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.
| |
New York
|
| |
81-3467779
|
|
| |
State or other jurisdiction of
Incorporation or organization |
| |
(I.R.S. Employer
Identification No.) |
|
| |
Title of each class
|
| |
Name of each exchange on which registered
|
|
| |
Common Shares, par value $.001 per share
|
| |
NYSE American LLC
|
|
| | Large accelerated filer ☐ | | | Accelerated filer ☐ | | | ||
| | Non-accelerated filer ☐ (Do not check if a smaller reporting company) | | | Smaller reporting company ☑ | | | | |
| | Emerging growth company ☑ | | | | | | ||
| | | |
Page
|
| |||
| PART I | | | | | | | |
| | | | | 1 | | | |
| | | | | 15 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| PART II | | | | | | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 38 | | | |
| | | | | 44 | | | |
| | | | | 45 | | | |
| | | | | 45 | | | |
| | | | | 45 | | | |
| | | | | 46 | | | |
| PART III | | | | | | | |
| | | | | 47 | | | |
| | | | | 50 | | | |
| | | | | 53 | | | |
| | | | | 55 | | | |
| | | | | 56 | | | |
| PART IV | | | | | | | |
| | | | | 57 | | | |
| SIGNATURES | | | |
|
| | |
|
Amount
|
| |
Number of
Loans |
| |
Aggregate
Principal Amount |
| ||||||
|
$100,000 or less
|
| | | | 137 | | | | | $ | 9,083,857 | | |
|
$100,001 to $250,000
|
| | | | 135 | | | | | | 20,779,964 | | |
|
$250,001 to $500,000
|
| | | | 48 | | | | | | 17,135,590 | | |
|
$500,001 to $1,000,000
|
| | | | 9 | | | | | | 6,621,618 | | |
|
Over $1,000,000
|
| | | | 8 | | | | | | 9,649,930 | | |
|
Total
|
| | | | 337 | | | | | $ | 63,270,959 | | |
| | |||||||||||||
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2017
|
| |
2016
|
| ||||||
|
Loans originated
|
| | | $ | 53,468,949 | | | | | $ | 21,580,103 | | |
|
Loans repaid
|
| | | $ | 23,948,601 | | | | | $ | 14,861,360 | | |
|
Mortgage lending revenues
|
| | | $ | 6,908,334 | | | | | $ | 4,065,078 | | |
|
Mortgage lending expenses
|
| | | $ | 1,775,651 | | | | | $ | 907,408 | | |
|
Number of loans outstanding
|
| | | | 337 | | | | | | 217 | | |
|
Principal amount of loans earning interest
|
| | | $ | 63,270,959 | | | | | $ | 33,750,610 | | |
|
Average outstanding loan balance
|
| | | $ | 187,748 | | | | | $ | 155,533 | | |
|
Weighted average contractual interest rate
(1)
|
| | | | 12.08 % | | | | | | 12.23 | | |
|
Weighted average term to maturity (in months)
(2)
|
| | | | 12 | | | | | | 18 | | |
|
Year of Origination
|
| |
Number of
Loans |
| |
Aggregate
Principal Amount |
| ||||||
|
2017
|
| | | | 202 | | | | | $ | 41,221,245 | | |
|
2016
|
| | | | 72 | | | | | $ | 11,375,101 | | |
|
2015
|
| | | | 40 | | | | | $ | 6,644,396 | | |
|
2014 and prior
|
| | | | 23 | | | | | $ | 4,030,217 | | |
| | | | | | 337 | | | | | $ | 63,270,959 | | |
| | | |
At December 31,
|
| |||||||||
| | | |
2017
|
| |
2016
|
| ||||||
|
Developer – Residential Mortgages
|
| | | $ | 43,855,827 | | | | | $ | 21,343,927 | | |
|
Developer – Commercial Mortgages
|
| | | | 12,480,612 | | | | | | 9,049,942 | | |
|
Land Mortgages
|
| | | | 6,676,060 | | | | | | 3,149,602 | | |
|
Mixed Use
|
| | | | 258,460 | | | | | | 207,139 | | |
|
Total Mortgages Receivable
|
| | | $ | 63,270,959 | | | | | $ | 33,750,610 | | |
| | |||||||||||||
| | | |
For the Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2017*
|
| |
2016*
|
| ||||||||||||||||||||||||||||||
| | | |
# of Loans
|
| |
Interest earned
|
| |
%
|
| |
# of Loans
|
| |
Interest earned
|
| |
%
|
| ||||||||||||||||||
|
Residential
|
| | | | 272 | | | | | $ | 3,766,887 | | | | | | 69.3 | | | | | | 169 | | | | | $ | 2,307,270 | | | | | | 63.2 | | |
|
Commercial
|
| | | | 45 | | | | | | 1,071,991 | | | | | | 19.7 | | | | | | 34 | | | | | | 978,295 | | | | | | 26.8 | | |
|
Land Mortgages
|
| | | | 17 | | | | | | 573,424 | | | | | | 10.6 | | | | | | 11 | | | | | | 340,470 | | | | | | 9.3 | | |
|
Mixed Use
|
| | | | 3 | | | | | | 22,200 | | | | | | 0.4 | | | | | | 3 | | | | | | 22,392 | | | | | | 0.7 | | |
|
Total
|
| | | | 337 | | | | | $ | 5,434,502 | | | | | | 100.0 | | | | | | 217 | | | | | $ | 3,648,427 | | | | | | 100.0 | | |
| | |||||||||||||||||||||||||||||||||||||
|
Sources of Capital
|
| | |||||
| Debt: | | | | | | | |
|
Line of credit
|
| | | $ | 9,841,613 | | |
|
Mortgage payable
|
| | | | 301,101 | | |
|
Total debt
|
| | | $ | 10,142,714 | | |
|
Other liabilities
|
| | | | 2,785,542 | | |
|
Total liabilities
|
| | | $ | 12,928,256 | | |
|
Capital (equity)
|
| | | | 54,566,281 | | |
|
Total sources of capital
|
| | | $ | 67,494,537 | | |
| Assets: | | | | | | | |
|
Mortgages receivable
|
| | | $ | 63,270,959 | | |
|
Other assets
|
| | | | 4,223,578 | | |
|
Total assets
|
| | | $ | 67,494,537 | | |
| | |||||||
|
2017
|
| |
High
|
| |
Low
|
| ||||||
|
Fourth Quarter
|
| | | $ | 5.00 | | | | | $ | 3.83 | | |
|
Third Quarter
|
| | | $ | 5.02 | | | | | $ | 3.72 | | |
|
Second Quarter
|
| | | $ | 5.33 | | | | | $ | 4.54 | | |
|
First Quarter (from February 10)
|
| | | $ | 5.27 | | | | | $ | 4.70 | | |
| | | |
Total
|
| |
Less than
1 year |
| |
1 – 3
years |
| |
3 – 5
years |
| |
More than
5 years |
| |||||||||||||||
|
Operating lease obligations
|
| | | $ | 10,695 | | | | | $ | 8,021 | | | | | $ | 2,674 | | | | | $ | — | | | | | $ | — | | |
|
Unfunded portions of outstanding construction loans
|
| | | | 3,356,143 | | | | | | 3,356,143 | | | | | | — | | | | | | — | | | | | | — | | |
|
Unfunded loan commitments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total contractual obligations
|
| | | $ | 3,366,838 | | | | | $ | 3,364,164 | | | | | $ | 2,674 | | | | | $ | — | | | | | $ | — | | |
| | |||||||||||||||||||||||||||||||
|
Name
|
| |
Age
|
| |
Position
|
|
| John L. Villano | | |
57
|
| |
Chairman of the Board, Co-Chief Executive Officer,
Chief Financial Officer and Secretary |
|
| Jeffrey C. Villano | | |
52
|
| |
President, Co-Chief Executive Officer, Treasurer
and Director |
|
| Leslie Bernhard (1),(2) | | |
74
|
| | Director | |
| Arthur Goldberg (1),(3) | | |
79
|
| | Director | |
| Brian Prinz (1),(4) | | |
65
|
| | Director | |
|
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Total
($) |
| ||||||||||||
|
John L. Villano, CPA
Chairman of the Board, Co-Chief Executive Officer, Chief Financial Officer and Secretary |
| | | | 2017 | | | | | $ | 230,000 | | | | | | — | | | | | $ | 230,000 | | |
| | | | 2016 | | | | | | NA | | | | | | NA | | | | | | NA | | | ||
|
Jeffrey C. Villano
President, Co-Chief Executive Officer, Treasurer and Director |
| | | | 2017 | | | | | $ | 230,000 | | | | | | — | | | | | $ | 230,000 | | |
| | | | 2016 | | | | | | NA | | | | | | NA | | | | | | NA | | | ||
|
Name
|
| |
Fees Earned or
Paid in Cash ($) (1) |
| |
Total
($) |
| ||||||
|
Leslie Bernhard
|
| | | $ | 13,375 | | | | | $ | 13,375 | | |
|
Arthur Goldberg
|
| | | $ | 15,604 | | | | | $ | 15,604 | | |
|
Brian Prinz
|
| | | $ | 11,145 | | | | | $ | 11,145 | | |
|
Name of Beneficial Owner
(1)
|
| |
Number of Common
Shares Beneficially Owned (2) |
| |
Percentage of
Class (3) |
| ||||||
| Executive Officers and Directors | | | | | | | | | | | | | |
|
John L. Villano
(4)
|
| | | | 1,247,396 | | | | | | 8.09 % | | |
|
Jeffrey C. Villano
(5)
|
| | | | 1,753,722 | | | | | | 11.38 % | | |
|
Leslie Bernhard
|
| | | | — | | | | | | — | | |
|
Arthur Goldberg
|
| | | | 5,000 | | | | | | * | | |
|
Brian Prinz
|
| | | | 324,102 | | | | | | 2.10 % | | |
|
All officers and directors as a group (5 persons)
|
| | | | 3,330,220 | | | | | | 21.60 % | | |
| Greater Than 5% Shareholders | | | | | | | | | | | | | |
|
Resource Real Estate Diversified Income Fund
(6)
|
| | | | 850,000 | | | | | | 5.51 % | | |
| | | |
2017
|
| |
2016
|
| ||||||
|
Audit fees*
|
| | | $ | 230,700 | | | | | $ | 128,000 | | |
|
Audit related fees
|
| | |
|
—
|
| | | |
|
—
|
| |
|
Tax fees
|
| | |
|
—
|
| | | |
|
—
|
| |
|
All other fees
|
| | |
|
—
|
| | | |
|
—
|
| |
|
Total fees
|
| | | $ | 230,700 | | | | | $ | 128,000 | | |
| | |||||||||||||
|
Exhibit
No. |
| |
Description
|
|
| | | | ||
| 101.CAL | | | XBRL Taxonomy Extension Calculation Linkbase Document* | |
| 101.DEF | | | XBRL Taxonomy Extension Definition Linkbase Document* | |
| 101.LAB | | | XBRL Taxonomy Extension Label Linkbase Document* | |
| 101.PRE | | | XBRL Taxonomy Extension Presentation Linkbase Document* | |
| | | | | SACHEM CAPITAL CORP. | | |||
| | | | | By: | | |
/s/ Jeffrey C. Villano
Jeffrey C. Villano
Co-Chief Executive Officer (Principal Executive Officer) |
|
| |
Signature
|
| |
Title
|
|
| |
/s/ John L. Villano
John L. Villano, CPA
|
| |
Chairman, Co-Chief Executive Officer,
Chief Financial Officer and Director (Principal Financial Officer) |
|
| |
/s/ Jeffrey C. Villano
Jeffrey C. Villano
|
| |
Co-Chief Executive Officer, President and
Director (Principal Executive Officer) |
|
| |
/s/ Leslie Bernhard
Leslie Bernhard
|
| | Director | |
| |
/s/ Arthur Goldberg
Arthur Goldberg
|
| | Director | |
| |
/s/ Brian Prinz
Brian Prinz
|
| | Director | |
| | | | | | F-2 | | | |
| | Financial Statements: | | | | | | | |
| | | | | | F-3 | | | |
| | | | | | F-4 | | | |
| | | | | | F-5 | | | |
| |
Statements of Cash Flows
|
| | | | F-6 | | |
| | | | | | F-8 – F- 17 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2017
|
| |
2016
|
| ||||||
| Assets | | | | | | | | | | | | | |
| Assets: | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 954,223 | | | | | $ | 1,561,863 | | |
|
Escrow deposits
|
| | | | 111,189 | | | | | | — | | |
|
Mortgages receivable
|
| | | | 62,166,937 | | | | | | 32,521,588 | | |
|
Mortgages receivable affiliate
|
| | | | 1,104,022 | | | | | | 1,229,022 | | |
|
Interest and fees receivable
|
| | | | 645,493 | | | | | | 478,928 | | |
|
Other receivables
|
| | | | 234,570 | | | | | | 182,842 | | |
|
Due from borrowers
|
| | | | 451,795 | | | | | | 81,911 | | |
|
Prepaid expenses
|
| | | | 4,520 | | | | | | — | | |
|
Property and equipment, net
|
| | | | 501,819 | | | | | | 397,448 | | |
|
Real estate owned
|
| | | | 1,224,409 | | | | | | 1,222,454 | | |
|
Pre-offering costs
|
| | | | — | | | | | | 625,890 | | |
|
Deferred financing costs
|
| | | | 95,560 | | | | | | 67,475 | | |
|
Total assets
|
| | | $ | 67,494,537 | | | | | $ | 38,369,421 | | |
| Liabilities and Shareholders’/Members’ Equity | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | |
|
Line of credit
|
| | | $ | 9,841,613 | | | | | $ | 8,113,943 | | |
|
Mortgage payable
|
| | | | 301,101 | | | | | | 310,000 | | |
|
Accounts payable and accrued expenses
|
| | | | 390,758 | | | | | | 196,086 | | |
|
Security deposit held
|
| | | | 2,550 | | | | | | 800 | | |
|
Advances from borrowers
|
| | | | 519,764 | | | | | | 291,875 | | |
|
Due to member
|
| | | | — | | | | | | 656,296 | | |
|
Due to note purchaser
|
| | | | 723,478 | | | | | | — | | |
|
Deferred revenue
|
| | | | 1,108,400 | | | | | | 290,456 | | |
|
Accrued interest
|
| | | | 40,592 | | | | | | 24,350 | | |
|
Total liabilities
|
| | | | 12,928,256 | | | | | | 9,883,806 | | |
| Shareholders’/members’ equity: | | | | | | | | | | | | | |
|
Preferred shares – $.001 par value; 5,000,000 shares authorized; no shares issued
|
| | | | — | | | | | | — | | |
|
Common shares – $.001 par value; 50,000,000 shares authorized; 15,415,737 issued and outstanding
|
| | | | 15,416 | | | | | | — | | |
|
Paid-in capital
|
| | | | 53,315,772 | | | | | | — | | |
|
Members’ equity
|
| | | | — | | | | | | 28,485,615 | | |
|
Retained earnings
|
| | | | 1,235,093 | | | | | | | | |
|
Total shareholders’/members’ equity
|
| | | | 54,566,281 | | | | | | 28,485,615 | | |
|
Total liabilities and shareholders’/members’ equity
|
| | | $ | 67,494,537 | | | | | $ | 38,369,421 | | |
| | |||||||||||||
| | | |
Years Ended
December 31, |
| |||||||||
| | | |
2017
|
| |
2016
|
| ||||||
| Revenue: | | | | | | | | | | | | | |
|
Interest income from loans
|
| | | $ | 5,434,502 | | | | | $ | 3,648,427 | | |
|
Origination fees, net
|
| | | | 802,264 | | | | | | 197,378 | | |
|
Late and other fees
|
| | | | 136,834 | | | | | | 105,911 | | |
|
Processing fees
|
| | | | 124,240 | | | | | | 65,935 | | |
|
Rental income, net
|
| | | | 88,364 | | | | | | 68,417 | | |
|
Other income
|
| | | | 410,494 | | | | | | 47,427 | | |
|
Net gain on sale of real estate
|
| | | | 179 | | | | | | — | | |
|
Total revenue
|
| | | | 6,996,877 | | | | | | 4,133,495 | | |
| Operating costs and expenses: | | | | | | | | | | | | | |
|
Interest and amortization of deferred financing costs
|
| | | | 664,134 | | | | | | 505,135 | | |
|
Compensation to manager
|
| | | | 35,847 | | | | | | 350,229 | | |
|
Professional fees
|
| | | | 299,935 | | | | | | 87,493 | | |
|
Compensation and related costs
|
| | | | 698,227 | | | | | | 34,662 | | |
|
Other expenses and taxes
|
| | | | 155,343 | | | | | | — | | |
|
Depreciation
|
| | | | 28,358 | | | | | | — | | |
|
General and administrative expenses
|
| | | | 254,185 | | | | | | 17,382 | | |
|
Loss on sale of real estate
|
| | | | — | | | | | | 87,967 | | |
|
Total operating costs and expenses
|
| | | | 2,136,029 | | | | | | 1,082,868 | | |
|
Net income
|
| | | $ | 4,860,848 | | | | | $ | 3,050,627 | | |
| Basic and diluted net income per common share outstanding*: | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 0.38 | | | | | $ | — | | |
|
Diluted
|
| | | $ | 0.38 | | | | | $ | — | | |
| Weighted average number of common shares outstanding*: | | | | | | | | | | | | | |
|
Basic
|
| | | | 11,956,246 | | | | | | — | | |
|
Diluted
|
| | | | 11,956,246 | | | | | | — | | |
| | |||||||||||||
|
|
| |
SACHEM CAPITAL CORP. (F/K/A HML CAPITAL CORP.)
|
| |
SACHEM
CAPITAL PARTNERS, LLC |
| ||||||||||||||||||||||||
| | | |
Common
Shares |
| |
Amount
|
| |
Additional
Paid in Capital |
| |
Retained
Earnings |
| |
Predecessor’s
Members’ Equity |
| |||||||||||||||
|
Beginning balance, January 1, 2016
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 24,229,517 | | |
|
Issuance of common shares
|
| | | | 2,220,000 | | | | | $ | 2,220 | | | | | $ | (2,220 ) | | | | | | | | | | | | | | |
|
Member contributions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,084,730 | | |
|
Member distributions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (3,879,259 ) | | |
|
Net income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,050,627 | | |
|
Balance December 31, 2016
|
| | | | 2,220,000 | | | | | | 2,220 | | | | | | (2,220 ) | | | | | | — | | | | | | 28,485,615 | | |
|
Member contributions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 653,646 | | |
|
Member distributions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,460,125 ) | | |
|
Net income for the period January 1, 2017 – February 8, 2017
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 286,100 | | |
|
Conversion of members' equity into common stock
|
| | | | 6,283,237 | | | | | | 6,283 | | | | | | 26,958,953 | | | | | | | | | | | | (26,965,236 ) | | |
|
Initial public offering
|
| | | | 2,600,000 | | | | | | 2,600 | | | | | | 11,023,400 | | | | | | | | | | | | | | |
|
Public offering
|
| | | | 4,312,500 | | | | | | 4,313 | | | | | | 15,335,639 | | | | | | | | | | | | | | |
|
Dividends paid
|
| | | | | | | | | | | | | | | | | | | | | | (3,339,655 ) | | | | | | | | |
|
Net income for the period February 9, 2017 – December 31, 2017
|
| | | | | | | | | | | | | | | | | | | | | | 4,574,748 | | | | | | | | |
|
Balance December 31, 2017
|
| | | | 15,415,737 | | | | | $ | 15,416 | | | | | $ | 53,315,772 | | | | | $ | 1,235,093 | | | | | $ | — | | |
| | |||||||||||||||||||||||||||||||
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2017
|
| |
2016
|
| ||||||
| CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 4,860,848 | | | | | $ | 3,050,627 | | |
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
|
Amortization of deferred financing costs
|
| | | | 59,118 | | | | | | 47,676 | | |
|
Depreciation expense
|
| | | | 28,358 | | | | | | — | | |
|
(Gain) loss on sale of real estate
|
| | | | (179 ) | | | | | | 87,967 | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
(Increase) decrease in:
|
| | | | | | | | | | | | |
|
Escrow deposits
|
| | | | (111,189 ) | | | | | | — | | |
|
Interest and fees receivable
|
| | | | (166,565 ) | | | | | | (213,438 ) | | |
|
Other receivables
|
| | | | (51,728 ) | | | | | | (72,374 ) | | |
|
Prepaid Insurance
|
| | | | (4,520 ) | | | | | | — | | |
|
(Decrease) increase in:
|
| | | | | | | | | | | | |
|
Due to member
|
| | | | (656,296 ) | | | | | | 421,592 | | |
|
Accrued interest
|
| | | | 16,242 | | | | | | (13,479 ) | | |
|
Accrued expenses
|
| | | | 194,674 | | | | | | 196,086 | | |
|
Deferred revenue
|
| | | | 817,944 | | | | | | 25,484 | | |
|
Advances from borrowers
|
| | | | (141,995 ) | | | | | | 167,044 | | |
|
Total adjustments
|
| | | | (16,136 ) | | | | | | 646,558 | | |
|
NET CASH PROVIDED BY OPERATING ACTIVITIES
|
| | | | 4,844,712 | | | | | | 3,697,185 | | |
| CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | |
|
Proceeds from sale of real estate owned
|
| | | | 530,181 | | | | | | 1,059,629 | | |
|
Acquisitions of and improvements to real estate owned
|
| | | | (531,961 ) | | | | | | (886,009 ) | | |
|
Purchase of land and building
|
| | | | (39,923 ) | | | | | | (397,448 ) | | |
|
Purchase of property and equipment
|
| | | | (92,806 ) | | | | | | — | | |
|
Security deposit
|
| | | | 1,750 | | | | | | 800 | | |
|
Principal disbursements for mortgages receivable
|
| | | | (53,468,949 ) | | | | | | (21,580,103 ) | | |
|
Principal collections on mortgages receivable
|
| | | | 23,948,601 | | | | | | 14,861,360 | | |
|
Repurchase of notes sold
|
| | | | (2,000,000 ) | | | | | | — | | |
|
Proceeds from notes sold
|
| | | | 2,723,478 | | | | | | — | | |
|
NET CASH USED FOR INVESTING ACTIVITIES
|
| | | | (28,929,629 ) | | | | | | (6,941,771 ) | | |
| CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | |
|
Proceeds from line of credit
|
| | | | 44,177,225 | | | | | | 7,475,000 | | |
|
Repayment of line of credit
|
| | | | (42,449,555 ) | | | | | | (5,361,057 ) | | |
|
(Principal payments on) proceeds from mortgage payable
|
| | | | (8,899 ) | | | | | | 310,000 | | |
|
Dividends
|
| | | | (3,339,655 ) | | | | | | — | | |
|
Proceeds from public offerings
|
| | | | 30,250,000 | | | | | | — | | |
|
Offering costs incurred
|
| | | | (3,258,158 ) | | | | | | — | | |
|
Pre-offering costs incurred
|
| | | | — | | | | | | (580,890 ) | | |
|
Financing costs incurred
|
| | | | (87,202 ) | | | | | | (76,159 ) | | |
|
Members contributions
|
| | | | 653,646 | | | | | | 5,084,732 | | |
|
Members distributions
|
| | | | (2,460,125 ) | | | | | | (3,879,259 ) | | |
|
NET CASH PROVIDED BY FINANCING ACTIVITIES
|
| | | | 23,477,277 | | | | | | 2,972,367 | | |
|
NET DECREASE IN CASH
|
| | | | (607,640 ) | | | | | | (272,219 ) | | |
|
CASH – BEGINNING OF YEAR
|
| | | | 1,561,863 | | | | | | 1,834,082 | | |
|
CASH – END OF YEAR
|
| | | $ | 954,223 | | | | | $ | 1,561,863 | | |
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOWS INFORMATION
|
| | | | | | | | | | | | |
|
Interest paid
|
| | | $ | 587,442 | | | | | $ | 470,821 | | |
| | |||||||||||||
|
Mortgages Receivable
|
| |
Residential
|
| |
Commercial
|
| |
Land
|
| |
Mixed Use
|
| |
Total
Outstanding Mortgages |
| |||||||||||||||
|
December 31, 2017
|
| | | $ | 43,855,827 | | | | | $ | 12,480,612 | | | | | $ | 6,676,060 | | | | | $ | 258,460 | | | | | $ | 63,270,959 | | |
|
December 31, 2016
|
| | | $ | 21,343,927 | | | | | $ | 9,049,942 | | | | | $ | 3,149,602 | | | | | $ | 207,139 | | | | | $ | 33,750,610 | | |
| |
2018
|
| | | $ | 36,334,463 | | |
| |
2019
|
| | | | 12,555,659 | | |
| |
2020
|
| | | | 11,985,837 | | |
| |
2021
|
| | | | 2,395,000 | | |
| |
Total
|
| | | $ | 63,270,959 | | |
| | ||||||||
| |
Year ending December 31, 2018
|
| | | $ | 166,516 | | |
| |
2019
|
| | | | 135,956 | | |
| |
2020
|
| | | | 89,039 | | |
| |
Total
|
| | | $ | 391,511 | | |
| | ||||||||
| |
Year ending December 31, 2018
|
| | | $ | 10,176 | | |
| |
2019
|
| | | | 10,645 | | |
| |
2020
|
| | | | 11,136 | | |
| |
2021
|
| | | | 11,650 | | |
| |
2022
|
| | | | 257,494 | | |
| |
Total
|
| | | $ | 301,101 | | |
| | ||||||||
|
December 31,
|
| | | | | | |
|
2018
|
| | | $ | 686,182 | | |
|
2019
|
| | | | 274,365 | | |
|
2020
|
| | | | 147,853 | | |
|
Total
|
| | | $ | 1,108,400 | | |
| | |||||||
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 |
|---|