These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
|
||
|
|
||
|
Form 10-Q
|
||
|
|
||
|
(Mark one)
|
|
|
|
☑
|
QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
|
|
For the quarterly period ended December 31, 2018
|
||
|
|
|
|
|
☐
|
TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
|
|
For the transition period from _________ to __________
|
||
|
|
|
|
|
Commission file number 000-55006
|
||
|
|
|
|
|
MacKenzie Realty Capital, Inc.
|
||
|
(Exact name of registrant as specified in its charter)
|
||
|
|
|
|
|
Maryland
|
45-4355424
|
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
|
|
89 Davis Road, Suite 100, Orinda, CA 94563
|
||
|
(Address of principal executive offices)
|
||
|
|
|
|
|
(925) 631-9100
|
||
|
(Registrant's telephone number, including area code)
|
||
|
|
|
|
|
________________________________________________________________
|
||
|
(Former name, former address and former fiscal year, if changed since last report)
|
||
|
|
|
|
|
Indicate by check mark whether the registrant has (1) filed all reports required to be filed by Section 13 or 15(d) of the Securities
Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes
☑
No
☐
|
||
|
|
||
|
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant
to Rule 405 or Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files.) Yes
☐
No
☐
|
||
|
|
||
|
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller
reporting company or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company" and "emerging growth company" in Rule 12b-2 of the Exchange Act.
|
||
|
|
||
|
Large accelerated filer
☐
Accelerated
filer
☐
Non-accelerated filer
☑
Smaller reporting company
☐
Emerging growth company
☐
|
||
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for
complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act
☐
|
||
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes
☐
No
☑
|
||
|
The number of the shares of issuer's Common Stock outstanding as of
February 12, 2019 was 10,338,571.26.
|
||
|
|
||
|
|
|
Page
|
|
Item 1.
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
||
|
|
||
|
|
December 31, 2018
|
June 30, 2018
|
||||||
|
|
(Unaudited)
|
|||||||
|
Assets
|
||||||||
|
Investments, at fair value
|
||||||||
|
Non-controlled/non-affiliated investments (cost of $58,764,253 and $57,459,205, respectively)
|
$
|
62,062,419
|
$
|
64,899,356
|
||||
|
Affiliated investments (cost of $6,156,533 and $3,605,859, respectively)
|
6,887,765
|
4,096,928
|
||||||
|
Controlled investments (cost of $24,040,158 and $3,549,901, respectively)
|
26,773,561
|
5,588,222
|
||||||
|
Total investments, at fair value (cost of $88,960,944 and $64,614,965, respectively)
|
95,723,745
|
74,584,506
|
||||||
|
Cash and cash equivalents
|
4,444,293
|
8,442,249
|
||||||
|
Accounts receivable
|
437,185
|
5,878,293
|
||||||
|
Other assets
|
391,095
|
374,634
|
||||||
|
Deferred offering costs, net
|
452,628
|
286,614
|
||||||
|
Total assets
|
$
|
101,448,946
|
$
|
89,566,296
|
||||
|
|
||||||||
|
|
||||||||
|
Liabilities
|
||||||||
|
Accounts payable and accrued liabilities
|
$
|
268,708
|
$
|
38,170
|
||||
|
Income tax payable
|
1,280
|
37,153
|
||||||
|
Dividend payable
|
1,994,973
|
1,438,808
|
||||||
|
Capital pending acceptance
|
1,107,187
|
646,300
|
||||||
|
Due to related entities
|
1,836,005
|
1,807,028
|
||||||
|
Deferred tax liability, net
|
-
|
3,518
|
||||||
|
Total liabilities
|
5,208,153
|
3,970,977
|
||||||
|
|
||||||||
|
Net assets
|
||||||||
|
Common stock, $0.0001 par value, 80,000,000 shares authorized; 9,832,230.73 and 8,496,141.57 shares issued and
outstanding, respectively
|
983
|
850
|
||||||
|
Capital in excess of par value
|
89,230,480
|
77,205,361
|
||||||
|
Accumulated undistributed net investment income
|
246,529
|
(1,580,433
|
)
|
|||||
|
Accumulated undistributed net unrealized gain
|
6,762,801
|
9,969,541
|
||||||
|
Total net assets
|
96,240,793
|
85,595,319
|
||||||
|
|
||||||||
|
Total liabilities and net assets
|
$
|
101,448,946
|
$
|
89,566,296
|
||||
|
|
||||||||
|
Net asset value per share
|
$
|
9.79
|
$
|
10.07
|
||||
The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements.
|
Name
|
|
Asset Type
|
Shares/Units
|
Cost Basis
|
Total Fair Value
|
% of Net Assets
|
|||||||
|
American Finance Trust Inc., Class A
|
(3)
|
Publicly Traded Company
|
233,562.40
|
$
|
3,490,077
|
$
|
3,111,051
|
3.24
|
|||||
|
American Finance Trust Inc., Class B2
|
(4)
|
Publicly Traded Company
|
105,346.32
|
1,437,599
|
1,403,211
|
1.46
|
|||||||
|
Apartment Investment and Management Company
|
(3)
|
Publicly Traded Company
|
30,000.00
|
1,325,822
|
1,316,400
|
1.37
|
|||||||
|
Bluerock Residential Growth 8.25% PFD
|
(3)
|
Publicly Traded Company
|
10,000.00
|
252,510
|
253,000
|
0.26
|
|||||||
|
Braemar Hotels & Resorts Inc.
|
(3)
|
Publicly Traded Company
|
53,000.00
|
607,232
|
473,290
|
0.49
|
|||||||
|
City Office REIT, Inc.
|
(3)
|
Publicly Traded Company
|
100,000.00
|
1,223,467
|
1,025,000
|
1.07
|
|||||||
|
City Office REIT, Inc. 6.625%, PFDA
|
(3)
|
Publicly Traded Company
|
10,000.00
|
240,315
|
225,500
|
0.23
|
|||||||
|
Equity Commonwealth 6.5% PFD
|
(3)
|
Publicly Traded Company
|
8,057.00
|
207,012
|
203,439
|
0.21
|
|||||||
|
Global Net Lease 7.25% PFD A
|
(3)
|
Publicly Traded Company
|
10,000.00
|
250,259
|
246,800
|
0.26
|
|||||||
|
Investors Real Estate Trust 6.625% PFDA
|
(3)
|
Publicly Traded Company
|
8,000.00
|
191,906
|
184,640
|
0.19
|
|||||||
|
Pebblebrook Hotel Trust PFDC
|
(3)
|
Publicly Traded Company
|
10,000.00
|
244,369
|
235,100
|
0.24
|
|||||||
|
Public Storage 5.625% PFDU
|
(3)
|
Publicly Traded Company
|
10,000.00
|
245,870
|
244,900
|
0.25
|
|||||||
|
Rexford Industrial 5.875% Preferred B
|
(3)
|
Publicly Traded Company
|
10,000.00
|
231,186
|
218,800
|
0.23
|
|||||||
|
RLJ Lodging Trust
|
(3)
|
Publicly Traded Company
|
20,000.00
|
429,619
|
328,000
|
0.34
|
|||||||
|
Sabra Health Care REIT, Inc.
|
(3)
|
Publicly Traded Company
|
25,000.00
|
579,972
|
412,000
|
0.43
|
|||||||
|
VEREIT, Inc. 6.7% PFD
|
(3)
|
Publicly Traded Company
|
77,000.00
|
1,914,201
|
1,821,820
|
1.89
|
|||||||
|
WP Carey, Inc.
|
|
Publicly Traded Company
|
34,250.00
|
1,751,220
|
2,237,895
|
2.33
|
|||||||
|
Total Publicly Traded Company
|
|
|
|
14,622,636
|
13,940,846
|
14.49
|
|||||||
|
|
|
|
|
|
|
|
|||||||
|
American Realty Capital Healthcare Trust III, Inc.
|
(4)(5)
|
Non Traded Company
|
25,972.41
|
40,851
|
50,127
|
0.04
|
|||||||
|
American Realty Capital New York City REIT, Inc.
|
(4)(5)
|
Non Traded Company
|
209,359.75
|
2,653,173
|
2,771,923
|
2.88
|
|||||||
|
Benefit Street Partners Realty Trust, Inc.
|
(4)
|
Non Traded Company
|
136,182.30
|
1,972,384
|
2,042,735
|
2.12
|
|||||||
|
BRE Select Hotels Corp. - Preferred A
|
(4)
|
Non Traded Company
|
527,458.00
|
913,263
|
912,502
|
0.95
|
|||||||
|
Carter Validus Mission Critical REIT
|
(4)
|
Non Traded Company
|
73,685.43
|
275,334
|
341,900
|
0.36
|
|||||||
|
Cole Credit Property Trust IV, Inc.
|
(4)
|
Non Traded Company
|
157,976.61
|
959,155
|
1,263,813
|
1.31
|
|||||||
|
Cole Credit Property Trust V, Inc.
|
(4)
|
Non Traded Company
|
8,631.50
|
117,849
|
107,894
|
0.11
|
|||||||
|
Cole Credit Property Trust V, Inc. Class T
|
(4)
|
Non Traded Company
|
395.88
|
5,492
|
4,949
|
0.01
|
|||||||
|
Hines Global REIT, Inc.
|
(4)
|
Non Traded Company
|
12,373.22
|
104,945
|
76,095
|
0.08
|
|||||||
|
Corporate Property Associates 18 Global A Inc.
|
(4)
|
Non Traded Company
|
4,695.14
|
39,627
|
38,688
|
0.04
|
|||||||
|
First Capital Real Estate Trust, Inc.
|
(4)(5)
|
Non Traded Company
|
3,792.51
|
15,161
|
21,276
|
0.02
|
|||||||
|
FSP 1441 Main Street
|
(4)(5)
|
Non Traded Company
|
15.73
|
8,559
|
30,289
|
0.03
|
|||||||
|
FSP 303 East Wacker Drive Corp. Liquidating Trust
|
(4)(5)
|
Non Traded Company
|
3.00
|
30
|
30
|
-
|
|||||||
|
FSP Energy Tower
|
(2)(4)(5)
|
Non Traded Company
|
18.35
|
684,299
|
808,003
|
0.84
|
|||||||
|
FSP Grand Boulevard Liquidating Trust
|
(4)(5)
|
Non Traded Company
|
7.50
|
42,929
|
15,034
|
0.02
|
|||||||
|
FSP Satellite Place
|
(4)(5)
|
Non Traded Company
|
13.78
|
395,313
|
530,493
|
0.55
|
|||||||
|
Griffin-American Healthcare REIT III, Inc.
|
(4)
|
Non Traded Company
|
686.48
|
4,494
|
5,492
|
0.01
|
|||||||
|
Griffin Capital Essential Asset REIT, Inc.
|
(4)
|
Non Traded Company
|
28,641.60
|
196,636
|
250,041
|
0.26
|
|||||||
|
GTJ REIT, Inc.
|
(4)
|
Non Traded Company
|
1,000.00
|
11,620
|
11,730
|
0.01
|
|||||||
|
Healthcare Trust, Inc.
|
(4)
|
Non Traded Company
|
304,034.25
|
3,459,195
|
4,134,866
|
4.30
|
|||||||
|
Highlands REIT Inc.
|
(4)(5)
|
Non Traded Company
|
20,190,117.16
|
3,796,883
|
3,634,221
|
3.78
|
|||||||
|
Hospitality Investors Trust, Inc.
|
(4)(5)
|
Non Traded Company
|
716.18
|
5,232
|
6,267
|
0.01
|
|||||||
|
InvenTrust Properties Corp.
|
(4)
|
Non Traded Company
|
14,799.52
|
22,603
|
27,527
|
0.03
|
|||||||
|
KBS Real Estate Investment Trust II, Inc.
|
(4)
|
Non Traded Company
|
2,178,046.09
|
7,905,833
|
8,799,306
|
9.14
|
|||||||
|
KBS Real Estate Investment Trust III, Inc.
|
(4)
|
Non Traded Company
|
52,415.44
|
439,522
|
498,471
|
0.52
|
|||||||
|
NorthStar Healthcare Income, Inc.
|
(4)
|
Non Traded Company
|
73,573.29
|
275,223
|
367,866
|
0.38
|
|||||||
|
Phillips Edison & Company, Inc
|
(4)
|
Non Traded Company
|
409,116.32
|
3,011,709
|
3,747,506
|
3.89
|
|||||||
|
Steadfast Apartment REIT
|
(4)
|
Non Traded Company
|
2,083.29
|
17,197
|
27,104
|
0.03
|
|||||||
|
Steadfast Income REIT
|
(4)
|
Non Traded Company
|
109,381.94
|
734,930
|
841,147
|
0.87
|
|||||||
|
Strategic Realty Trust, Inc.
|
|
Non Traded Company
|
148,104.91
|
581,147
|
681,283
|
0.71
|
|||||||
|
Summit Healthcare REIT, Inc.
|
(2)(4)(5)
|
Non Traded Company
|
1,362,256.55
|
1,849,058
|
2,261,346
|
2.35
|
|||||||
|
The Parking REIT Inc.
|
(4)(5)
|
Non Traded Company
|
17,989.90
|
230,880
|
207,424
|
0.22
|
|||||||
|
Total Non Traded Company (1)
|
|
|
|
30,770,526
|
34,517,348
|
35.87
|
|||||||
|
|
|
|
|
|
|
|
|||||||
|
3100 Airport Way South LP
|
(4)
|
LP Interest
|
1.00
|
355,000
|
382,831
|
0.37
|
|||||||
|
5210 Fountaingate, LP
|
(2)(4)
|
LP Interest
|
9.89
|
500,000
|
565,232
|
0.59
|
|||||||
|
Addison NC, LLC
|
(2)(4)(5)
|
LP Interest
|
200,000.00
|
2,000,000
|
3,300,000
|
3.43
|
|||||||
|
Addison Property Member, LLC
|
(2)(4)(5)
|
LP Interest
|
731,485.60
|
7,316,326
|
7,314,856
|
7.60
|
|||||||
|
Arrowpoint Burlington LLC
|
(2)(4)
|
LP Interest
|
7.50
|
750,000
|
871,282
|
0.91
|
|||||||
|
Bandon PV Holdings, LLC
|
(2)(4)
|
LP Interest
|
5,250,000.00
|
5,250,000
|
5,250,000
|
5.46
|
|||||||
|
BP3 Affliliate, LLC
|
(2)(4)(5)
|
LP Interest
|
1,050.00
|
1,050,000
|
1,050,000
|
1.09
|
|||||||
|
BR Cabrillo LLC
|
(4)(5)
|
LP Interest
|
346,723.32
|
104,942
|
83,214
|
0.09
|
|||||||
|
BR Jefferson Place Investment Co, LLC
|
(4)
|
LP Interest
|
2,766,697.28
|
364,006
|
359,671
|
0.37
|
|||||||
|
Britannia Preferred Members, LLC -Class 1
|
(2)(4)(5)
|
LP Interest
|
103.88
|
2,597,000
|
2,726,850
|
2.83
|
|||||||
|
Britannia Preferred Members, LLC -Class 2
|
(2)(4)(5)
|
LP Interest
|
514,858.30
|
6,826,931
|
8,139,910
|
8.46
|
|||||||
|
Capitol Hill Partners, LLC
|
(4)(5)
|
LP Interest
|
190,000.00
|
1,900,000
|
1,939,900
|
2.02
|
|||||||
|
CRP I Roll Up, LLC
|
(4)
|
LP Interest
|
4,500,000.00
|
4,500,000
|
4,860,000
|
5.05
|
|||||||
|
CRP III Roll Up, LLC
|
(4)
|
LP Interest
|
6,000,000.00
|
6,000,000
|
6,360,000
|
6.61
|
|||||||
|
Lakemont Partners, LLC
|
(2)(4)
|
LP Interest
|
1,000.00
|
1,000,000
|
1,000,000
|
1.04
|
|||||||
|
MPF Pacific Gateway - Class B
|
(2)(4)(5)
|
LP Interest
|
23.20
|
6,287
|
6,613
|
0.01
|
|||||||
|
Redwood Mortgage Investors VIII
|
(4)
|
LP Interest
|
56,300.04
|
29,700
|
37,158
|
0.04
|
|||||||
|
Satellite Investment Holdings, LLC - Class A
|
(4)
|
LP Interest
|
22.00
|
2,200,000
|
2,200,000
|
2.29
|
|||||||
|
Secured Income, LP
|
(2)(4)(5)
|
LP Interest
|
64,670.00
|
316,890
|
325,290
|
0.34
|
|||||||
|
The Weatherly Building, LLC
|
(4)(5)
|
LP Interest
|
17.50
|
118,721
|
118,721
|
0.12
|
|||||||
|
The Weatherly, LTD
|
(4)(5)
|
LP Interest
|
60.00
|
184,761
|
184,761
|
0.19
|
|||||||
|
Uniprop Manufactured Housing Income Fund II, LP
|
(4)
|
LP Interest
|
155,070.00
|
147,317
|
147,317
|
0.15
|
|||||||
|
Total LP Interest
|
|
|
|
43,517,881
|
47,223,606
|
49.06
|
|||||||
|
|
|
|
|
|
|
|
|||||||
|
Coastal Realty Business Trust, REEP, Inc. - A
|
(2)(4)(5)
|
Investment Trust
|
72,320.00
|
49,901
|
41,945
|
0.04
|
|||||||
|
Total Investment Trust
|
|
|
|
49,901
|
41,945
|
0.04
|
|||||||
|
|
|
|
|
|
|
|
|||||||
|
Total Investments
|
|
|
|
$
|
88,960,944
|
$
|
95,723,745
|
99.46
|
|
(1) Investments primarily in non-traded public REITs or their successors.
|
|
(2)
Under the 1940 Act, the Company generally is deemed
to be an “affiliated person” of a portfolio company if it owns 5% or more of the portfolio company’s voting securities and generally is deemed to “control” a portfolio company if it owns more than 25% of the portfolio company’s voting
securities or it has the power to exercise control over the management or policies of such portfolio company.
As of December 31, 2018, the Company is deemed to be either “affiliated” with, or in “control” of, these portfolio
companies despite that fact that the Company does not have the power to exercise control over the management or policies of such portfolio companies. See additional disclosures in Note 5.
|
|
(3) Non-qualifying assets under Section 55(a) of the 1940 Act. As of December 31, 2018, the total percentage of non-qualifying assets is
10.15%, and, as a business development company, non-qualifying assets may not exceed 30% of our total assets.
|
|
(4) Investments in illiquid securities, or securities that are not traded on a national exchange. As of December 31, 2018, 81.33% of the
Company's total assets are in illiquid securities.
|
|
(5) Investments in non-income producing securities. As of December 31, 2018, 35.06% of the Company's total assets are in non-income
producing securities.
The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements. |
|
Name
|
|
Asset Type
|
Shares/Units
|
Cost Basis
|
Total Fair Value
|
% of Net Assets
|
|||||||
|
Ashford Hospitality Trust, Inc.
|
(3)
|
Publicly Traded Company
|
175,000.00
|
$
|
1,406,834
|
$
|
1,417,501
|
1.65
|
|||||
|
Bluerock Residential Growth REIT, Inc.
|
(3)
|
Publicly Traded Company
|
20,600.00
|
182,202
|
183,752
|
0.21
|
|||||||
|
Braemar Hotels & Resorts Inc.
|
(3)
|
Publicly Traded Company
|
26,627.00
|
302,176
|
304,080
|
0.36
|
|||||||
|
CBL & Associates Properties, Inc.
|
(3)
|
Publicly Traded Company
|
90,000.00
|
499,361
|
501,300
|
0.59
|
|||||||
|
Independence Realty Trust, Inc.
|
(3)
|
Publicly Traded Company
|
75,000.00
|
775,750
|
773,250
|
0.90
|
|||||||
|
Omega Healthcare Investors, Inc.
|
(3)
|
Publicly Traded Company
|
40,000.00
|
1,240,862
|
1,240,000
|
1.45
|
|||||||
|
RLJ Lodging Trust
|
(3)
|
Publicly Traded Company
|
22,000.00
|
485,195
|
485,100
|
0.57
|
|||||||
|
Sabra Health Care REIT, Inc.
|
(3)
|
Publicly Traded Company
|
50,000.00
|
1,089,260
|
1,086,500
|
1.27
|
|||||||
|
VEREIT Inc.
|
(3)
|
Publicly Traded Company
|
90,000.00
|
671,176
|
669,600
|
0.78
|
|||||||
|
Total Publicly Traded Company
|
|
|
|
6,652,816
|
6,661,083
|
7.78
|
|||||||
|
|
|
|
|
|
|
|
|||||||
|
American Finance Trust, Inc.
|
(4)
|
Non Traded Company
|
30,640.52
|
396,760
|
528,550
|
0.63
|
|||||||
|
American Realty Capital Healthcare Trust III, Inc.
|
(4)(5)
|
Non Traded Company
|
3,365.50
|
6,024
|
6,495
|
0.01
|
|||||||
|
American Realty Capital New York City REIT, Inc.
|
(4)(5)
|
Non Traded Company
|
94,009.22
|
1,248,021
|
1,222,120
|
1.43
|
|||||||
|
Behringer Harvard Opportunity REIT I, Inc.
|
(4)(5)
|
Non Traded Company
|
1,174,053.09
|
1,361,313
|
2,289,404
|
2.67
|
|||||||
|
Benefit Street Partners Realty Trust, Inc.
|
(4)
|
Non Traded Company
|
61,599.19
|
786,860
|
830,357
|
0.97
|
|||||||
|
BRE Select Hotels Corp. - Preferred A
|
(4)
|
Non Traded Company
|
271,720.00
|
472,572
|
472,793
|
0.55
|
|||||||
|
Carter Validus Mission Critical REIT
|
(4)
|
Non Traded Company
|
1,750.00
|
9,636
|
8,330
|
0.01
|
|||||||
|
Cole Credit Property Trust IV, Inc.
|
(4)
|
Non Traded Company
|
4,146.04
|
32,235
|
35,863
|
0.04
|
|||||||
|
First Capital Real Estate Trust, Inc.
|
(4)(5)
|
Non Traded Company
|
3,792.51
|
15,161
|
21,883
|
0.03
|
|||||||
|
FSP 1441 Main Street
|
(4)(5)
|
Non Traded Company
|
15.73
|
8,559
|
28,847
|
0.03
|
|||||||
|
FSP 303 East Wacker Drive Corp.
|
(4)
|
Non Traded Company
|
3.00
|
87,115
|
188,760
|
0.22
|
|||||||
|
FSP Energy Tower
|
(2)(4)(5)
|
Non Traded Company
|
7.25
|
303,500
|
301,373
|
0.35
|
|||||||
|
FSP Grand Boulevard
|
(4)
|
Non Traded Company
|
7.50
|
294,179
|
239,625
|
0.28
|
|||||||
|
FSP Satellite Place
|
(4)(5)
|
Non Traded Company
|
13.78
|
395,313
|
499,140
|
0.58
|
|||||||
|
Griffin-American Healthcare REIT III, Inc.
|
(4)
|
Non Traded Company
|
686.48
|
4,494
|
4,469
|
0.01
|
|||||||
|
Griffin Capital Essential Asset REIT, Inc.
|
(4)
|
Non Traded Company
|
28,641.60
|
196,636
|
245,745
|
0.29
|
|||||||
|
GTJ REIT, Inc.
|
(4)
|
Non Traded Company
|
1,000.00
|
11,620
|
11,750
|
0.01
|
|||||||
|
Healthcare Trust, Inc.
|
(4)
|
Non Traded Company
|
166,597.06
|
1,932,444
|
2,329,027
|
2.72
|
|||||||
|
Highlands REIT Inc.
|
(4)(5)
|
Non Traded Company
|
14,105,177.43
|
2,798,421
|
2,397,880
|
2.80
|
|||||||
|
Hospitality Investors Trust, Inc.
|
(4)
|
Non Traded Company
|
154,881.43
|
1,084,916
|
1,355,213
|
1.58
|
|||||||
|
InvenTrust Properties Corp.
|
(4)
|
Non Traded Company
|
5,250,278.49
|
9,319,713
|
9,292,993
|
10.86
|
|||||||
|
KBS Legacy Partners Apartment REIT, Inc.
|
(4)(5)
|
Non Traded Company
|
79,630.53
|
15,926
|
15,926
|
0.02
|
|||||||
|
KBS Real Estate Investment Trust II, Inc.
|
(4)
|
Non Traded Company
|
1,556,922.33
|
5,699,860
|
6,336,674
|
7.40
|
|||||||
|
KBS Real Estate Investment Trust III, Inc.
|
(4)
|
Non Traded Company
|
46,397.55
|
368,523
|
400,411
|
0.47
|
|||||||
|
NorthStar Healthcare Income, Inc.
|
(4)
|
Non Traded Company
|
800.00
|
5,608
|
5,360
|
0.01
|
|||||||
|
Phillips Edison & Company, Inc
|
(4)
|
Non Traded Company
|
57,695.27
|
419,976
|
534,258
|
0.62
|
|||||||
|
Phillips Edison Grocery Center REIT II, Inc.
|
(4)
|
Non Traded Company
|
13,845.24
|
203,263
|
257,383
|
0.30
|
|||||||
|
Steadfast Income REIT
|
(4)
|
Non Traded Company
|
49,904.48
|
377,718
|
448,641
|
0.52
|
|||||||
|
Strategic Realty Trust, Inc.
|
(4)
|
Non Traded Company
|
123,181.24
|
484,741
|
561,706
|
0.66
|
|||||||
|
Summit Healthcare REIT, Inc.
|
(2)(4)(5)
|
Non Traded Company
|
1,293,278.16
|
1,729,182
|
2,043,379
|
2.39
|
|||||||
|
The Parking REIT Inc.
|
(4)
|
Non Traded Company
|
13,045.00
|
164,282
|
182,760
|
0.21
|
|||||||
|
Total Non Traded Company (1)
|
|
|
|
30,234,571
|
33,097,115
|
38.67
|
|||||||
|
|
|
|
|
|
|
|
|||||||
|
3100 Airport Way South LP
|
(4)
|
LP Interest
|
1.00
|
355,000
|
378,060
|
0.44
|
|||||||
|
5210 Fountaingate, LP
|
(2)(4)
|
LP Interest
|
9.89
|
500,000
|
555,728
|
0.65
|
|||||||
|
Addison NC, LLC
|
(2)(4)(5)
|
LP Interest
|
200,000.00
|
2,000,000
|
3,000,000
|
3.50
|
|||||||
|
Arrowpoint Burlington LLC
|
(2)(4)
|
LP Interest
|
7.50
|
750,000
|
869,072
|
1.02
|
|||||||
|
BR Axis West Investment Co. LLC
|
(4)
|
LP Interest
|
3,403,633.00
|
3,403,633
|
3,403,633
|
3.98
|
|||||||
|
BR Cabrillo LLC
|
(4)(5)
|
LP Interest
|
346,723.32
|
104,942
|
86,681
|
0.10
|
|||||||
|
Britannia Preferred Members, LLC -Class 2
|
(2)(4)(5)
|
LP Interest
|
150,000.00
|
1,500,000
|
2,547,000
|
2.98
|
|||||||
|
Capitol Hill Partners, LLC
|
(4)
|
LP Interest
|
190,000.00
|
1,900,000
|
1,919,000
|
2.24
|
|||||||
|
CRP I Roll Up, LLC
|
(4)
|
LP Interest
|
4,500,000.00
|
4,500,000
|
4,672,350
|
5.46
|
|||||||
|
CRP III Roll Up, LLC
|
(4)
|
LP Interest
|
6,000,000.00
|
6,000,000
|
6,101,400
|
7.13
|
|||||||
|
MPF Pacific Gateway - Class B
|
(2)(4)(5)
|
LP Interest
|
23.20
|
6,287
|
6,613
|
0.01
|
|||||||
|
Redwood Mortgage Investors VIII
|
(4)
|
LP Interest
|
56,300.04
|
29,700
|
37,158
|
0.04
|
|||||||
|
Rosewood Hillsboro Holdings, LLC
|
(4)
|
LP Interest
|
3,200,000.00
|
1,300,000
|
1,300,000
|
1.52
|
|||||||
|
Satellite Investment Holdings, LLC - Class A
|
(4)
|
LP Interest
|
22.00
|
2,200,000
|
2,200,000
|
2.57
|
|||||||
|
Secured Income, LP
|
(2)(4)(5)
|
LP Interest
|
64,670.00
|
316,890
|
320,763
|
0.37
|
|||||||
|
The Weatherly Building, LLC
|
(4)(5)
|
LP Interest
|
17.50
|
392,000
|
1,784,033
|
2.08
|
|||||||
|
The Weatherly, LTD
|
(4)(5)
|
LP Interest
|
60.00
|
672,000
|
3,058,343
|
3.57
|
|||||||
|
Uniprop Manufactured Housing Income Fund II, LP
|
(4)
|
LP Interest
|
155,070.00
|
647,225
|
1,445,252
|
1.69
|
|||||||
|
Total LP Interest
|
|
|
|
26,577,677
|
33,685,086
|
39.35
|
|||||||
|
|
|
|
|
|
|
|
|||||||
|
Coastal Realty Business Trust, REEP, Inc. - A
|
(2)(4)(5)
|
Investment Trust
|
72,320.00
|
49,901
|
41,222
|
0.05
|
|||||||
|
Total Investment Trust
|
|
|
|
49,901
|
41,222
|
0.05
|
|||||||
|
|
|
|
|
|
|
|
|||||||
|
OrCal and MIC Promissory Note
|
(4)
|
Note
|
|
1,100,000
|
1,100,000
|
1.29
|
|||||||
|
Total Note
|
|
|
|
1,100,000
|
1,100,000
|
1.29
|
|||||||
|
|
|
|
|
|
|
|
|||||||
|
Total Investments
|
|
|
|
$
|
64,614,965
|
$
|
74,584,506
|
87.14
|
|
(1) Investments primarily in non-traded public REITs or their successors.
|
|
(2) Investments in affiliated companies. See additional disclosures in note 5.
|
|
(3) Non-qualifying assets under Section 55(a) of the 1940 Act. As of June 30, 2018, the total percentage of non-qualifying assets is
7.44%, and as a business development company non-qualifying assets may not exceed 30% of our total assets.
|
|
(4) Investments in illiquid securities, or securities that are not traded on a national exchange. As of June 30, 2018, 75.84 % of the
Company's total assets are in illiquid securities.
|
|
(5) Investments in non-income producing securities. As of June 30, 2018, 21.96% of the Company's total assets are in non-income
producing securities.
|
|
|
||||||||||||||||
|
|
Three Months Ended
December 31, |
Six Months Ended
December 31, |
||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Investment income
|
||||||||||||||||
|
Non-controlled/non-affiliated investments:
|
||||||||||||||||
|
Dividend and operational/sales distributions
|
$
|
1,102,669
|
$
|
1,768,846
|
$
|
6,502,498
|
$
|
2,371,865
|
||||||||
|
Interest and other income
|
68,310
|
211,559
|
212,188
|
240,412
|
||||||||||||
|
Affiliated investments:
|
||||||||||||||||
|
Dividend and operational/sales distributions
|
20,000
|
-
|
57,312
|
789
|
||||||||||||
|
Total investment income
|
1,190,979
|
1,980,405
|
6,771,998
|
2,613,066
|
||||||||||||
|
|
||||||||||||||||
|
Operating expenses
|
||||||||||||||||
|
Base management fee (note 5)
|
541,612
|
419,074
|
1,053,791
|
807,991
|
||||||||||||
|
Portfolio structuring fee (note 5)
|
159,331
|
171,219
|
371,023
|
373,121
|
||||||||||||
|
Subordinated incentive fee (reversal) (note 5)
|
(356,181
|
)
|
-
|
1,209,548
|
-
|
|||||||||||
|
Administrative cost reimbursements (note 5)
|
156,000
|
108,000
|
312,000
|
216,000
|
||||||||||||
|
Amortization of deferred offering costs
|
129,623
|
141,411
|
234,802
|
264,113
|
||||||||||||
|
Professional fees
|
25,953
|
25,798
|
112,028
|
136,795
|
||||||||||||
|
Directors' fees
|
15,500
|
15,500
|
31,000
|
34,000
|
||||||||||||
|
Printing and mailing
|
11,407
|
19,669
|
41,498
|
34,386
|
||||||||||||
|
Other general and administrative
|
32,449
|
30,554
|
59,323
|
57,616
|
||||||||||||
|
Total operating expenses
|
715,694
|
931,225
|
3,425,013
|
1,924,022
|
||||||||||||
|
|
||||||||||||||||
|
Net investment income before taxes
|
475,285
|
1,049,180
|
3,346,985
|
689,044
|
||||||||||||
|
Income tax benefit - (note 2)
|
(12,968
|
)
|
(17,305
|
)
|
(12,968
|
)
|
(4,095
|
)
|
||||||||
|
Net investment income
|
488,253
|
1,066,485
|
3,359,953
|
693,139
|
||||||||||||
|
|
||||||||||||||||
|
Realized and unrealized gain (loss) on investments
|
||||||||||||||||
|
Net realized gain (loss)
|
||||||||||||||||
|
Non-controlled/non-affiliated investments
|
(1,604,128
|
)
|
904,303
|
2,033,532
|
1,752,886
|
|||||||||||
|
Controlled investments
|
-
|
(54,413
|
)
|
-
|
(54,413
|
)
|
||||||||||
|
Total net realized gain
|
(1,604,128
|
)
|
849,890
|
2,033,532
|
1,698,473
|
|||||||||||
|
Net unrealized gain (loss)
|
||||||||||||||||
|
Non-controlled/non-affiliated investments
|
784,042
|
(443,132
|
)
|
(4,141,984
|
)
|
206,114
|
||||||||||
|
Affiliated investments:
|
88,015
|
-
|
240,162
|
(696
|
)
|
|||||||||||
|
Controlled investments
|
566,859
|
250,175
|
695,082
|
563,398
|
||||||||||||
|
Total net unrealized gain (loss)
|
1,438,916
|
(192,957
|
)
|
(3,206,740
|
)
|
768,816
|
||||||||||
|
|
||||||||||||||||
|
Total net realized and unrealized gain (loss) on investments
|
(165,212
|
)
|
656,933
|
(1,173,208
|
)
|
2,467,289
|
||||||||||
|
|
||||||||||||||||
|
Net increase in net assets resulting from operations
|
$
|
323,041
|
$
|
1,723,418
|
$
|
2,186,745
|
$
|
3,160,428
|
||||||||
|
|
||||||||||||||||
|
Net increase in net assets resulting from operations per share
|
$
|
0.03
|
$
|
0.24
|
$
|
0.23
|
$
|
0.46
|
||||||||
|
|
||||||||||||||||
|
Weighted average common shares outstanding
|
9,660,553
|
7,205,816
|
9,332,478
|
6,891,512
|
||||||||||||
|
|
Six Months Ended
|
Year Ended
|
||||||
|
|
December 31, 2018
|
June 30, 2018
|
||||||
|
|
(Unaudited)
|
|||||||
|
Operations
|
||||||||
|
Net investment income
|
$
|
3,359,953
|
$
|
2,227,199
|
||||
|
Net realized gain
|
2,033,532
|
2,691,773
|
||||||
|
Net unrealized gain (loss)
|
(3,206,740
|
)
|
5,846,839
|
|||||
|
Net increase in net assets resulting from operations
|
2,186,745
|
10,765,811
|
||||||
|
|
||||||||
|
Dividends
|
||||||||
|
Dividends to stockholders
|
(3,566,523
|
)
|
(6,759,484
|
)
|
||||
|
|
||||||||
|
Capital share transactions
|
||||||||
|
Issuance of common stock
|
12,258,448
|
23,007,310
|
||||||
|
Issuance of common stock through reinvestment of dividends
|
1,353,191
|
2,340,042
|
||||||
|
Redemption of common stock
|
(463,635
|
)
|
(1,454,120
|
)
|
||||
|
Selling commissions and fees
|
(1,122,752
|
)
|
(2,293,765
|
)
|
||||
|
Net increase in net assets resulting from capital share transactions
|
12,025,252
|
21,599,467
|
||||||
|
|
||||||||
|
Total increase in net assets
|
10,645,474
|
25,605,794
|
||||||
|
|
||||||||
|
Net assets at beginning of the period
|
85,595,319
|
59,989,525
|
||||||
|
|
||||||||
|
Net assets at end of the period
|
$
|
96,240,793
|
$
|
85,595,319
|
||||
|
|
|
|
|
|
|
|
Six Months Ended
December 31, |
||
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
2018
|
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|||||||
|
Net increase in net assets resulting from operations
|
$ 2,186,745
|
|
$ 3,160,428
|
||||||
|
Adjustments to reconcile net increase in net assets resulting from
|
|
|
|
||||||
|
operations to net cash from operating activities:
|
|
|
|
||||||
|
Proceeds from sale of investments, net
|
37,407,048
|
|
21,350,928
|
||||||
|
Return of capital
|
9,805,754
|
|
6,492,837
|
||||||
|
Purchase of investments
|
(69,525,249)
|
|
(48,032,142)
|
||||||
|
Net realized gain on investments
|
(2,033,532)
|
|
(1,698,473)
|
||||||
|
Net unrealized (gain) loss on investments
|
3,206,740
|
|
(768,816)
|
||||||
|
Amortization of deferred offering costs
|
234,802
|
|
264,113
|
||||||
|
Changes in assets and liabilities:
|
|
|
|
||||||
|
Accounts receivable
|
5,441,108
|
|
(299,954)
|
||||||
|
Other assets
|
(6,211)
|
|
(245,980)
|
||||||
|
Payment of deferred offering costs
|
(400,816)
|
|
(161,889)
|
||||||
|
Accounts payable and accrued liabilities
|
232,872
|
|
139,837
|
||||||
|
Income tax payable
|
(35,873)
|
|
26,209
|
||||||
|
Due to related entities
|
28,977
|
|
(165,352)
|
||||||
|
Deferred tax liability
|
(3,518)
|
|
(31,101)
|
||||||
|
Net cash from operating activities
|
(13,461,153)
|
|
(19,969,355)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
||||||
|
Borrowings on margin loan
|
-
|
|
6,012,413
|
||||||
|
Proceeds from issuance of common stock
|
12,258,448
|
|
12,437,349
|
||||||
|
Redemption of common stock
|
|
|
|
|
(463,635)
|
|
(558,837)
|
||
|
Dividends to stockholders
|
(1,657,167)
|
|
(1,251,007)
|
||||||
|
Payment of selling commissions and fees
|
(1,135,336)
|
|
(1,142,868)
|
||||||
|
Change in capital pending acceptance
|
460,887
|
|
(1,044,890)
|
||||||
|
Net cash from financing activities
|
9,463,197
|
|
14,452,160
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents
|
(3,997,956)
|
|
(5,517,195)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of the period
|
8,442,249
|
|
11,849,712
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of the period
|
$ 4,444,293
|
|
$ 6,332,517
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash financing activities:
|
|
|
|
||||||
|
Issuance of common stock through reinvestment of dividends
|
$ 1,353,191
|
|
$ 927,663
|
||||||
|
|
December 31, 2018
|
June 30, 2018
|
||||||||||||||
|
Asset Type
|
Cost
|
Fair Value
|
Cost
|
Fair Value
|
||||||||||||
|
Publicly Traded Companies
|
$
|
14,622,636
|
$
|
13,940,846
|
$
|
6,652,816
|
$
|
6,661,083
|
||||||||
|
Non Traded Companies
|
30,770,526
|
34,517,348
|
30,234,571
|
33,097,115
|
||||||||||||
|
LP Interests
|
43,517,881
|
47,223,606
|
26,577,677
|
33,685,086
|
||||||||||||
|
Investment Trusts
|
49,901
|
41,945
|
49,901
|
41,222
|
||||||||||||
|
Note
|
-
|
-
|
1,100,000
|
1,100,000
|
||||||||||||
|
Total
|
$
|
88,960,944
|
$
|
95,723,745
|
$
|
64,614,965
|
$
|
74,584,506
|
||||||||
|
Asset Type
|
Total
|
Level I
|
Level II
|
Level III
|
||||||||||||
|
Publicly Traded Companies
|
$
|
13,940,846
|
$
|
12,537,635
|
$
|
1,403,211
|
$
|
-
|
||||||||
|
Non Traded Companies
|
34,517,348
|
-
|
-
|
34,517,348
|
||||||||||||
|
LP Interests
|
47,223,606
|
-
|
-
|
47,223,606
|
||||||||||||
|
Investment Trusts
|
41,945
|
-
|
-
|
41,945
|
||||||||||||
|
Total
|
$
|
95,723,745
|
$
|
12,537,635
|
$
|
1,403,211
|
$
|
81,782,899
|
||||||||
|
Asset Type
|
Total
|
Level I
|
Level II
|
Level III
|
||||||||||||
|
Publicly Traded Companies
|
$
|
6,661,083
|
$
|
6,661,083
|
$
|
-
|
$
|
-
|
||||||||
|
Non Traded Companies
|
33,097,115
|
-
|
-
|
33,097,115
|
||||||||||||
|
LP Interests
|
33,685,086
|
-
|
-
|
33,685,086
|
||||||||||||
|
Investment Trusts
|
41,222
|
-
|
-
|
41,222
|
||||||||||||
|
Notes
|
1,100,000
|
-
|
-
|
1,100,000
|
||||||||||||
|
Total
|
$
|
74,584,506
|
$
|
6,661,083
|
$
|
-
|
$
|
67,923,423
|
||||||||
|
Balance at July 1, 2018
|
$
|
67,923,423
|
||
|
Purchases of investments
|
40,621,647
|
|||
|
Transfers to Level I and II
|
(1,991,230
|
)
|
||
|
Proceeds from sales, net
|
(15,386,999
|
)
|
||
|
Return of capital
|
(9,805,754
|
)
|
||
|
Net realized gains
|
2,938,497
|
|||
|
Net unrealized losses
|
(2,516,685
|
)
|
||
|
Ending balance at December 31, 2018
|
$
|
81,782,899
|
|
Balance at July 1, 2017
|
$
|
31,023,069
|
||
|
Purchases of investments
|
34,687,453
|
|||
|
Proceeds from sales, net
|
(7,619,607
|
)
|
||
|
Return of capital
|
(6,035,374
|
)
|
||
|
Net realized gains
|
2,174,577
|
|||
|
Net unrealized gains
|
1,505,014
|
|||
|
Ending balance at December 31, 2017
|
$
|
55,735,132
|
|
|
Asset Type
|
|
Fair Value
|
|
Primary Valuation Techniques
|
|
Unobservable Inputs Used
|
|
Range
|
|
Wt. Average
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non Traded Companies
|
|
$ 1,578,928
|
|
Direct Capitalization Method
|
|
Capitalization rate
|
|
5.5% - 8.2%
|
|
7.5%
|
|
|
|
|
|
|
|
|
Liquidity discount
|
|
19.0% - 65.0%
|
|
29.4%
|
|
|
Non Traded Companies
|
|
95,480
|
|
Estimated Liquidation Value
|
|
Sponsor provided value
|
|
|
|
|
|
|
|
|
|
|
|
|
Liquidity discount
|
|
5.0% - 16.0%
|
|
13.7%
|
|
|
Non Traded Companies
|
|
32,842,940
|
|
Market Activity
|
|
Acquisition Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
Secondary market industry publication
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LP Interests
|
|
12,224,446
|
|
Direct Capitalization Method
|
|
Capitalization rate
|
|
5.4% - 7.5%
|
|
5.9%
|
|
|
|
|
|
|
|
|
Liquidity discount
|
|
19.0% - 25.0%
|
|
19.9%
|
|
|
LP Interests
|
|
19,806,521
|
|
Discounted Cash Flow
|
|
Discount rate
|
|
9.0% - 30.0%
|
|
18.1%
|
|
|
|
|
|
|
|
|
Discount term (months)
|
|
1.0 - 24.0
|
|
20.9
|
|
|
LP Interests
|
|
540,625
|
|
Estimated Liquidation Value
|
|
Sponsor provided value
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying contracted agreement
|
|
|
|
|
|
|
|
|
|
|
|
|
Liquidity discount
|
|
5.0% - 50.0%
|
|
13.4%
|
|
|
LP Interests
|
|
14,652,014
|
|
Market Activity
|
|
Acquisition Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
Book value of underlying loans
|
|
|
|
|
|
|
|
|
|
|
|
|
Liquidity discount
|
|
30.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment Trust
|
|
41,945
|
|
Direct Capitalization Method
|
|
Capitalization rate
|
|
6.0%
|
|
|
|
|
|
|
|
|
|
|
Liquidity discount
|
|
25.0%
|
|
|
|
|
|
|
$ 81,782,899
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset Type
|
|
Fair Value
|
|
Primary Valuation Techniques
|
|
Unobservable Inputs Used
|
|
Range
|
|
Wt. Average
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non Traded Companies
|
|
$ 28,675,305
|
|
Market Activity
|
|
Acquisition Cost
|
|
|
|
|
|
|
|
|
|
|
|
Secondary market industry publication
|
|
|
|
|
|
|
|
|
|
|
|
Contracted sale price of security
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non Traded Companies
|
|
4,421,810
|
|
Net Asset Value
(1)
|
|
Capitalization rate
|
|
8.0% - 8.9%
|
|
8.6%
|
|
|
|
|
|
|
|
Liquidity discount
|
|
10.0% - 64.0%
|
|
25.4%
|
|
|
|
|
|
|
|
Sponsor provided value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LP Interests
|
|
4,703,633
|
|
Market Activity
|
|
Acquisition Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LP Interests
|
|
12,973,750
|
|
Discounted Cash Flow
|
|
Underlying note discount rate
|
|
15%
|
|
|
|
|
|
|
|
|
|
Discount term (months)
|
|
30.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LP Interests
|
|
16,007,703
|
|
Net Asset Value
(1)
|
|
Capitalization rate
|
|
5.4% - 8.0%
|
|
5.6%
|
|
|
|
|
|
|
|
Discount rate
|
|
20.0% - 30.0%
|
|
25.4%
|
|
|
|
|
|
|
|
Liquidity discount
|
|
6.0% - 50.0%
|
|
11.9%
|
|
|
|
|
|
|
|
Discount term (months)
|
|
4.0 - 13.0
|
|
8.9
|
|
|
|
|
|
|
|
Sponsor provided value
|
|
|
|
|
|
|
|
|
|
|
|
Contracted sale price of underlying property
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment Trust
|
|
41,222
|
|
Net Asset Value
(1)
|
|
Capitalization rate
|
|
6.00%
|
|
|
|
|
|
|
|
|
|
Liquidity discount
|
|
25.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note
|
|
1,100,000
|
|
Discounted Cash Flow
|
|
Discount rate
|
|
24.0%
|
|
|
|
|
|
|
|
|
|
Discount term (months)
|
|
2.0
|
|
|
|
|
|
$ 67,923,423
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The net asset value of the issuer's shares was calculated by the Company.
|
|
Base Management Fee Annual %
|
3.0%
|
2.0%
|
|
Total Gross Invested Capital
|
|
|
|
|
|
|
|
Quarter ended:
|
|
|
|
|
|
September 30, 2018
|
$ 20,000,000
|
$ 72,435,844
|
|
$ 92,435,844
|
|
December 31, 2018
|
20,000,000
|
78,322,307
|
|
98,322,307
|
|
|
|
|
|
|
|
Quarter ended:
|
|
|
|
|
|
September 30, 2017
|
$ 20,000,000
|
$ 47,783,337
|
|
$ 67,783,337
|
|
December 31, 2017
|
20,000,000
|
53,814,885
|
|
73,814,885
|
|
|
Six Months Ended
|
Unpaid as of
|
||||||||||||||
|
Types and Recipient
|
December 31, 2018
|
December 31, 2017
|
December 31, 2018
|
June 30, 2018
|
||||||||||||
|
|
||||||||||||||||
|
Portfolio Structuring fee- the Adviser
|
$
|
371,023
|
$
|
373,121
|
$
|
-
|
$
|
-
|
||||||||
|
Base Management fees- the Adviser
|
1,053,791
|
807,991
|
541,612
|
474,807
|
||||||||||||
|
Subordinated Incentive fee - the Adviser
|
1,209,548
|
-
|
1,209,548
|
1,092,351
|
||||||||||||
|
Administrative Cost Reimbursements- MacKenzie
|
312,000
|
216,000
|
-
|
-
|
||||||||||||
|
Organization & Offering Cost
(2)
- MacKenzie
|
80,363
|
237,149
|
||||||||||||||
|
Other expenses
(1)
- MacKenzie
|
4,482
|
2,721
|
||||||||||||||
|
|
||||||||||||||||
|
Due to related entities
|
$
|
1,836,005
|
$
|
1,807,028
|
||||||||||||
|
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Name of issuer and title of issue
|
|
Fair Value at
|
|
Gross Additions
|
|
Gross Reductions
(1)
|
|
Net Realized Gains (losses)
|
|
Net Change in Unrealized Gains/(Losses)
|
|
Fair Value at
|
|
Interest/Dividend/Other income
Six Months Ended |
|
|
|
June 30, 2018
|
|
|
|
|
|
|
|
|
|
December 31, 2018
|
|
December 31, 2018
|
|
Affiliated Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5210 Fountaingate, LP
|
(2)
|
$ 555,728
|
|
$ -
|
|
$ -
|
|
$ -
|
|
$ 9,504
|
|
$ 565,232
|
|
$ 15,645
|
|
Arrowpoint Burlington LLC
|
(2)
|
869,072
|
|
-
|
|
-
|
|
-
|
|
2,210
|
|
871,282
|
|
41,667
|
|
BP3 Affliliate, LLC
|
|
-
|
|
1,050,000
|
|
-
|
|
-
|
|
-
|
|
1,050,000
|
|
-
|
|
FSP Energy Tower
|
(2)
|
301,373
|
|
380,800
|
|
-
|
|
-
|
|
125,830
|
|
808,003
|
|
-
|
|
Lakemont Partners, LLC
|
|
-
|
|
1,000,000
|
|
-
|
|
-
|
|
-
|
|
1,000,000
|
|
-
|
|
MPF Pacific Gateway - Class B
|
|
6,613
|
|
-
|
|
-
|
|
-
|
|
-
|
|
6,613
|
|
-
|
|
Secured Income, LP
|
(2)
|
320,763
|
|
-
|
|
-
|
|
-
|
|
4,527
|
|
325,290
|
|
-
|
|
Summit Healthcare REIT, Inc.
|
(2)
|
2,043,379
|
|
119,876
|
|
-
|
|
-
|
|
98,091
|
|
2,261,346
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 4,096,928
|
|
$ 2,550,676
|
|
$ -
|
|
$ -
|
|
$ 240,162
|
|
$ 6,887,766
|
|
$ 57,312
|
|
Controlled Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Addison NC, LLC
|
(2)
|
$ 3,000,000
|
|
$ -
|
|
$ -
|
|
$ -
|
|
$ 300,000
|
|
$ 3,300,000
|
|
$ -
|
|
Addison Property Member, LLC
|
|
-
|
|
7,316,326
|
|
-
|
|
-
|
|
(1,470)
|
|
7,314,856
|
|
-
|
|
Bandon PV Holdings, LLC
|
|
-
|
|
5,250,000
|
|
-
|
|
-
|
|
-
|
|
5,250,000
|
|
-
|
|
Britannia Preferred Members, LLC -Class 1
|
|
-
|
|
2,597,000
|
|
-
|
|
-
|
|
129,850
|
|
2,726,850
|
|
-
|
|
Britannia Preferred Members, LLC -Class 2
|
(2)
|
2,547,000
|
|
5,326,931
|
|
-
|
|
-
|
|
265,979
|
|
8,139,910
|
|
-
|
|
Coastal Realty Business Trust, REEP, Inc. - A
|
|
41,222
|
|
-
|
|
-
|
|
-
|
|
723
|
|
41,945
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 5,588,222
|
|
$ 20,490,257
|
|
$ -
|
|
$ -
|
|
$ 695,082
|
|
$ 26,773,561
|
|
$ -
|
|
June 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Name of issuer and title of issue
|
|
Fair Value at
|
|
Gross Additions
|
|
Gross Reductions
(1)
|
|
Net Realized Gains (losses)
|
|
Net Change in Unrealized Gains/(Losses)
|
|
Fair Value at
|
|
Interest/Dividend/Other income
Year Ended |
|
|
|
June 30, 2017
|
|
|
|
|
|
|
|
|
|
June 30, 2018
|
|
June 30, 2018
|
|
Affiliated Investment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5210 Fountaingate, LP
|
(2)
|
$ 511,730
|
|
$ -
|
|
$ -
|
|
$ -
|
|
$ 43,998
|
|
$ 555,728
|
|
$ 37,994
|
|
Arrowpoint Burlington LLC
|
(2)
|
736,394
|
|
-
|
|
-
|
|
-
|
|
132,678
|
|
869,072
|
|
113,333
|
|
FSP Energy Tower
|
(2)
|
270,177
|
|
9,150
|
|
-
|
|
-
|
|
22,046
|
|
301,373
|
|
-
|
|
Secured Income, LP
|
(2)
|
235,530
|
|
1,780
|
|
-
|
|
-
|
|
83,453
|
|
320,763
|
|
-
|
|
Summit Healthcare REIT, Inc.
|
(2)
|
822,636
|
|
994,389
|
|
-
|
|
-
|
|
226,354
|
|
2,043,379
|
|
-
|
|
MPF Pacific Gateway - Class B
|
|
7,309
|
|
-
|
|
-
|
|
-
|
|
(696)
|
|
6,613
|
|
789
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,583,776
|
|
$ 1,005,319
|
|
$ -
|
|
$ -
|
|
$ 507,833
|
|
$ 4,096,928
|
|
$ 152,116
|
|
Controlled Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Addison NC, LLC
|
(2)
|
$ 2,400,000
|
|
$ -
|
|
$ -
|
|
$ -
|
|
$ 600,000
|
|
$ 3,000,000
|
|
$ -
|
|
Britannia Preferred Members, LLC -Class 2
|
(2)
|
2,017,500
|
|
-
|
|
-
|
|
-
|
|
529,500
|
|
2,547,000
|
|
-
|
|
Coastal Realty Business Trust, REEP, Inc. - A
|
|
30,374
|
|
-
|
|
-
|
|
-
|
|
10,848
|
|
41,222
|
|
-
|
|
Coastal Realty Business Trust, Series H2- A
|
|
3,783
|
|
-
|
|
(7,705)
|
|
(54,413)
|
|
58,335
|
|
-
|
|
-
|
|
MC 15 Preferred Equity, LLC
|
|
3,250,000
|
|
-
|
|
(2,501,557)
|
|
1,557
|
|
(750,000)
|
|
-
|
|
1,690,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 7,701,657
|
|
$ -
|
|
$ (2,509,262)
|
|
$ (52,856)
|
|
$ 448,683
|
|
$ 5,588,222
|
|
$ 1,690,000
|
|
(1)
|
Gross reductions include decreases in the cost basis of investments resulting from return of capital
distributions.
|
|
(2)
|
Investments that are now deemed affiliated or controlled, as defined under the Investment company Act of
1940, after the amendment to Article 6 of Regulation S-X became effective in November 2018. These investments have been added in the June 30, 2018 table to conform to the presentation as of December 30, 2018.
|
| · |
CRBT, REEP, Inc.-A, which has an ownership interest in one of three general partners of a limited partnership which owns one multi-family property located in
Frederick, Maryland.
|
| · |
CRBT, Series H2-A, which invests in shares of a REIT that owns a real estate portfolio totaling 105 properties within asset classes of ski and mountain
lifestyle, senior housing, attractions, marinas and other lifestyle properties located in the United States and Canada. During the quarter ended December 31, 2017, the underlying REIT made liquidating distributions of $7,705 and
dissolved. The Company had a cost basis of $62,118 at the time of the final liquidation.
|
|
|
For The Six Months Ended
|
For The Year Ended
|
||||||
|
|
December 31, 2018
|
June 30, 2018
|
||||||
|
Per Share Data:
|
(Unaudited)
|
|||||||
|
|
||||||||
|
Beginning net asset value ("NAV")
|
$
|
10.07
|
$
|
9.84
|
||||
|
|
||||||||
|
Net investment income
(1)
|
0.36
|
0.30
|
||||||
|
Net realized gain
(1)
|
0.22
|
0.36
|
||||||
|
Net unrealized gain (loss)
(1)
|
(0.35
|
)
|
0.79
|
|||||
|
Net increase in net assets resulting from operations
|
0.23
|
1.45
|
||||||
|
|
||||||||
|
Issuance of common stock above (below) NAV
(1)
(4)
|
(0.14
|
)
|
(0.32
|
)
|
||||
|
Redemption of common stock below NAV
(1) (6)
|
0.01
|
0.01
|
||||||
|
Dividends to stockholders
(1) (5)
|
(0.38
|
)
|
(0.91
|
)
|
||||
|
Ending NAV
|
$
|
9.79
|
$
|
10.07
|
||||
|
|
||||||||
|
Weighted average common Shares outstanding
|
9,332,478
|
7,440,841
|
||||||
|
Shares outstanding at the end of period
|
9,832,231
|
8,496,142
|
||||||
|
Net assets at the end of period
|
$
|
96,240,793
|
$
|
85,595,319
|
||||
|
Average net assets
(2)
|
$
|
90,918,056
|
$
|
72,792,422
|
||||
|
|
||||||||
|
Ratios to average net assets
|
||||||||
|
Total expenses
(7)
|
3.75
|
%
|
6.52
|
%
|
||||
|
Net investment income
(7)
|
3.70
|
%
|
3.06
|
%
|
||||
|
Total rate of return
(2) (3) (7)
|
2.41
|
%
|
14.79
|
%
|
||||
|
(1)
Based on weighted average number of shares
of common stock outstanding for the period.
|
|||||
|
(2)
Average net assets were derived from the
beginning and ending period-end net assets.
|
|||||
|
(3)
Total rate of return is based on net
increases (decreases) in net assets resulting from operations. An individual stockholder’s return may vary from this return based on the time of capital transactions.
|
|||||
|
(4) Net of sales commissions and dealer manager fees of $1.00 per share.
|
|||||
|
(5)
Dividends are determined based on taxable
income calculated in accordance with income tax regulations which may differ from amounts determined under GAAP.
|
|||||
|
(6)
Amounts based on
differences between the actual redemption price and the NAVs preceding the redemptions
.
|
|||||
|
(7) Not annualized for interim reporting periods.
|
|||||
|
|
Dividends
|
|||||||
|
During the
Quarter Ended
|
Per Share
|
Amount
|
||||||
|
September 30, 2018
|
$
|
0.175
|
$
|
1,571,551
|
||||
|
December 31, 2018
|
0.206
|
$
|
1,994,972
|
|||||
|
|
||||||||
|
|
$
|
0.381
|
$
|
3,566,523
|
||||
|
|
Dividends
|
|||||||
|
During the
Quarter Ended
|
Per Share
|
Amount
|
||||||
|
September 30, 2017
|
$
|
0.175
|
$
|
1,033,816
|
||||
|
December 31, 2017
|
0.425
|
2,941,369
|
||||||
|
|
||||||||
|
|
$
|
0.600
|
$
|
3,975,185
|
||||
|
December 31, 2017
|
||||
|
Capital gain
|
$
|
3,798,189
|
||
|
Ordinary income
|
1,046,997
|
|||
|
Total dividends
|
$
|
4,845,186
|
||
|
December 31, 2017
|
||||
|
Undistributed long term capital gain
|
$
|
114,401
|
||
|
Unrealized fair value appreciation
|
4,939,463
|
|||
|
$
|
5,053,864
|
|||
|
December 31, 2018
|
June 30, 2018
|
|||||||
|
Aggregate gross unrealized appreciation
|
$
|
8,893,977
|
$
|
11,257,709
|
||||
|
Aggregate gross unrealized depreciation
|
(1,980,489
|
)
|
(840,942
|
)
|
||||
|
Net unrealized appreciation
|
$
|
6,913,488
|
$
|
10,416,767
|
||||
|
Aggregate cost (tax basis)
|
$
|
88,810,256
|
$
|
64,167,738
|
||||
| · |
the cost of calculating our NAV;
|
| · |
the cost of effecting sales and repurchases of our shares and other securities;
|
| · |
interest payable on debt, if any, to finance our investments;
|
| · |
fees payable to third parties relating to, or associated with, making investments, including fees and expenses associated with performing due diligence
reviews of prospective investments and third-party advisory fees;
|
| · |
transfer agent and safekeeping fees;
|
| · |
fees and expenses associated with marketing efforts;
|
| · |
federal and state registration fees, and any stock exchange listing fees in the future;
|
| · |
federal, state, and local taxes, if any;
|
| · |
Independent Directors' fees and expenses;
|
| · |
brokerage commissions;
|
| · |
fidelity bond, directors and officers errors and omissions liability insurance, and other insurance premiums;
|
| · |
direct costs and expenses of administration, including printing, mailing, and staff;
|
| · |
fees and expenses associated with independent audits and outside legal costs;
|
| · |
costs associated with our reporting and compliance obligations under the 1934 Act, the 1940 Act, and applicable federal and state securities laws; and
|
| · |
all other expenses incurred by either MacKenzie or us in connection with administering our business, including payments under the Administration Agreement
that will be based upon our allocable portion of overhead and other expenses incurred by MacKenzie in performing its obligations under the Administration Agreement, including rent, the fees and expenses associated with performing
compliance functions, and our allocable portion of the costs of compensation and related expenses of our Chief Compliance Officer, our Chief Financial Officer, Director of Accounting and Financial Reporting, General Counsel, and any
administrative support staff.
|
|
|
December 31, 2018
|
June 30, 2018
|
||||||||||||||
|
Asset Type
|
Cost
|
Fair Value
|
Cost
|
Fair Value
|
||||||||||||
|
Publicly Traded Companies
|
$
|
14,622,636
|
$
|
13,940,846
|
$
|
6,652,816
|
$
|
6,661,083
|
||||||||
|
Non Traded Companies
|
30,770,526
|
34,517,348
|
30,234,571
|
33,097,115
|
||||||||||||
|
LP Interests
|
43,517,881
|
47,223,606
|
26,577,677
|
33,685,086
|
||||||||||||
|
Investment Trusts
|
49,901
|
41,945
|
49,901
|
41,222
|
||||||||||||
|
Note
|
-
|
-
|
1,100,000
|
1,100,000
|
||||||||||||
|
Total
|
$
|
88,960,944
|
$
|
95,723,745
|
$
|
64,614,965
|
$
|
74,584,506
|
||||||||
|
Period
|
Total Number of Shares Purchased
|
Average Price Paid Per Share
|
Total Number of Shares Purchased as Part of Publicly Announced Plans
|
Maximum Dollar Value of Shares That May Yet Be Purchased Under Publicly Announced Plans
|
|
During the year ended June 30, 2019:
|
|
|
|
|
|
August 17, 2018 through September 17, 2018
|
31,570.04
|
$ 9.00
|
31,570.04
|
-
|
|
November 14, 2018 through December 18, 2018
|
19,944.93
|
$ 9.00
|
19,944.93
|
-
|
|
Exhibit
|
Description
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MACKENZIE REALTY CAPITAL, INC.
|
||
|
|
|
|
|
|
|
|
|
Date:
February 12, 2019
|
|
By:
/s/ Robert Dixon
|
|
|
|
President and Chief Executive Officer
|
|
|
|
|
|
Date:
February
12, 2019
|
|
By:
/s/ Paul Koslosk
y
|
|
|
|
Treasurer and Chief Financial Officer
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|