A BUSINESS OR COMMERCIAL ENTERPRISE |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 16 |
|---|---|
| Lender's Name | CINNAIRE LENDING CORPORATION |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 212,021 |
| Balance Due | 215,324 |
| Date of Note | 2021-06 |
| Maturity Date | 2025-12 |
| Repayment Terms | |
| Interest Rate | 6.060000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | CARRYING A BUSINESS OR COMMERCIAL ENTERPRISE |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 17 |
|---|---|
| Lender's Name | CINNAIRE LENDING CORPORATION |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 338,847 |
| Balance Due | 255,033 |
| Date of Note | 2021-06 |
| Maturity Date | 2023-12 |
| Repayment Terms | |
| Interest Rate | 6.060000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | CARRYING A BUSINESS OR COMMERCIAL ENTERPRISE |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 18 |
|---|---|
| Lender's Name | CINNAIRE LENDING CORPORATION |
| Lender's Title | LENDER |
| Relationship to Insider | |
| Original Amount of Loan | 204,000 |
| Balance Due | 0 |
| Date of Note | 2023-05 |
| Maturity Date | 2024-05 |
| Repayment Terms | |
| Interest Rate | 5.750000000000 |
| 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 | 5,267,989 | 5,717,525 | 5,717,525 |
| LOAN LOSS RESERVE | -8,091,577 | -8,091,577 | -8,091,577 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 28,321 | 4,806 | 23,515 | 0 |
| OTHER RENTING EXPENSES | 10,967 | 1,861 | 9,106 | 0 |
| MANAGEMENT FEE | 0 | 0 | 0 | 0 |
| WORKMAN'S COMPENSATION | 0 | 0 | 0 | 0 |
| AMORTIZATION | 0 | 0 | 0 | 0 |
| PROPERTY TAXES | 1,716 | 291 | 1,425 | 0 |
| ADMINISTRATIVE | 1,445 | 245 | 1,200 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DEVELOPER SERVICE FEE INCOME | 1,875,480 | 1,875,480 | |
| PARTNERSHIP DISTRIBUTION INCOME | 2,262 | 2,262 | |
| PARTNERSHIP MGMT FEES | 28,600 | 28,600 | |
| CORPORATE SERVICE FEE | 180,000 | 180,000 | |
| MISCELLANEOUS INCOME | 62,391 | 62,391 |
| Description | Amount |
|---|---|
| DEBT-TO-EQUITY CONVERSION FROM INTERRELATED NON-PROFIT (SEE SCHEDULE O) | 8,397,282 |