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.
|
|
|
þ
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Maryland
|
|
46-2865244
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
Large accelerated filer
o
|
|
Accelerated filer
o
|
|
Non-accelerated filer
þ
|
|
Smaller reporting company
o
|
|
|
|
Emerging growth company
þ
|
|
|
|
|
Page
|
|
PART I
|
|
|
PART II
|
|
|
PART III
|
|
|
PART IV
|
|
|
•
|
“we,” “us,” “our” and the “Company” refer to Terra Income Fund 6, Inc.;
|
|
•
|
“Terra Income Advisors” refers to Terra Income Advisors, LLC;
|
|
•
|
“Terra Capital Markets” refers to Terra Capital Markets, LLC:
|
|
•
|
“Terra Capital Partners” refers to Terra Capital Partners, LLC; and
|
|
•
|
“Terra Income Funds” refers collectively to Terra Secured Income Fund, LLC, Terra Secured Income Fund 2, LLC, Terra Secured Income Fund 3, LLC, Terra Secured Income Fund 4, LLC, Terra Secured Income Fund 5, LLC, Terra Secured Income Fund 5 International, Terra Income Fund International and Terra Secured Income Fund 7, LLC.
|
|
•
|
our future operating results;
|
|
•
|
our business prospects and the prospects of our portfolio companies;
|
|
•
|
the impact of the investments that we expect to make;
|
|
•
|
the ability of our portfolio companies to achieve their objectives;
|
|
•
|
our current and expected financings and investments;
|
|
•
|
the adequacy of our cash resources, financing sources and working capital;
|
|
•
|
the timing and amount of cash flows, distributions and dividends, if any, from our portfolio companies;
|
|
•
|
our contractual arrangements and relationships with third parties;
|
|
•
|
actual and potential conflicts of interest with any of the following affiliated entities: Terra Income Advisors, LLC, our investment adviser; Terra Capital Partners, LLC, our sponsor; Terra REIT Advisors, LLC, a subsidiary of Terra Capital Partners, LLC; Terra Fund Advisors, LLC, an affiliate of Terra Capital Partners, LLC; Terra Secured Income Fund, LLC; Terra Secured Income Fund 2, LLC; Terra Secured Income Fund 3, LLC; Terra Secured Income Fund 4, LLC; Terra Secured Income Fund 5, LLC; Terra Secured Income Fund 5 International; Terra Income Fund International; Terra Secured Income Fund 7, LLC; Terra Property Trust, Inc., a subsidiary of Terra Secured Income Fund 5, LLC; Terra Property Trust 2, Inc., a subsidiary of Terra Secured Income Fund 7, LLC; Terra Capital Advisors, LLC; Terra Capital Advisors 2, LLC; Terra Income Advisors 2, LLC; or any of their affiliates;
|
|
•
|
the dependence of our future success on the general economy and its effect on our investments;
|
|
•
|
our use of financial leverage;
|
|
•
|
the ability of Terra Income Advisors, LLC to locate suitable investments for us and to monitor and administer our investments;
|
|
•
|
the ability of Terra Income Advisors, LLC or its affiliates to attract and retain highly talented professionals;
|
|
•
|
our ability to elect to be taxed as, and maintain thereafter, our qualification as a regulated investment company under the Internal Revenue Code of 1986, as amended and as a business development company under the Investment Company Act of 1940;
|
|
•
|
the impact on our business of the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 and the rules and regulations issued thereunder;
|
|
•
|
the effect of changes to tax legislation and our tax position; and
|
|
•
|
the tax status of the enterprises in which we invest.
|
|
•
|
changes in the economy;
|
|
•
|
risks associated with possible disruption in our operations or the economy generally due to terrorism or natural disasters; and
|
|
•
|
future changes in laws or regulations and conditions in our operating areas.
|
|
•
|
focus primarily on the origination of new loans;
|
|
•
|
focus on loans backed by properties in the United States;
|
|
•
|
invest primarily in floating rate rather than fixed rate loans, but we reserve the right to make debt investments that bear interest at a fixed rate;
|
|
•
|
invest in loans expected to be repaid within one to five years;
|
|
•
|
maximize current income;
|
|
•
|
lend to creditworthy borrowers;
|
|
•
|
maximize diversification by property type, geographic location, tenancy and borrower;
|
|
•
|
source off-market transactions; and
|
|
•
|
hold investments until maturity unless, in our adviser’s judgment, market conditions warrant earlier disposition.
|
|
•
|
Top-down review of both the current macroeconomic environment generally and the real estate and commercial real estate loan market specifically;
|
|
•
|
Detailed evaluation of the real estate industry and its sectors;
|
|
•
|
Bottom-up review of each individual investment’s attributes and risk/reward profile relative to the macroeconomic environment;
|
|
•
|
Quantitative cash flow analysis and impact of the potential investment on our portfolio; and
|
|
•
|
Ongoing management and monitoring of all investments to assess changing conditions on our original investment assumptions.
|
|
1.
|
Securities purchased in transactions not involving any public offering from the issuer of such securities, which issuer (subject to certain limited exceptions) is an eligible portfolio company, or from any person who is, or has been during the preceding 13 months, an affiliated person of an eligible portfolio company, or from any other person, subject to such rules as may be prescribed by the SEC. An eligible portfolio company is defined in the 1940 Act as any issuer which:
|
|
a.
|
is organized under the laws of, and has its principal place of business in, the United States;
|
|
b.
|
is not an investment company (other than a small business investment company wholly owned by the BDC) or a company that would be an investment company but for certain exclusions under the 1940 Act; and
|
|
c.
|
satisfies any of the following:
|
|
i.
|
does not have any class of securities that is traded on a national securities exchange;
|
|
ii.
|
has a class of securities listed on a national securities exchange, but has an aggregate market value of outstanding voting and non-voting common equity of less than $250 million;
|
|
iii.
|
is controlled by a BDC or a group of companies including a BDC and the BDC has an affiliated person who is a director of the eligible portfolio company;
|
|
iv.
|
is a small and solvent company having total assets of not more than $4 million and capital and surplus of not less than $2 million; or
|
|
v.
|
meets such other criteria as may be established by the SEC.
|
|
2.
|
Securities of any eligible portfolio company that we control.
|
|
3.
|
Securities purchased in a private transaction from a U.S. issuer that is not an investment company or from an affiliated person of the issuer, or in transactions incident thereto, if the issuer is in bankruptcy and subject to reorganization or if the issuer, immediately prior to the purchase of its securities, was unable to meet its obligations as they came due without material assistance other than conventional lending or financing arrangements.
|
|
4.
|
Securities of an eligible portfolio company purchased from any person in a private transaction if there is no ready market for such securities and we already own 60% of the outstanding equity of the eligible portfolio company.
|
|
5.
|
Securities received in exchange for or distributed on or with respect to securities described in (1) through (4) above, or pursuant to the exercise of warrants or rights relating to such securities.
|
|
6.
|
Cash, cash equivalents, U.S. government securities or high-quality debt securities maturing in one year or less from the time of investment.
|
|
•
|
compliance with reporting, record keeping, voting, proxy disclosure and other rules and regulations that would significantly change our operations from those of the Terra Income Funds;
|
|
•
|
disclosure requirements with respect to investment activities, which are publicly available to our competitors;
|
|
•
|
requirements with respect to implementation of disclosure controls and procedures over financial reporting;
|
|
•
|
preparation of annual, quarterly and current reports in compliance with SEC requirements and to be filed with the SEC and made publicly available; and
|
|
•
|
additional liabilities imposed on our directors and officers regarding certifications and disclosures made in periodic reports and filings made with the SEC.
|
|
•
|
natural disasters such as hurricanes, earthquakes and floods;
|
|
•
|
acts of war or terrorism, including the consequences of terrorist attacks, such as those that occurred on September 11, 2001;
|
|
•
|
adverse changes in national and local economic and real estate conditions;
|
|
•
|
an oversupply of (or a reduction in demand for) space in the areas where particular properties are located and the attractiveness of particular properties to prospective tenants;
|
|
•
|
changes in governmental laws and regulations, fiscal policies and zoning ordinances and the related costs of compliance therewith and the potential for liability under applicable laws;
|
|
•
|
costs of remediation and liabilities associated with environmental conditions affecting properties; and
|
|
•
|
the potential for uninsured or underinsured property losses.
|
|
•
|
interest rate hedging can be expensive, particularly during periods of rising and volatile interest rates;
|
|
•
|
available interest rate hedging may not correspond directly with the interest rate risk for which protection is sought;
|
|
•
|
the duration of the hedge may not match the duration of the related liability or asset;
|
|
•
|
the credit quality of the party owing money on the hedge may be downgraded to such an extent that it impairs our ability to sell or assign our side of the hedging transaction;
|
|
•
|
the party owing money in the hedging transaction may default on its obligation to pay; and
|
|
•
|
we may purchase a hedge that turns out not to be necessary, i.e., a hedge that is out of the money.
|
|
•
|
The annual distribution requirement for a RIC will be satisfied if we distribute to our stockholders on an annual basis at least 90% of our net ordinary income and realized net short-term capital gains in excess of realized net long-term capital losses, if any. Because we may use debt financing, we are subject to an asset coverage ratio requirement under the 1940 Act and may in the future become subject to certain financial covenants under loan and credit agreements that could, under certain circumstances, restrict us from making distributions necessary to satisfy the distribution requirement. If we are unable to obtain cash from other sources, we could fail to maintain our qualification for RIC tax treatment and thus become subject to corporate-level income tax.
|
|
•
|
The income source requirement will be satisfied if we derive at least 90% of our income for each year from dividends, interest, gains from the sale of stock or securities and certain other sources.
|
|
•
|
The asset diversification requirement must be satisfied at the end of each quarter of our taxable year. At least 50% of the value of our assets must consist of cash, cash equivalents, U.S. government securities, securities of other RICs and other securities if such securities of any one issuer do not represent more than 5% of the value of our assets or more than 10% of the outstanding voting securities of such issuer. In addition, no more than 25% of the value of our assets can be invested in the securities, other than U.S. government securities or securities of other RICs, of one issuer, of two or more issuers that are controlled, as determined under applicable Code rules, by us and that are engaged in the same or similar or related trades or businesses or of certain “qualified publicly traded partnerships.” Failure to meet these requirements may result in our having to dispose of certain investments quickly in order to prevent the loss of RIC status. Because most of our investments will be relatively illiquid, any such dispositions could be made at disadvantageous prices and could result in substantial losses.
|
|
(1)
Title of Class
|
|
(2)
Amount
Authorized
|
|
(3)
Amount Held by
Us or for
Our Account
|
|
(4)
Amount Outstanding
Exclusive of Amount
Under Column (3)
|
|||
|
Common Stock
|
|
450,000,000
|
|
|
—
|
|
|
8,972,358
|
|
|
Period
|
|
Total Number of Shares Purchased
|
|
Average Price Paid per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
||||
|
October 1 to October 31, 2017
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
November 1 to November 30, 2017
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
December 1 to December 31, 2017
|
|
65,456
|
|
|
10.00
|
|
|
111,881
|
|
|
|
January 1 to January 31, 2018
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
February 1 to February 28, 2018
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
March 1 to March 31, 2018
|
|
34,980
|
|
|
9.86
|
|
|
163,674
|
|
|
|
April 1 to April 30, 2018
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
May 1 to May 31, 2018
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
June 1 to June 30, 2018
|
|
98,903
|
|
|
9.75
|
|
|
163,674
|
|
|
|
July 1 to July 31, 2018
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
August 1 to August 31, 2018
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
September 1 to September 30, 2018
|
|
167,421
|
|
|
9.67
|
|
|
163,674
|
|
|
|
|
|
366,760
|
|
|
$
|
9.77
|
|
|
602,903
|
|
|
|
|
Years Ended September 30,
|
||||||||||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
Statement of operations data:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total investment income
|
|
$
|
8,751,096
|
|
|
$
|
5,257,725
|
|
|
$
|
3,016,699
|
|
|
$
|
66,822
|
|
|
$
|
—
|
|
|
Base management fees
|
|
1,684,442
|
|
|
1,202,568
|
|
|
552,011
|
|
|
30,058
|
|
|
—
|
|
|||||
|
Servicing fees
(1)
|
|
922,607
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Incentive fees on capital gains
(2)
|
|
39,172
|
|
|
90,459
|
|
|
27,928
|
|
|
—
|
|
|
—
|
|
|||||
|
All other expenses
|
|
3,380,887
|
|
|
4,070,709
|
|
|
5,469,315
|
|
|
1,720,870
|
|
|
32,676
|
|
|||||
|
Total operating expenses
|
|
6,027,108
|
|
|
5,363,736
|
|
|
6,049,254
|
|
|
1,750,928
|
|
|
32,676
|
|
|||||
|
Less: Expense reimbursement from Adviser
|
|
—
|
|
|
—
|
|
|
(576,755
|
)
|
|
(1,690,300
|
)
|
|
—
|
|
|||||
|
Less: Reduction of offering costs
|
|
—
|
|
|
(944,248
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Net operating expenses
|
|
6,027,108
|
|
|
4,419,488
|
|
|
5,472,499
|
|
|
60,628
|
|
|
32,676
|
|
|||||
|
Net investment income (loss)
|
|
2,723,988
|
|
|
838,237
|
|
|
(2,455,800
|
)
|
|
6,194
|
|
|
(32,676
|
)
|
|||||
|
Net change in unrealized appreciation on
investments and obligations under
participation agreements
|
|
219,895
|
|
|
444,687
|
|
|
139,640
|
|
|
—
|
|
|
—
|
|
|||||
|
Net increase (decrease) in net assets resulting
from operations
|
|
$
|
2,943,883
|
|
|
$
|
1,282,924
|
|
|
$
|
(2,316,160
|
)
|
|
$
|
6,194
|
|
|
$
|
(32,676
|
)
|
|
Per share data
(3)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net asset value
|
|
$
|
9.56
|
|
|
$
|
10.00
|
|
|
$
|
10.06
|
|
|
$
|
10.97
|
|
|
N/A
|
|
|
|
Net investment income (loss)
|
|
$
|
0.31
|
|
|
$
|
0.15
|
|
|
$
|
(0.99
|
)
|
|
$
|
0.01
|
|
|
N/A
|
|
|
|
Net increase (decrease) in net assets resulting
from operations
|
|
$
|
0.34
|
|
|
$
|
0.23
|
|
|
$
|
(0.93
|
)
|
|
$
|
0.01
|
|
|
N/A
|
|
|
|
Distributions declared
|
|
$
|
0.87
|
|
|
$
|
0.90
|
|
|
$
|
1.00
|
|
|
$
|
0.27
|
|
|
N/A
|
|
|
|
Balance sheet data at period end:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Investments, at fair value
|
|
$
|
29,174,139
|
|
|
$
|
23,675,007
|
|
|
$
|
26,723,922
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Investments through participation, at fair value
|
|
43,246,193
|
|
|
22,121,382
|
|
|
2,022,814
|
|
|
2,000,000
|
|
|
—
|
|
|||||
|
Cash and cash equivalents
|
|
15,753,725
|
|
|
32,176,500
|
|
|
31,634,296
|
|
|
8,248,797
|
|
|
125,000
|
|
|||||
|
Restricted cash
|
|
1,513,891
|
|
|
1,547,407
|
|
|
836,434
|
|
|
—
|
|
|
—
|
|
|||||
|
Other assets
|
|
713,927
|
|
|
546,977
|
|
|
914,757
|
|
|
1,090,355
|
|
|
573,193
|
|
|||||
|
Total assets
|
|
90,401,875
|
|
|
80,067,273
|
|
|
62,132,223
|
|
|
11,339,152
|
|
|
698,193
|
|
|||||
|
Obligations under participation agreements,
at fair value
|
|
1,809,101
|
|
|
1,820,502
|
|
|
14,560,606
|
|
|
—
|
|
|
—
|
|
|||||
|
Transaction charge payable
(1)
|
|
—
|
|
|
—
|
|
|
2,191,734
|
|
|
—
|
|
|
—
|
|
|||||
|
Interest reserve and other deposits held
on investments
|
|
1,513,891
|
|
|
1,547,407
|
|
|
836,434
|
|
|
—
|
|
|
—
|
|
|||||
|
Due to Adviser, net
|
|
576,219
|
|
|
707,927
|
|
|
1,498,808
|
|
|
608,423
|
|
|
—
|
|
|||||
|
Other liabilities
|
|
729,254
|
|
|
657,144
|
|
|
569,893
|
|
|
569,657
|
|
|
605,869
|
|
|||||
|
Total liabilities
|
|
4,628,465
|
|
|
4,732,980
|
|
|
19,657,475
|
|
|
1,178,080
|
|
|
605,869
|
|
|||||
|
Total net assets
|
|
$
|
85,773,410
|
|
|
$
|
75,334,293
|
|
|
$
|
42,474,748
|
|
|
$
|
10,161,072
|
|
|
$
|
92,324
|
|
|
|
|
Years Ended September 30,
|
||||||||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||
|
Other data:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total return
(4)
|
|
4.02
|
%
|
|
8.10
|
%
|
|
(0.26
|
)%
|
|
(10.36
|
)%
|
|
N/A
|
||||
|
Weighted average annualized coupon rate
at year end
(5)
|
|
12.59
|
%
|
|
12.39
|
%
|
|
13.27
|
%
|
|
12.00
|
%
|
|
N/A
|
||||
|
Number of investments at year end
|
|
16
|
|
|
10
|
|
|
5
|
|
|
1
|
|
|
N/A
|
||||
|
Purchases of investments for the year
|
|
$
|
31,935,831
|
|
|
$
|
44,777,167
|
|
|
$
|
26,299,670
|
|
|
$
|
2,000,000
|
|
|
N/A
|
|
Proceeds from obligations under participation
agreements for the year
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
14,300,000
|
|
|
$
|
—
|
|
|
N/A
|
|
Principal payments and sales of investments
for the year
|
|
$
|
6,179,599
|
|
|
$
|
28,508,960
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
N/A
|
|
Repayments of obligations under participation
agreements for the year
|
|
$
|
—
|
|
|
$
|
12,863,770
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
N/A
|
|
(1)
|
On September 30, 2017, we adopted the servicing plan and the second amended dealer manager agreement, which revised the terms of the servicing fee (which was previously referred to as a transaction charge). Pursuant to the servicing plan, Terra Capital Markets receives a servicing fee at an annual rate of 1.125% of the most recently published NAV per share of our common stock, excluding shares sold through the DRIP, in exchange for providing certain administrative support services. The servicing fee is recorded as expense on the statements of operations in the period in which it incurred. In connection with the adoptions of the servicing plan and the second amended dealer manager agreement, we reduced the previously recorded transaction charges by $3.2 million, as reflected on the statements of changes in net assets.
|
|
(2)
|
Incentive fees on capital gains are based on 20% of net unrealized capital gains of
$219,895
,
$444,687
and
$139,640
for the
years ended
September 30, 2018
,
2017
and
2016
, respectively. No incentive fees on capital gains are actually payable by us with respect to unrealized gains unless and until those gains are actually realized.
|
|
(3)
|
Per share data is only presented for periods subsequent to June 24, 2015, the date the Minimum Offering Requirement was met. The per share data for the year ended September 30, 2015 is based on shares outstanding from June 24, 2015 through September 30, 2015.
|
|
(4)
|
Total return is calculated assuming a purchase of shares of common stock at the current NAV per share on the first day and a sale at the current NAV per share on the last day of the periods reported. Distributions, if any, are assumed for purposes of this calculation to be reinvested at prices obtained under our distribution reinvestment plan. The total return does not consider the effect of any selling commissions or charges that may have been incurred in connection with the sale of shares of our common stock. Total return for the fiscal year ended September 30, 2017 was 2.48% without the impact of reductions in offering costs and servicing fees.
|
|
(5)
|
The weighted average annualized coupon rate at period end is calculated based upon the par value of our debt investments and the related coupon rates. The weighted average annualized effective yield does not reflect operating expenses that may be incurred by us, nor does it consider the effect of any selling commissions or charges that may have been incurred in connection with the sale of shares of our common stock. The weighted average annualized effective yield does not represent actual investment returns to stockholders, is subject to change and, in the future, may be greater or less than the rates set forth above.
|
|
•
|
corporate, organizational and offering expenses relating to offerings of our common stock, subject to limitations included in the Investment Advisory Agreement;
|
|
•
|
the cost of calculating our NAV, including the related fees and cost of any third-party valuation services;
|
|
•
|
the cost of effecting sales and repurchases of shares of our common stock and other securities;
|
|
•
|
fees payable to third parties relating to, or associated with, monitoring our financial and legal affairs;
|
|
•
|
making investments and valuing investments, including fees and expenses associated with performing due diligence reviews of prospective investments;
|
|
•
|
interest payable on debt, if any, incurred to finance our investments;
|
|
•
|
transfer agent and custodial fees;
|
|
•
|
fees and expenses associated with marketing efforts;
|
|
•
|
servicing fees;
|
|
•
|
federal and state registration fees;
|
|
•
|
federal, state and local taxes;
|
|
•
|
independent directors’ fees and expenses, including travel expenses;
|
|
•
|
costs of director and stockholder meetings, proxy statements, stockholders’ reports and notices;
|
|
•
|
costs of fidelity bonds, directors and officers/errors and omissions liability insurance and other insurance premiums;
|
|
•
|
direct costs, including those relating to printing of stockholder reports and advertising or sales materials, mailing and long-distance telephone expenses;
|
|
•
|
fees and expenses associated with independent audits and outside legal costs, including compliance with the Sarbanes-Oxley Act of 2002, the 1940 Act and applicable federal and state securities laws;
|
|
•
|
costs associated with our chief compliance officer;
|
|
•
|
brokerage commissions for our investments; and
|
|
•
|
all other expenses incurred by us or Terra Income Advisors in connection with administering our investment portfolio, including expenses incurred by Terra Income Advisors in performing certain of its obligations under the Investment Advisory Agreement.
|
|
|
September 30, 2018
|
||||||||||||||||||||||
|
|
Gross Investments
|
|
Transfers Treated as Obligations Under Participation Agreements
|
|
Net Investments
|
||||||||||||||||||
|
|
Amortized Cost
|
|
Fair Value
|
|
Amortized Cost
|
|
Fair Value
|
|
Amortized Cost
|
|
Fair value
|
||||||||||||
|
OHM Atlanta Owner, LLC
|
$
|
11,336,735
|
|
|
$
|
11,335,609
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
11,336,735
|
|
|
$
|
11,335,609
|
|
|
Residential X Mezz Concord LLC and Center
Associates Mezz LLC
|
8,820,073
|
|
|
8,951,844
|
|
|
—
|
|
|
—
|
|
|
8,820,073
|
|
|
8,951,844
|
|
||||||
|
140 Schermerhorn Street Mezz LLC
|
7,517,719
|
|
|
7,587,039
|
|
|
—
|
|
|
—
|
|
|
7,517,719
|
|
|
7,587,039
|
|
||||||
|
Orange Grove Property Investors, LLC
|
6,612,684
|
|
|
6,731,423
|
|
|
—
|
|
|
—
|
|
|
6,612,684
|
|
|
6,731,423
|
|
||||||
|
KOP Hotel XXXI Mezz, LP.
|
5,794,295
|
|
|
5,829,326
|
|
|
1,798,229
|
|
|
1,809,101
|
|
|
3,996,066
|
|
|
4,020,225
|
|
||||||
|
YIP Santa Maria LLC
|
4,511,060
|
|
|
4,563,477
|
|
|
—
|
|
|
—
|
|
|
4,511,060
|
|
|
4,563,477
|
|
||||||
|
NB Private Capital, LLC
|
4,214,821
|
|
|
4,282,851
|
|
|
—
|
|
|
—
|
|
|
4,214,821
|
|
|
4,282,851
|
|
||||||
|
221 W. 17th Street Owner, LLC
|
4,205,900
|
|
|
4,240,238
|
|
|
—
|
|
|
—
|
|
|
4,205,900
|
|
|
4,240,238
|
|
||||||
|
CGI 1100 Biscayne Management Holdco, LLC
|
3,752,642
|
|
|
3,783,721
|
|
|
—
|
|
|
—
|
|
|
3,752,642
|
|
|
3,783,721
|
|
||||||
|
Stonewall Station Mezz LLC
|
3,512,849
|
|
|
3,574,088
|
|
|
—
|
|
|
—
|
|
|
3,512,849
|
|
|
3,574,088
|
|
||||||
|
Dwight Mezz II LLC
|
3,000,000
|
|
|
3,102,134
|
|
|
—
|
|
|
—
|
|
|
3,000,000
|
|
|
3,102,134
|
|
||||||
|
City Gardens 333 LLC
|
2,697,817
|
|
|
2,729,612
|
|
|
—
|
|
|
—
|
|
|
2,697,817
|
|
|
2,729,612
|
|
||||||
|
Hertz Clinton One Mezzanine, LLC
|
2,446,429
|
|
|
2,487,120
|
|
|
—
|
|
|
—
|
|
|
2,446,429
|
|
|
2,487,120
|
|
||||||
|
TSG-Parcel 1, LLC
|
2,020,000
|
|
|
2,019,799
|
|
|
—
|
|
|
—
|
|
|
2,020,000
|
|
|
2,019,799
|
|
||||||
|
RS JZ Driggs, LLC
|
1,162,215
|
|
|
1,202,051
|
|
|
—
|
|
|
—
|
|
|
1,162,215
|
|
|
1,202,051
|
|
||||||
|
LD Milpitas Mezz, LP
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
|
$
|
71,605,239
|
|
|
$
|
72,420,332
|
|
|
$
|
1,798,229
|
|
|
$
|
1,809,101
|
|
|
$
|
69,807,010
|
|
|
$
|
70,611,231
|
|
|
|
September 30, 2017
|
||||||||||||||||||||||
|
|
Gross Investments
|
|
Transfers Treated as Obligations Under Participation Agreements
|
|
Net Investments
|
||||||||||||||||||
|
|
Amortized Cost
|
|
Fair Value
|
|
Amortized Cost
|
|
Fair Value
|
|
Amortized Cost
|
|
Fair value
|
||||||||||||
|
OHM Atlanta Owner, LLC
|
$
|
9,955,647
|
|
|
$
|
10,091,628
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
9,955,647
|
|
|
$
|
10,091,628
|
|
|
140 Schermerhorn Street Mezz, LLC
|
7,468,766
|
|
|
7,565,359
|
|
|
—
|
|
|
—
|
|
|
7,468,766
|
|
|
7,565,359
|
|
||||||
|
KOP Hotel XXXI Mezz, LP.
|
5,786,133
|
|
|
5,866,063
|
|
|
1,795,696
|
|
|
1,820,502
|
|
|
3,990,437
|
|
|
4,045,561
|
|
||||||
|
YIP Santa Maria, LLC
|
4,481,473
|
|
|
4,538,492
|
|
|
—
|
|
|
—
|
|
|
4,481,473
|
|
|
4,538,492
|
|
||||||
|
Residential X Mezz Concord, LLC and
Center Associates Mezz, LLC
|
4,175,118
|
|
|
4,315,751
|
|
|
—
|
|
|
—
|
|
|
4,175,118
|
|
|
4,315,751
|
|
||||||
|
GAHC3 Lakeview IN Medical Plaza, LLC
|
3,417,207
|
|
|
3,428,041
|
|
|
—
|
|
|
—
|
|
|
3,417,207
|
|
|
3,428,041
|
|
||||||
|
Dwight Mezz II, LLC
|
3,000,000
|
|
|
3,000,000
|
|
|
—
|
|
|
—
|
|
|
3,000,000
|
|
|
3,000,000
|
|
||||||
|
NB Factory JV, LLC
|
2,445,056
|
|
|
2,445,056
|
|
|
—
|
|
|
—
|
|
|
2,445,056
|
|
|
2,445,056
|
|
||||||
|
Hertz Clinton One Mezzanine, LLC
|
2,437,857
|
|
|
2,526,660
|
|
|
—
|
|
|
—
|
|
|
2,437,857
|
|
|
2,526,660
|
|
||||||
|
TSG-Parcel 1, LLC
|
2,020,000
|
|
|
2,019,339
|
|
|
—
|
|
|
—
|
|
|
2,020,000
|
|
|
2,019,339
|
|
||||||
|
|
$
|
45,187,257
|
|
|
$
|
45,796,389
|
|
|
$
|
1,795,696
|
|
|
$
|
1,820,502
|
|
|
$
|
43,391,561
|
|
|
$
|
43,975,887
|
|
|
|
Years Ended September 30,
|
||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||
|
|
Weighted Average Principal Amount
|
|
Weighted Average Coupon Rate
|
|
Weighted Average Principal Amount
|
|
Weighted Average Coupon Rate
|
|
Weighted Average Principal Amount
|
|
Weighted Average Coupon Rate
|
||||||
|
Gross investments
|
$
|
61,183,265
|
|
|
12.6%
|
|
$
|
46,172,594
|
|
|
12.6%
|
|
$
|
20,917,528
|
|
|
13.4%
|
|
Obligations under
participation agreements
|
(1,800,000
|
)
|
|
13.0%
|
|
(11,834,247
|
)
|
|
13.7%
|
|
(11,272,951
|
)
|
|
13.8%
|
|||
|
Mortgage loan payable
(1)
|
—
|
|
|
—%
|
|
(465,753
|
)
|
|
5.8%
|
|
—
|
|
|
—
|
|||
|
Net investments
(2)
|
$
|
59,383,265
|
|
|
12.6%
|
|
$
|
33,872,594
|
|
|
12.9%
|
|
$
|
9,644,577
|
|
|
12.8%
|
|
(1)
|
The mortgage loan payable was repaid prior to September 30, 2017.
|
|
(2)
|
The weighted average coupon rate for net investments represents net interest income over the period calculated using the weighted average coupon rate and weighted average principal amount shown on the table (interest income on the investments less interest expense) divided by the weighted average principal amount of the net investments during the period.
|
|
|
|
September 30, 2018
|
|
September 30, 2017
|
||||||||
|
|
|
Percentage of
Total Portfolio
|
|
Weighted Average
Coupon Rate
(1)
|
|
Percentage of
Total Portfolio |
|
Weighted Average
Coupon Rate (1) |
||||
|
Loans
|
|
40.3
|
%
|
|
12.4
|
%
|
|
51.7
|
%
|
|
12.4
|
%
|
|
Loans through participation interest
|
|
59.7
|
%
|
|
12.7
|
%
|
|
48.3
|
%
|
|
12.3
|
%
|
|
Total
|
|
100.0
|
%
|
|
12.6
|
%
|
|
100.0
|
%
|
|
12.4
|
%
|
|
(1)
|
Based upon the principal value of our debt investments.
|
|
|
|
September 30, 2018
|
|
September 30, 2017
|
||||||||||
|
|
|
Investments at Fair Value
|
|
Percentage of
Total Portfolio |
|
Investments at Fair Value
|
|
Percentage of
Total Portfolio |
||||||
|
Hotel
|
|
$
|
25,337,651
|
|
|
35.1
|
%
|
|
$
|
17,969,914
|
|
|
39.2
|
%
|
|
Land
|
|
13,355,408
|
|
|
18.4
|
%
|
|
12,110,967
|
|
|
26.5
|
%
|
||
|
Condominium
|
|
10,971,661
|
|
|
15.1
|
%
|
|
—
|
|
|
—
|
%
|
||
|
Multifamily
|
|
10,153,895
|
|
|
14.0
|
%
|
|
4,315,751
|
|
|
9.4
|
%
|
||
|
Student housing
|
|
10,114,597
|
|
|
14.0
|
%
|
|
5,445,056
|
|
|
11.9
|
%
|
||
|
Office
|
|
2,487,120
|
|
|
3.4
|
%
|
|
5,954,701
|
|
|
13.0
|
%
|
||
|
Total
|
|
$
|
72,420,332
|
|
|
100.0
|
%
|
|
$
|
45,796,389
|
|
|
100.0
|
%
|
|
|
|
September 30, 2018
|
|
September 30, 2017
|
||||||||||
|
|
|
Investments at Fair Value
|
|
Percentage of
Total Portfolio |
|
Investments at Fair Value
|
|
Percentage of
Total Portfolio |
||||||
|
Loans
|
|
$
|
29,174,139
|
|
|
40.3
|
%
|
|
$
|
23,675,007
|
|
|
51.7
|
%
|
|
Loans through participation interest
|
|
43,246,193
|
|
|
59.7
|
%
|
|
22,121,382
|
|
|
48.3
|
%
|
||
|
Total
|
|
$
|
72,420,332
|
|
|
100.0
|
%
|
|
$
|
45,796,389
|
|
|
100.0
|
%
|
|
|
|
Years Ended September 30,
|
||||||||||||||||||||||
|
|
|
2018
|
|
2017
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
||||||||||||
|
Total investment income
|
|
$
|
8,751,096
|
|
|
$
|
5,257,725
|
|
|
$
|
3,493,371
|
|
|
$
|
5,257,725
|
|
|
$
|
3,016,699
|
|
|
$
|
2,241,026
|
|
|
Total operating expenses
|
|
6,027,108
|
|
|
5,363,736
|
|
|
663,372
|
|
|
5,363,736
|
|
|
6,049,254
|
|
|
(685,518
|
)
|
||||||
|
Less: Expense reimbursement
from Adviser
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(576,755
|
)
|
|
576,755
|
|
||||||
|
Less: Reduction of offering costs
|
|
—
|
|
|
(944,248
|
)
|
|
944,248
|
|
|
(944,248
|
)
|
|
—
|
|
|
(944,248
|
)
|
||||||
|
Net operating expenses
|
|
6,027,108
|
|
|
4,419,488
|
|
|
1,607,620
|
|
|
4,419,488
|
|
|
5,472,499
|
|
|
(1,053,011
|
)
|
||||||
|
Net investment income (loss)
|
|
2,723,988
|
|
|
838,237
|
|
|
1,885,751
|
|
|
838,237
|
|
|
(2,455,800
|
)
|
|
3,294,037
|
|
||||||
|
Net change in unrealized
appreciation on investments
|
|
205,961
|
|
|
416,920
|
|
|
(210,959
|
)
|
|
416,920
|
|
|
192,212
|
|
|
224,708
|
|
||||||
|
Net change in unrealized
depreciation (appreciation) on
obligations under participation
agreements
|
|
13,934
|
|
|
27,767
|
|
|
(13,833
|
)
|
|
27,767
|
|
|
(52,572
|
)
|
|
80,339
|
|
||||||
|
Net increase (decrease) in net
assets resulting from operations
|
|
$
|
2,943,883
|
|
|
$
|
1,282,924
|
|
|
$
|
1,660,959
|
|
|
$
|
1,282,924
|
|
|
$
|
(2,316,160
|
)
|
|
$
|
3,599,084
|
|
|
|
|
Years Ended September 30,
|
||||||||||||||||||||||
|
|
|
2018
|
|
2017
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
||||||||||||
|
Interest income
|
|
$
|
8,649,725
|
|
|
$
|
4,916,169
|
|
|
$
|
3,733,556
|
|
|
$
|
4,916,169
|
|
|
$
|
3,003,645
|
|
|
$
|
1,912,524
|
|
|
Prepayment fee income
|
|
—
|
|
|
63,960
|
|
|
(63,960
|
)
|
|
63,960
|
|
|
—
|
|
|
63,960
|
|
||||||
|
Other fee income
|
|
101,371
|
|
|
277,596
|
|
|
(176,225
|
)
|
|
277,596
|
|
|
13,054
|
|
|
264,542
|
|
||||||
|
Total investment income
|
|
$
|
8,751,096
|
|
|
$
|
5,257,725
|
|
|
$
|
3,493,371
|
|
|
$
|
5,257,725
|
|
|
$
|
3,016,699
|
|
|
$
|
2,241,026
|
|
|
|
|
Years Ended September 30,
|
||||||||||||||||||||||
|
|
|
2018
|
|
2017
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
||||||||||||
|
Base management fees
|
|
$
|
1,684,442
|
|
|
$
|
1,202,568
|
|
|
$
|
481,874
|
|
|
$
|
1,202,568
|
|
|
$
|
552,011
|
|
|
$
|
650,557
|
|
|
Incentive fees on capital gains
|
|
39,172
|
|
|
90,459
|
|
|
(51,287
|
)
|
|
90,459
|
|
|
27,928
|
|
|
62,531
|
|
||||||
|
Operating expense reimbursement
to Adviser
|
|
879,892
|
|
|
530,619
|
|
|
349,273
|
|
|
530,619
|
|
|
318,550
|
|
|
212,069
|
|
||||||
|
Servicing fees
|
|
922,607
|
|
|
—
|
|
|
922,607
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Professional fees
|
|
1,451,933
|
|
|
1,071,089
|
|
|
380,844
|
|
|
1,071,089
|
|
|
981,038
|
|
|
90,051
|
|
||||||
|
Interest expense from obligations
under participation agreements
|
|
239,783
|
|
|
838,860
|
|
|
(599,077
|
)
|
|
838,860
|
|
|
1,598,976
|
|
|
(760,116
|
)
|
||||||
|
Marketing expenses
|
|
327,168
|
|
|
777,058
|
|
|
(449,890
|
)
|
|
777,058
|
|
|
876,877
|
|
|
(99,819
|
)
|
||||||
|
Amortization of deferred offering
costs
|
|
114,132
|
|
|
375,748
|
|
|
(261,616
|
)
|
|
375,748
|
|
|
1,312,811
|
|
|
(937,063
|
)
|
||||||
|
Directors’ fees
|
|
117,875
|
|
|
113,000
|
|
|
4,875
|
|
|
113,000
|
|
|
123,125
|
|
|
(10,125
|
)
|
||||||
|
Insurance expense
|
|
212,771
|
|
|
213,870
|
|
|
(1,099
|
)
|
|
213,870
|
|
|
219,715
|
|
|
(5,845
|
)
|
||||||
|
Interest expense on mortgage loan
payable
|
|
—
|
|
|
35,974
|
|
|
(35,974
|
)
|
|
35,974
|
|
|
—
|
|
|
35,974
|
|
||||||
|
General and administrative
expenses
|
|
37,333
|
|
|
114,491
|
|
|
(77,158
|
)
|
|
114,491
|
|
|
38,223
|
|
|
76,268
|
|
||||||
|
Total operating expenses
|
|
6,027,108
|
|
|
5,363,736
|
|
|
663,372
|
|
|
5,363,736
|
|
|
6,049,254
|
|
|
(685,518
|
)
|
||||||
|
Less: Expense reimbursement
from Adviser
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(576,755
|
)
|
|
576,755
|
|
||||||
|
Less: Reduction of offering costs
|
|
—
|
|
|
(944,248
|
)
|
|
944,248
|
|
|
(944,248
|
)
|
|
—
|
|
|
(944,248
|
)
|
||||||
|
Net operating expenses
|
|
$
|
6,027,108
|
|
|
$
|
4,419,488
|
|
|
$
|
1,607,620
|
|
|
$
|
4,419,488
|
|
|
$
|
5,472,499
|
|
|
$
|
(1,053,011
|
)
|
|
•
|
Level 1 — observable inputs, such as quoted prices in active markets. Publicly listed equities and publicly listed derivatives will be included in Level 1. In addition, securities sold, but not yet purchased, and call options will be included in Level 1.
|
|
•
|
Level 2 — observable inputs such as for similar securities in active markets and quoted prices for identical securities in markets that are not active. In certain cases, debt and equity securities are valued on the basis of prices from an orderly transaction between market participants provided by reputable dealers or pricing services. In determining the value of a particular investment, pricing services may use certain information with respect to transactions in such investments, quotations from dealers, pricing matrices, market transactions in comparable investments and various relationships between investments. Investments which are generally expected to be included in this category include corporate bonds and loans, convertible debt indexed to publicly listed securities and certain over-the-counter derivatives.
|
|
•
|
Level 3 — unobservable inputs for which little or no market data exists, therefore requiring an entity to develop its own assumptions. The inputs into the determination of fair value require significant judgment or estimation.
|
|
|
|
Page
|
|
|
||
|
Financial Statements:
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
NAME
|
|
AGE
|
|
DIRECTOR
SINCE
|
|
EXPIRATION
OF TERM
|
|
Interested Directors
|
|
|
|
|
|
|
|
Simon J. Mildé
|
|
72
|
|
2013
|
|
2019
|
|
Bruce D. Batkin
|
|
65
|
|
2013
|
|
2020
|
|
Independent Directors
|
|
|
|
|
|
|
|
Jeffrey M. Altman
|
|
45
|
|
2016
|
|
2019
|
|
Michael L. Evans
|
|
66
|
|
2015
|
|
2018
|
|
Robert E. Marks
|
|
66
|
|
2015
|
|
2020
|
|
NAME
|
|
AGE
|
|
POSITION(S) HELD
|
|
Simon J. Mildé
|
|
72
|
|
Chairman of the Board
|
|
Bruce D. Batkin
|
|
65
|
|
Chief Executive Officer
(1)
|
|
Stephen H. Hamrick
|
|
66
|
|
President
|
|
Gregory M. Pinkus
|
|
54
|
|
Chief Operating Officer, Chief Financial Officer, Treasurer and Secretary
|
|
Daniel J. Cooperman
|
|
44
|
|
Chief Originations Officer
|
|
Michael S. Cardello
|
|
67
|
|
Chief Compliance Officer
|
|
(1)
|
On November 8, 2018, Mr. Batkin notified our Board that he intends to resign as our Chief Executive Officer, effective upon the affirmative vote at our 2018 annual meeting of stockholders of a majority of the outstanding shares of common stock, as defined in the 1940 Act, of the new investment advisory agreement between us and Terra Income Advisors, as more fully described in our Current Report on Form 8-K filed with the SEC on February 14, 2018. Mr. Batkin is not resigning as our CEO because of any disagreement with our company on any matter relating to our operations, policies, or practices. Mr. Batkin will continue to serve as a member of our Board subsequent to the effectiveness of his resignation as our Chief Executive Officer.
|
|
Name
|
|
Fees Earned or
Paid in Cash |
|
All Other
Compensation |
|
Total
|
||||||
|
Interested Directors
|
||||||||||||
|
Simon J. Mildé
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Bruce D. Batkin
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Independent Directors
|
||||||||||||
|
Jeffrey M. Altman
|
|
$
|
39,500
|
|
|
$
|
—
|
|
|
$
|
39,500
|
|
|
Michael L. Evans
|
|
$
|
44,500
|
|
|
$
|
—
|
|
|
$
|
44,500
|
|
|
Robert E. Marks
|
|
$
|
39,500
|
|
|
$
|
—
|
|
|
$
|
39,500
|
|
|
•
|
any person known to us to beneficially own more than 5% of the outstanding shares of our common stock;
|
|
•
|
each member of the Board and each executive officer; and
|
|
•
|
all of the members of the Board and executive officers as a group.
|
|
|
|
Shares Beneficially Owned
as of November 16, 2018
|
||||
|
Name
(1)
|
|
Number of
Shares
|
|
Percentage
(2)
|
||
|
Interested Directors
|
|
|
|
|
||
|
Simon J. Mildé
|
|
3,441
|
|
*
|
||
|
Bruce D. Batkin
|
|
9,272
|
|
*
|
||
|
Independent Directors
|
||||||
|
Jeffrey M. Altman
|
|
—
|
|
—
|
||
|
Michael L. Evans
|
|
—
|
|
—
|
||
|
Robert E. Marks
|
|
—
|
|
—
|
||
|
Executive Officers
|
||||||
|
Stephen H. Hamrick
|
|
—
|
|
—
|
||
|
Gregory M. Pinkus
|
|
—
|
|
—
|
||
|
Daniel J. Cooperman
|
|
1,007
|
|
*
|
||
|
Michael S. Cardello
|
|
—
|
|
—
|
||
|
All officers and directors as a group (9 persons)
|
|
13,720
|
|
*
|
||
|
(1)
|
Unless otherwise indicated, the address of each beneficial owner is c/o Terra Capital Partners, LLC, 805 Third Avenue, 8th Floor, New York, New York 10022.
|
|
(2)
|
Based on a total of
8,993,736
shares of common stock issued and outstanding as of
November 16, 2018
.
|
|
•
|
No incentive fee is payable to Terra Income Advisors in any calendar quarter in which our pre-incentive fee net investment income does not exceed the hurdle rate of 2% (8% annualized);
|
|
•
|
100% of our pre-incentive fee net investment income, if any, that exceeds the hurdle rate but is less than or equal to 2.5% in any calendar quarter (10% annualized) is payable to Terra Income Advisors, all or any portion of which may be waived or deferred in Terra Income Advisors’ discretion. We refer to this portion of our pre-incentive fee net investment income (which exceeds the hurdle rate but is less than or equal to 2.5%) as the “catch-up.” The catch-up provision is intended to provide Terra Income Advisors with an incentive fee of 20% on all of our pre-incentive fee net investment income when our pre-incentive fee net investment income reaches 2.5% in any calendar quarter; and
|
|
•
|
20% of the amount of our pre-incentive fee net investment income, if any, that exceeds 2.5% in any calendar quarter (10% annualized) is payable to Terra Income Advisors once the hurdle rate is reached and the catch-up is achieved.
|
|
|
|
Fiscal Year Ended
September 30, 2018 |
|
Fiscal Year Ended
September 30, 2017 |
||||
|
Audit Fees
|
|
$
|
253,677
|
|
|
$
|
285,716
|
|
|
Audit-Related Fees
|
|
—
|
|
|
—
|
|
||
|
Tax Fees
|
|
18,000
|
|
|
13,000
|
|
||
|
All Other Fees
|
|
—
|
|
|
—
|
|
||
|
Total
|
|
$
|
271,677
|
|
|
$
|
298,716
|
|
|
|
|
Page
|
|
|
||
|
Financial Statements:
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Exhibit No.
|
|
Description and Method of Filing
|
|
3.1
|
|
|
|
3.2
|
|
|
|
4.1
|
|
|
|
4.2*
|
|
|
|
10.1
|
|
|
|
10.2
|
|
|
|
10.3
|
|
|
|
31.1*
|
|
|
|
31.2*
|
|
|
|
32.1*
|
|
|
|
|
|
September 30,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Assets
|
|
|
|
|
||||
|
Investments, at fair value - non-controlled (amortized cost of $28,777,757 and
$23,297,788, respectively)
|
|
$
|
29,174,139
|
|
|
$
|
23,675,007
|
|
|
Investment through participation interest, at fair value - non-controlled (amortized
cost of $42,827,482 and $21,889,469, respectively) (
Note 4
)
|
|
43,246,193
|
|
|
22,121,382
|
|
||
|
Total investments
|
|
72,420,332
|
|
|
45,796,389
|
|
||
|
Cash and cash equivalents
|
|
15,753,725
|
|
|
32,176,500
|
|
||
|
Restricted cash
|
|
1,513,891
|
|
|
1,547,407
|
|
||
|
Interest receivable
|
|
666,284
|
|
|
438,001
|
|
||
|
Prepaid expenses and other assets
|
|
47,643
|
|
|
108,976
|
|
||
|
Total assets
|
|
90,401,875
|
|
|
80,067,273
|
|
||
|
Liabilities
|
|
|
|
|
||||
|
Obligations under participation agreements, at fair value (proceeds of $1,800,000 and
$1,800,000, respectively) (
Note 4
)
|
|
1,809,101
|
|
|
1,820,502
|
|
||
|
Interest reserve and other deposits held on investments
|
|
1,513,891
|
|
|
1,547,407
|
|
||
|
Due to Adviser, net
|
|
576,219
|
|
|
707,927
|
|
||
|
Accrued expenses
|
|
440,109
|
|
|
245,948
|
|
||
|
Deferred revenue
|
|
247,583
|
|
|
—
|
|
||
|
Interest payable from obligations under participation agreements
|
|
16,250
|
|
|
16,250
|
|
||
|
Directors’ fees payable
|
|
—
|
|
|
5,625
|
|
||
|
Payable for unsettled stock subscriptions
|
|
—
|
|
|
226,642
|
|
||
|
Other liabilities
|
|
25,312
|
|
|
162,679
|
|
||
|
Total liabilities
|
|
4,628,465
|
|
|
4,732,980
|
|
||
|
Net assets
|
|
$
|
85,773,410
|
|
|
$
|
75,334,293
|
|
|
Commitments and contingencies (See
Note 5
)
|
|
|
|
|
||||
|
Components of net assets:
|
|
|
|
|
||||
|
Common stock, $0.001 par value, 450,000,000 shares authorized, and 8,972,358 and
7,530,130 shares issued and outstanding, respectively
|
|
$
|
8,972
|
|
|
$
|
7,530
|
|
|
Capital in excess of par
|
|
85,414,712
|
|
|
75,147,338
|
|
||
|
Accumulated (over-distributed) net investment income
|
|
(454,496
|
)
|
|
(404,902
|
)
|
||
|
Net unrealized appreciation on investments
|
|
815,093
|
|
|
609,132
|
|
||
|
Net unrealized appreciation on obligations under participation agreements
|
|
(10,871
|
)
|
|
(24,805
|
)
|
||
|
Net assets
|
|
$
|
85,773,410
|
|
|
$
|
75,334,293
|
|
|
Net asset value per share
|
|
$
|
9.56
|
|
|
$
|
10.00
|
|
|
|
|
Years Ended September 30,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Investment income
|
|
|
|
|
|
|
||||||
|
Interest income
|
|
$
|
8,649,725
|
|
|
$
|
4,916,169
|
|
|
$
|
3,003,645
|
|
|
Prepayment fee income
|
|
—
|
|
|
63,960
|
|
|
—
|
|
|||
|
Other fee income
|
|
101,371
|
|
|
277,596
|
|
|
13,054
|
|
|||
|
Total investment income
|
|
8,751,096
|
|
|
5,257,725
|
|
|
3,016,699
|
|
|||
|
Operating expenses
|
|
|
|
|
|
|
||||||
|
Base management fees
|
|
1,684,442
|
|
|
1,202,568
|
|
|
552,011
|
|
|||
|
Incentive fees on capital gains
(1)
|
|
39,172
|
|
|
90,459
|
|
|
27,928
|
|
|||
|
Operating expense reimbursement to Adviser (
Note 4
)
|
|
879,892
|
|
|
530,619
|
|
|
318,550
|
|
|||
|
|
922,607
|
|
|
—
|
|
|
—
|
|
||||
|
Professional fees
|
|
1,451,933
|
|
|
1,071,089
|
|
|
981,038
|
|
|||
|
Interest expense from obligations under participation
agreements (
Note 4
)
|
|
239,783
|
|
|
838,860
|
|
|
1,598,976
|
|
|||
|
Marketing expenses
|
|
327,168
|
|
|
777,058
|
|
|
876,877
|
|
|||
|
Amortization of deferred offering costs
|
|
114,132
|
|
|
375,748
|
|
|
1,312,811
|
|
|||
|
Directors’ fees
|
|
117,875
|
|
|
113,000
|
|
|
123,125
|
|
|||
|
Insurance expense
|
|
212,771
|
|
|
213,870
|
|
|
219,715
|
|
|||
|
Interest expense on mortgage loan payable
|
|
—
|
|
|
35,974
|
|
|
—
|
|
|||
|
General and administrative expenses
|
|
37,333
|
|
|
114,491
|
|
|
38,223
|
|
|||
|
Total operating expenses
|
|
6,027,108
|
|
|
5,363,736
|
|
|
6,049,254
|
|
|||
|
Less: Expense reimbursement from Adviser
|
|
—
|
|
|
—
|
|
|
(576,755
|
)
|
|||
|
Less: Reduction of offering costs
|
|
—
|
|
|
(944,248
|
)
|
|
—
|
|
|||
|
Net operating expenses
|
|
6,027,108
|
|
|
4,419,488
|
|
|
5,472,499
|
|
|||
|
Net investment income (loss)
|
|
2,723,988
|
|
|
838,237
|
|
|
(2,455,800
|
)
|
|||
|
Net change in unrealized appreciation on investments
|
|
205,961
|
|
|
416,920
|
|
|
192,212
|
|
|||
|
Net change in unrealized depreciation (appreciation) on obligations
under participation agreements
|
|
13,934
|
|
|
27,767
|
|
|
(52,572
|
)
|
|||
|
Net increase (decrease) in net assets resulting from operations
|
|
$
|
2,943,883
|
|
|
$
|
1,282,924
|
|
|
$
|
(2,316,160
|
)
|
|
Per common share data:
|
|
|
|
|
|
|
||||||
|
Net investment income (loss) per share
|
|
$
|
0.31
|
|
|
$
|
0.15
|
|
|
$
|
(0.99
|
)
|
|
Net increase (decrease) in net assets resulting from operations per share
|
|
$
|
0.34
|
|
|
$
|
0.23
|
|
|
$
|
(0.93
|
)
|
|
Weighted average common shares outstanding
|
|
8,663,812
|
|
|
5,691,428
|
|
|
2,478,624
|
|
|||
|
(1)
|
Incentive fees on capital gains are based on 20% of net unrealized capital gains of
$219,895
,
$444,687
and
$139,640
for the
years ended
September 30, 2018
,
2017
and
2016
, respectively. No incentive fees on capital gains are actually payable by the Company with respect to unrealized gains unless and until those gains are realized.
|
|
|
|
Years Ended September 30,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Operations
|
|
|
|
|
|
|
||||||
|
Net investment income (loss)
|
|
$
|
2,723,988
|
|
|
$
|
838,237
|
|
|
$
|
(2,455,800
|
)
|
|
Net change in unrealized appreciation on investments
|
|
205,961
|
|
|
416,920
|
|
|
192,212
|
|
|||
|
Net change in unrealized depreciation (appreciation) on obligations under
participation agreements
|
|
13,934
|
|
|
27,767
|
|
|
(52,572
|
)
|
|||
|
Net increase (decrease) in net assets resulting from operations
|
|
2,943,883
|
|
|
1,282,924
|
|
|
(2,316,160
|
)
|
|||
|
Stockholder distributions
|
|
|
|
|
|
|
||||||
|
Distributions from return of capital
|
|
(4,665,786
|
)
|
|
(4,631,433
|
)
|
|
(2,474,642
|
)
|
|||
|
Distributions from net investment income
|
|
(2,887,713
|
)
|
|
(467,761
|
)
|
|
—
|
|
|||
|
Net decrease in net assets resulting from stockholder distributions
|
|
(7,553,499
|
)
|
|
(5,099,194
|
)
|
|
(2,474,642
|
)
|
|||
|
Capital share transactions
|
|
|
|
|
|
|
||||||
|
Issuance of common stock
|
|
17,262,662
|
|
|
35,108,677
|
|
|
39,878,132
|
|
|||
|
Reinvestment of stockholder distributions
|
|
2,283,295
|
|
|
1,696,283
|
|
|
910,904
|
|
|||
|
Selling commissions and dealer manager fees
|
|
(914,494
|
)
|
|
(3,324,658
|
)
|
|
(3,647,210
|
)
|
|||
|
Reduction of transaction charge payable (
Note 4
)
|
|
—
|
|
|
3,195,513
|
|
|
—
|
|
|||
|
Repurchases of common stock under stock repurchase plan
|
|
(3,582,730
|
)
|
|
—
|
|
|
—
|
|
|||
|
Offering costs
|
|
—
|
|
|
—
|
|
|
(37,348
|
)
|
|||
|
Net increase in net assets resulting from capital share transactions
|
|
15,048,733
|
|
|
36,675,815
|
|
|
37,104,478
|
|
|||
|
Net increase in net assets
|
|
10,439,117
|
|
|
32,859,545
|
|
|
32,313,676
|
|
|||
|
Net assets, at beginning of year
|
|
75,334,293
|
|
|
42,474,748
|
|
|
10,161,072
|
|
|||
|
Net assets, at end of year
|
|
$
|
85,773,410
|
|
|
$
|
75,334,293
|
|
|
$
|
42,474,748
|
|
|
Accumulated (over-distributed) net investment income
|
|
$
|
(454,496
|
)
|
|
$
|
(404,902
|
)
|
|
$
|
(206,878
|
)
|
|
|
|
|
|
|
|
|
||||||
|
Capital share activity
|
|
|
|
|
|
|
||||||
|
Shares outstanding, at beginning of year
|
|
7,530,130
|
|
|
4,222,358
|
|
|
926,357
|
|
|||
|
Shares issued from subscriptions
|
|
1,587,124
|
|
|
3,148,661
|
|
|
3,219,293
|
|
|||
|
Shares issued from reinvestment of stockholder distributions
|
|
221,864
|
|
|
159,111
|
|
|
76,708
|
|
|||
|
Shares repurchased under stock repurchase plan
|
|
(366,760
|
)
|
|
—
|
|
|
—
|
|
|||
|
Shares outstanding, at end of year
|
|
8,972,358
|
|
|
7,530,130
|
|
|
4,222,358
|
|
|||
|
|
|
Years Ended September 30,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
|
||||||
|
Net increase (decrease) in net assets resulting from operations
|
|
$
|
2,943,883
|
|
|
$
|
1,282,924
|
|
|
$
|
(2,316,160
|
)
|
|
Adjustments to reconcile net increase (decrease) in net assets resulting from
operations to net cash used in operating activities:
|
|
|
|
|
|
|
||||||
|
Net change in unrealized appreciation on investments
|
|
(205,961
|
)
|
|
(416,920
|
)
|
|
(192,212
|
)
|
|||
|
Net change in unrealized (depreciation) appreciation on obligations under
participation agreements
|
|
(13,934
|
)
|
|
(27,767
|
)
|
|
52,572
|
|
|||
|
Amortization of deferred offering costs
|
|
114,132
|
|
|
375,748
|
|
|
1,312,811
|
|
|||
|
Amortization and accretion of investment-related fees, net
|
|
(489,380
|
)
|
|
(277,558
|
)
|
|
(4,286
|
)
|
|||
|
Amortization of (discount) premium on investments, net
|
|
(8,571
|
)
|
|
96,846
|
|
|
—
|
|
|||
|
Paid-in-kind interest, net
|
|
(161,266
|
)
|
|
(32,381
|
)
|
|
(42,534
|
)
|
|||
|
Purchases of investments
|
|
(31,935,831
|
)
|
|
(44,777,167
|
)
|
|
(26,299,670
|
)
|
|||
|
Repayments of investments
|
|
6,179,599
|
|
|
28,508,960
|
|
|
—
|
|
|||
|
Proceeds from obligations under participation agreements
|
|
—
|
|
|
—
|
|
|
14,300,000
|
|
|||
|
Repayments of obligations under participation agreements
|
|
—
|
|
|
(12,863,770
|
)
|
|
—
|
|
|||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
||||||
|
Decrease (increase) in deferred offering costs
|
|
—
|
|
|
361,482
|
|
|
(635,342
|
)
|
|||
|
Increase in interest receivable
|
|
(228,283
|
)
|
|
(159,577
|
)
|
|
(258,424
|
)
|
|||
|
Decrease (increase) in prepaid expenses and other assets
|
|
61,333
|
|
|
165,875
|
|
|
(243,447
|
)
|
|||
|
(Decrease) increase in interest reserve and other deposits held on
investments |
|
(33,516
|
)
|
|
710,973
|
|
|
836,434
|
|
|||
|
(Decrease) increase in due to Adviser, net
|
|
(245,840
|
)
|
|
(1,166,629
|
)
|
|
890,385
|
|
|||
|
Increase in accrued expenses
|
|
194,161
|
|
|
27,588
|
|
|
45,767
|
|
|||
|
Increase in deferred revenue
|
|
247,583
|
|
|
—
|
|
|
—
|
|
|||
|
(Decrease) increase in interest payable from obligations under participation
agreements
|
|
—
|
|
|
(128,325
|
)
|
|
144,575
|
|
|||
|
(Decrease) increase in directors’ fees payable
|
|
(5,625
|
)
|
|
—
|
|
|
5,625
|
|
|||
|
(Decrease) increase in payable for unsettled stock subscriptions
|
|
(226,642
|
)
|
|
226,642
|
|
|
(316,000
|
)
|
|||
|
(Decrease) increase in other liabilities
|
|
(56,187
|
)
|
|
(119,834
|
)
|
|
120,269
|
|
|||
|
Net cash used in operating activities
|
|
(23,870,345
|
)
|
|
(28,212,890
|
)
|
|
(12,599,637
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
||||||
|
Issuance of common stock
|
|
17,262,662
|
|
|
35,108,677
|
|
|
39,878,132
|
|
|||
|
Payments of stockholder distributions
|
|
(5,270,204
|
)
|
|
(3,402,911
|
)
|
|
(1,563,738
|
)
|
|||
|
Payments for repurchases of common stock under stock repurchase plan
|
|
(3,582,730
|
)
|
|
—
|
|
|
—
|
|
|||
|
Payments of selling commissions, dealer manager fees and transaction
charges
|
|
(995,674
|
)
|
|
(2,239,699
|
)
|
|
(2,752,353
|
)
|
|||
|
Proceeds from mortgage financing
|
|
—
|
|
|
3,333,333
|
|
|
—
|
|
|||
|
Repayments of mortgage financing
|
|
—
|
|
|
(3,333,333
|
)
|
|
—
|
|
|||
|
Reimbursement of selling commissions and dealer manager fees
|
|
—
|
|
|
—
|
|
|
1,296,877
|
|
|||
|
Payments of offering costs
|
|
—
|
|
|
—
|
|
|
(37,348
|
)
|
|||
|
Net cash provided by financing activities
|
|
7,414,054
|
|
|
29,466,067
|
|
|
36,821,570
|
|
|||
|
Net (decrease) increase in cash, cash equivalents and restricted cash
|
|
(16,456,291
|
)
|
|
1,253,177
|
|
|
24,221,933
|
|
|||
|
Cash, cash equivalents and restricted cash, at beginning of year (
Note 2
)
|
|
33,723,907
|
|
|
32,470,730
|
|
|
8,248,797
|
|
|||
|
Cash, cash equivalents and restricted cash, at end of year (
Note 2
)
|
|
$
|
17,267,616
|
|
|
$
|
33,723,907
|
|
|
$
|
32,470,730
|
|
|
|
|
Years Ended September 30,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
||||||
|
Interest paid on mortgage loan payable and obligations under participation
agreements
|
|
$
|
237,250
|
|
|
$
|
748,907
|
|
|
$
|
1,246,367
|
|
|
Supplemental non-cash information:
|
|
|
|
|
|
|
||||||
|
Reinvestment of stockholder distributions
|
|
$
|
2,283,295
|
|
|
$
|
1,696,283
|
|
|
$
|
910,904
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Portfolio Company
(1)
|
|
Collateral Location
|
|
Property
Type
|
|
Coupon
Rate
(2)
|
|
Current Interest Rate
|
|
Exit Fee
|
|
Acquisition Date
|
|
Maturity Date
|
|
Principal
|
|
Amortized
Cost
|
|
Fair
Value
(3)
|
|
% of Net Assets
(4)
|
|||||||
|
Investments — non-controlled
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Mezzanine loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
KOP Hotel XXXI Mezz, LP.
(5) (6)
|
|
US - PA
|
|
Hotel
|
|
13.00%
|
|
13.00%
|
|
0.50%
|
|
11/24/2015
|
|
12/6/2022
|
|
$
|
5,800,000
|
|
|
$
|
5,794,295
|
|
|
$
|
5,829,326
|
|
|
6.8
|
%
|
|
Hertz Clinton One Mezzanine, LLC
|
|
US - MS
|
|
Office
|
|
12.00%
|
|
12.00%
|
|
0.00%
|
|
3/18/2016
|
|
1/1/2025
|
|
2,500,000
|
|
|
2,446,429
|
|
|
2,487,120
|
|
|
2.9
|
%
|
|||
|
YIP Santa Maria, LLC
|
|
US - CA
|
|
Hotel
|
|
13.00%
|
|
13.00%
|
|
1.00%
|
|
11/15/2016
|
|
12/9/2019
|
|
4,500,000
|
|
|
4,511,060
|
|
|
4,563,477
|
|
|
5.3
|
%
|
|||
|
140 Schermerhorn Street Mezz,
LLC
(5)(7)
|
|
US - NY
|
|
Hotel
|
|
12.00%
|
|
12.00%
|
|
1.00%
|
|
11/16/2016
|
|
12/1/2019
|
|
7,500,000
|
|
|
7,517,719
|
|
|
7,587,039
|
|
|
8.8
|
%
|
|||
|
Dwight Mezz II, LLC
|
|
US - CA
|
|
Student
housing
|
|
11.00%
|
|
11.00%
|
|
0.00%
|
|
5/11/2017
|
|
5/6/2027
|
|
3,000,000
|
|
|
3,000,000
|
|
|
3,102,134
|
|
|
3.6
|
%
|
|||
|
Residential X Mezz Concord, LLC and
Center Associates Mezz, LLC
(8)
|
|
US - DE
|
|
Multifamily
|
|
12.00%
|
|
12.00%
|
|
2.00%
|
|
8/8/2017
|
|
9/5/2020
|
|
8,810,000
|
|
|
8,820,073
|
|
|
8,951,844
|
|
|
10.5
|
%
|
|||
|
CGI 1100 Biscayne Management
Holdco, LLC (5)(7) |
|
US - FL
|
|
Hotel
|
|
Current 12.00%
PIK 4.00% |
|
16.00%
|
|
1.00%
|
|
11/17/2017
|
|
5/17/2019
|
|
3,748,158
|
|
|
3,752,642
|
|
|
3,783,721
|
|
|
4.4
|
%
|
|||
|
221 W. 17th Street Owner, LLC
(9)
|
|
US - NY
|
|
Condominium
|
|
12.75%
|
|
12.75%
|
|
1.00%
|
|
1/19/2018
|
|
3/31/2019
|
|
4,200,000
|
|
|
4,205,900
|
|
|
4,240,238
|
|
|
4.9
|
%
|
|||
|
Stonewall Station Mezz LLC
(5)(7)
|
|
US - NC
|
|
Hotel
|
|
Current 12.00% PIK 2.00%
|
|
14.00%
|
|
1.00%
|
|
6/1/2018
|
|
5/20/2021
|
|
3,546,206
|
|
|
3,512,849
|
|
|
3,574,088
|
|
|
4.2
|
%
|
|||
|
LD Milpitas Mezz, LP
(5)(6)(10)
|
|
US - CA
|
|
Hotel
|
|
10.25% + LIBOR (2.75% Floor)
|
|
13.00%
|
|
1.00%
|
|
6/27/2018
|
|
6/27/2021
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
43,560,967
|
|
|
44,118,987
|
|
|
51.4
|
%
|
|||
|
Preferred equity investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
City Gardens 333 LLC
(5)(7)
|
|
US - CA
|
|
Student
housing
|
|
LIBOR + 9.95% (2.00% Floor)
|
|
12.22%
|
|
0.00%
|
|
4/11/2018
|
|
4/1/2021
|
|
2,729,612
|
|
|
2,697,817
|
|
|
2,729,612
|
|
|
3.2
|
%
|
|||
|
RS JZ Driggs, LLC
(5)(7)
|
|
US - NY
|
|
Multifamily
|
|
12.25%
|
|
12.25%
|
|
1.00%
|
|
5/1/2018
|
|
5/1/2020
|
|
1,192,251
|
|
|
1,162,215
|
|
|
1,202,051
|
|
|
1.4
|
%
|
|||
|
Orange Grove Property Investors,
LLC
(5)(7)
|
|
US - CA
|
|
Condominium
|
|
LIBOR + 8.00% (4.00% Floor)
|
|
12.00%
|
|
1.00%
|
|
5/24/2018
|
|
6/1/2021
|
|
6,680,000
|
|
|
6,612,684
|
|
|
6,731,423
|
|
|
7.8
|
%
|
|||
|
NB Private Capital, LLC
(5)(7)
|
|
US - IL
|
|
Student
housing |
|
LIBOR + 10.50% (3.50% Floor)
|
|
14.00%
|
|
1.00%
|
|
7/27/2018
|
|
7/27/2020
|
|
4,250,000
|
|
|
4,214,821
|
|
|
4,282,851
|
|
|
5.0
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,687,537
|
|
|
14,945,937
|
|
|
17.4
|
%
|
|||||
|
First mortgages:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
TSG-Parcel 1, LLC
(5)(7)
|
|
US - CA
|
|
Land
|
|
LIBOR + 10.00% (2.00% Floor)
|
|
12.27%
|
|
1.00%
|
|
7/10/2015
|
|
12/31/2018
|
|
2,000,000
|
|
|
2,020,000
|
|
|
2,019,799
|
|
|
2.4
|
%
|
|||
|
OHM Atlanta Owner, LLC
(5)(7)
|
|
US - GA
|
|
Land
|
|
LIBOR + 9.00% (3.00% Floor)
|
|
12.00%
|
|
1.00%
|
|
6/20/2017
|
|
12/20/2018
|
|
11,224,490
|
|
|
11,336,735
|
|
|
11,335,609
|
|
|
13.2
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,356,735
|
|
|
13,355,408
|
|
|
15.6
|
%
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total Investments — non-controlled
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
71,605,239
|
|
|
$
|
72,420,332
|
|
|
84.4
|
%
|
|||
|
(1)
|
All of the Company’s investments are issued by an eligible U.S. portfolio company, as defined in the Investment Company Act of 1940. All of the Company’s borrowers are in the diversified real estate industry.
|
|
(2)
|
Some of the Company’s investments provide for coupon rate indexed to the London Interbank Offered Rate (
“
LIBOR
”
) and are subject to a LIBOR floor.
|
|
(3)
|
Because there is no readily available market for these investments, these investments are valued using significant unobservable inputs under Level 3 of the fair value hierarchy and are approved in good faith by the Company’s board of directors.
|
|
(4)
|
Percentages are based on net assets of
$85.8 million
as of
September 30, 2018
.
|
|
(5)
|
Participation interest is with Terra Property Trust, Inc., a related-party real estate investment trust managed by an affiliate of the Company
’
s sponsor.
|
|
(6)
|
The loan participations from the Company do not qualify for sale accounting under Accounting Standards Codification (
“
ASC
”
) Topic 860 —
Transfers and Servicing
(“ASC Topic 860”), and therefore, these loans remain in the Schedule of Investments. See
“
Obligations under Participation Agreements
”
in
Note 3
in the accompanying notes to the financial statements.
|
|
(7)
|
The Company acquired these investments through participation agreements. See “Participation Agreements” in
Note 4
in the accompanying notes to the financial statements.
|
|
(8)
|
As of
September 30, 2018
, this investment had an unfunded commitment of
$1.2 million
.
|
|
(9)
|
This investment was co-invested with Terra Property Trust, Inc.
|
|
(10)
|
On June 27, 2018, the Company entered into agreement with the borrower to provide funding commitment of up to $17.0 million. As of
September 30, 2018
, none of the commitment has been funded.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Portfolio Company
(1)
|
|
Structure
|
|
Collateral Location
|
|
Property
Type
|
|
Interest Rate
|
|
Acquisition Date
|
|
Maturity Date
|
|
Principal
|
|
Amortized
Cost
|
|
Fair Value
(2)
|
|
% of Net Assets
(3)
|
||||||||
|
Investments — non-controlled:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
KOP Hotel XXXI Mezz, LP.
(4) (5)
|
|
Mezzanine loan
|
|
US - PA
|
|
Hotel
|
|
13.00
|
%
|
|
11/24/2015
|
|
12/6/2022
|
|
$
|
5,800,000
|
|
|
$
|
5,786,133
|
|
|
$
|
5,866,063
|
|
|
7.8
|
%
|
|
Hertz Clinton One Mezzanine, LLC
|
|
Mezzanine loan
|
|
US - MS
|
|
Office
|
|
12.00
|
%
|
|
3/18/2016
|
|
1/1/2025
|
|
2,500,000
|
|
|
2,437,857
|
|
|
2,526,660
|
|
|
3.3
|
%
|
|||
|
GAHC3 Lakeview IN Medical Plaza, LLC
(6)
|
|
B-note
|
|
US - IN
|
|
Office
|
|
LIBOR + 11.60%
|
|
|
6/17/2016
|
|
1/21/2019
|
|
3,417,207
|
|
|
3,417,207
|
|
|
3,428,041
|
|
|
4.6
|
%
|
|||
|
YIP Santa Maria, LLC
|
|
Mezzanine loan
|
|
US - CA
|
|
Hotel
|
|
13.00
|
%
|
|
11/15/2016
|
|
12/9/2019
|
|
4,500,000
|
|
|
4,481,473
|
|
|
4,538,492
|
|
|
6.0
|
%
|
|||
|
Dwight Mezz II, LLC
|
|
Mezzanine loan
|
|
US - CA
|
|
Student
housing
|
|
11.00
|
%
|
|
5/11/2017
|
|
5/6/2027
|
|
3,000,000
|
|
|
3,000,000
|
|
|
3,000,000
|
|
|
4.0
|
%
|
|||
|
Residential X Mezz Concord, LLC and
Center Associates Mezz, LLC
(7)
|
|
Mezzanine loan
|
|
US - DE
|
|
Multifamily
|
|
12.00
|
%
|
|
8/8/2017
|
|
9/5/2020
|
|
4,255,054
|
|
|
4,175,118
|
|
|
4,315,751
|
|
|
5.7
|
%
|
|||
|
Total investments — non-controlled
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
23,297,788
|
|
|
$
|
23,675,007
|
|
|
31.4
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Investments through participation interest — non-controlled
(4)(8)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
TSG-Parcel 1, LLC
(9)
|
|
Participation in
first mortgage |
|
US - CA
|
|
Land
|
|
12.00
|
%
|
|
7/10/2015
|
|
10/10/2017
|
|
$
|
2,000,000
|
|
|
$
|
2,020,000
|
|
|
$
|
2,019,339
|
|
|
2.7
|
%
|
|
140 Schermerhorn Street Mezz, LLC
|
|
Participation in
mezzanine loan
|
|
US - NY
|
|
Hotel
|
|
12.00
|
%
|
|
11/16/2016
|
|
12/1/2019
|
|
7,500,000
|
|
|
7,468,766
|
|
|
7,565,359
|
|
|
10.0
|
%
|
|||
|
OHM Atlanta Owner, LLC
|
|
Participation in
first mortgage
|
|
US - GA
|
|
Land
|
|
12.00
|
%
|
|
6/20/2017
|
|
6/20/2018
|
|
10,000,000
|
|
|
9,955,647
|
|
|
10,091,628
|
|
|
13.4
|
%
|
|||
|
NB Factory JV, LLC
|
|
Participation in preferred
equity investment
|
|
US - UT
|
|
Student
housing
|
|
15.00
|
%
|
|
6/29/2017
|
|
6/26/2020
|
|
2,445,056
|
|
|
2,445,056
|
|
|
2,445,056
|
|
|
3.3
|
%
|
|||
|
Total investments through participation interest — non-controlled
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
21,889,469
|
|
|
$
|
22,121,382
|
|
|
29.4
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
45,187,257
|
|
|
$
|
45,796,389
|
|
|
60.8
|
%
|
||
|
(1)
|
All of the Company’s investments are issued by an eligible U.S. portfolio company, as defined in the Investment Company Act of 1940. All of the Company’s borrowers are in the diversified real estate industry.
|
|
(2)
|
Because there is no readily available market for these investments, these investments are valued using significant unobservable inputs under Level 3 of the fair value hierarchy and are approved in good faith by the Company’s board of directors.
|
|
(3)
|
Percentages are based on net assets of $75.3 million as of September 30, 2017.
|
|
(4)
|
Participation interest is with Terra Property Trust, Inc., a related-party real estate investment trust managed by an affiliate of the Company
’
s sponsor.
|
|
(5)
|
The loan participations from the Company do not qualify for sale accounting under ASC Topic 860 —
Transfers and Servicing
, and therefore, these loans remain in the Schedule of Investments. See
“
Obligations under Participation Agreements
”
in
Note 3
in the accompanying notes to the financial statements.
|
|
(6)
|
The interest rate for this investment is indexed to LIBOR. At September 30, 2017, the effective interest rate on this investment was 12.84%. As of September 30, 2017, this investment had an unfunded commitment of $0.1 million.
|
|
(7)
|
As of September 30, 2017, this investment had an unfunded commitment of $4.5 million.
|
|
(8)
|
See “Participation Agreements” in
Note 4
in the accompanying notes to the financial statements.
|
|
(9)
|
The maturity of this loan has been extended to April 10, 2018 subsequent to September 30, 2017.
|
|
|
|
September 30,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Cash and cash equivalents
|
|
$
|
15,753,725
|
|
|
$
|
32,176,500
|
|
|
$
|
31,634,296
|
|
|
Restricted cash
|
|
1,513,891
|
|
|
1,547,407
|
|
|
836,434
|
|
|||
|
Total cash, cash equivalents and restricted cash shown in the statements
of cash flows
|
|
$
|
17,267,616
|
|
|
$
|
33,723,907
|
|
|
$
|
32,470,730
|
|
|
•
|
Level 1 — observable inputs, such as quoted prices in active markets. Publicly listed equities and publicly listed derivatives will be included in Level 1.
|
|
•
|
Level 2 — observable inputs such as for similar securities in active markets and quoted prices for identical securities in markets that are not active. In certain cases, debt and equity securities are valued on the basis of prices from an orderly transaction between market participants provided by reputable dealers or pricing services. In determining the value of a particular investment, pricing services may use certain information with respect to transactions in such investments, quotations from dealers, pricing matrices, market transactions in comparable investments and various relationships between investments. Investments which are generally expected to be included in this category include corporate bonds and loans, convertible debt indexed to publicly listed securities and certain over-the-counter derivatives.
|
|
•
|
Level 3 — unobservable inputs for which little or no market data exists, therefore requiring an entity to develop its own assumptions. The inputs into the determination of fair value require significant judgment or estimation.
|
|
|
|
September 30, 2018
|
||||||||||||
|
|
|
Investments at
Amortized Cost
|
|
Percentage of
Amortized Cost
|
|
Investments at
Fair Value
|
|
Percentage of
Fair Value
|
||||||
|
Loans
|
|
$
|
28,777,757
|
|
|
40.2
|
%
|
|
$
|
29,174,139
|
|
|
40.3
|
%
|
|
Loans through participation interest (
Note 4
)
|
|
42,827,482
|
|
|
59.8
|
%
|
|
43,246,193
|
|
|
59.7
|
%
|
||
|
Total
|
|
$
|
71,605,239
|
|
|
100.0
|
%
|
|
$
|
72,420,332
|
|
|
100.0
|
%
|
|
|
|
September 30, 2017
|
||||||||||||
|
|
|
Investments at
Amortized Cost
|
|
Percentage of
Amortized Cost
|
|
Investments at
Fair Value
|
|
Percentage of
Fair Value
|
||||||
|
Loans
|
|
$
|
23,297,788
|
|
|
51.6
|
%
|
|
$
|
23,675,007
|
|
|
51.7
|
%
|
|
Loans through participation interest (
Note 4
)
|
|
21,889,469
|
|
|
48.4
|
%
|
|
22,121,382
|
|
|
48.3
|
%
|
||
|
Total
|
|
$
|
45,187,257
|
|
|
100.0
|
%
|
|
$
|
45,796,389
|
|
|
100.0
|
%
|
|
|
|
September 30, 2018
|
||||||||||||||
|
|
|
Fair Value Measurements
|
||||||||||||||
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Loans
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
29,174,139
|
|
|
$
|
29,174,139
|
|
|
Loans through participation interest
|
|
—
|
|
|
—
|
|
|
43,246,193
|
|
|
43,246,193
|
|
||||
|
Total Investments
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
72,420,332
|
|
|
$
|
72,420,332
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Obligations under participation agreements
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,809,101
|
|
|
$
|
1,809,101
|
|
|
|
|
September 30, 2017
|
||||||||||||||
|
|
|
Fair Value Measurements
|
||||||||||||||
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Loans
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
23,675,007
|
|
|
$
|
23,675,007
|
|
|
Loans through participation interest
|
|
—
|
|
|
—
|
|
|
22,121,382
|
|
|
22,121,382
|
|
||||
|
Total Investments
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
45,796,389
|
|
|
$
|
45,796,389
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Obligations under participation agreements
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,820,502
|
|
|
$
|
1,820,502
|
|
|
|
|
Year Ended September 30, 2018
|
||||||||||||||
|
|
|
Loans
|
|
Loans
Through
Participation
|
|
Total
Investments
|
|
Obligations under
Participation Agreements
|
||||||||
|
Balance as of October 1, 2017
|
|
$
|
23,675,007
|
|
|
$
|
22,121,382
|
|
|
$
|
45,796,389
|
|
|
$
|
1,820,502
|
|
|
Purchases of investments
|
|
8,734,586
|
|
|
23,201,245
|
|
|
31,935,831
|
|
|
—
|
|
||||
|
Repayments of investments
|
|
(3,438,847
|
)
|
|
(2,740,752
|
)
|
|
(6,179,599
|
)
|
|
—
|
|
||||
|
Net change in unrealized appreciation on investments
|
|
19,166
|
|
|
186,795
|
|
|
205,961
|
|
|
—
|
|
||||
|
PIK interest income, net
|
|
—
|
|
|
161,266
|
|
|
161,266
|
|
|
—
|
|
||||
|
Amortization and accretion of investment-related fees, net
|
|
175,656
|
|
|
316,257
|
|
|
491,913
|
|
|
2,533
|
|
||||
|
Amortization of discount and premium on investments, net
|
|
8,571
|
|
|
—
|
|
|
8,571
|
|
|
—
|
|
||||
|
Net change in unrealized depreciation on obligations under
participation agreements
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13,934
|
)
|
||||
|
Balance as of September 30, 2018
|
|
$
|
29,174,139
|
|
|
$
|
43,246,193
|
|
|
$
|
72,420,332
|
|
|
$
|
1,809,101
|
|
|
Net change in unrealized appreciation or depreciation for
the period relating to those Level 3 assets that were still
held by the Company at the end of the period:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net change in unrealized appreciation (depreciation) on
investments and obligations under participation
agreements
|
|
$
|
29,997
|
|
|
$
|
186,795
|
|
|
$
|
216,792
|
|
|
$
|
(13,934
|
)
|
|
|
|
Year Ended September 30, 2017
|
||||||||||||||
|
|
|
Loans
|
|
Loan
Through
Participation
|
|
Total
Investments
|
|
Obligations under
Participation Agreements
|
||||||||
|
Balance as of October 1, 2016
|
|
$
|
26,723,922
|
|
|
$
|
2,022,814
|
|
|
$
|
28,746,736
|
|
|
$
|
14,560,606
|
|
|
Purchases of investments
|
|
15,513,417
|
|
|
29,263,750
|
|
|
44,777,167
|
|
|
—
|
|
||||
|
Repayments of investments
|
|
(19,120,683
|
)
|
|
(9,388,277
|
)
|
|
(28,508,960
|
)
|
|
|
|||||
|
Net increase in unrealized appreciation on investments
|
|
207,821
|
|
|
209,099
|
|
|
416,920
|
|
|
|
|||||
|
PIK interest income, net
|
|
188,117
|
|
|
—
|
|
|
188,117
|
|
|
155,736
|
|
||||
|
Amortization and accretion of investment-related fees, net
|
|
153,842
|
|
|
119,413
|
|
|
273,255
|
|
|
(4,303
|
)
|
||||
|
Amortization of discount on investments
|
|
8,571
|
|
|
(105,417
|
)
|
|
(96,846
|
)
|
|
—
|
|
||||
|
Net change in unrealized depreciation on obligations under
participation agreements
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(27,767
|
)
|
||||
|
Repayments of obligations under participation agreements
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,863,770
|
)
|
||||
|
Balance as of September 30, 2017
|
|
$
|
23,675,007
|
|
|
$
|
22,121,382
|
|
|
$
|
45,796,389
|
|
|
$
|
1,820,502
|
|
|
Net change in unrealized appreciation or depreciation for
the period relating to those Level 3 assets that were still held by the Company at the end of the period: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net change in unrealized appreciation (depreciation) on
investments and obligations under participation agreements |
|
$
|
207,821
|
|
|
$
|
209,099
|
|
|
$
|
416,920
|
|
|
$
|
(27,767
|
)
|
|
|
|
Year Ended September 30, 2016
|
||||||||||||||
|
|
|
Loans
|
|
Loan
Through
Participation
|
|
Total
Investments
|
|
Obligations under
Participation Agreements
|
||||||||
|
Balance as of October 1, 2015
|
|
$
|
—
|
|
|
$
|
2,000,000
|
|
|
$
|
2,000,000
|
|
|
$
|
—
|
|
|
Purchases
|
|
26,299,670
|
|
|
—
|
|
|
26,299,670
|
|
|
—
|
|
||||
|
Net increase in unrealized appreciation on investments
|
|
169,398
|
|
|
22,814
|
|
|
192,212
|
|
|
|
|||||
|
PIK interest income, net
|
|
250,568
|
|
|
—
|
|
|
250,568
|
|
|
208,034
|
|
||||
|
Amortization of discount on investments
|
|
4,286
|
|
|
—
|
|
|
4,286
|
|
|
—
|
|
||||
|
Net change in unrealized appreciation on obligations under
participation agreements
|
|
—
|
|
|
—
|
|
|
—
|
|
|
52,572
|
|
||||
|
Proceeds from obligations under participation agreements
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,300,000
|
|
||||
|
Balance as of September 30, 2016
|
|
$
|
26,723,922
|
|
|
$
|
2,022,814
|
|
|
$
|
28,746,736
|
|
|
$
|
14,560,606
|
|
|
Net change in unrealized appreciation for the period relating
to those Level 3 assets that were still held by the Company
at the end of the period:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net change in unrealized appreciation on investments and
obligations under participation agreements
|
|
$
|
169,398
|
|
|
$
|
22,814
|
|
|
$
|
192,212
|
|
|
$
|
52,572
|
|
|
September 30, 2018
|
|||||||||||||||||
|
|
|
|
|
Primary
Valuation Technique |
|
Unobservable Input
|
|
Range
|
|
Weighted
|
|||||||
|
Asset Category
|
|
Fair Value
|
|
|
|
Minimum
|
|
Maximum
|
|
Average
|
|||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
$
|
29,174,139
|
|
|
Discounted cash flow
|
|
Discount rate
|
|
10.68
|
%
|
|
13.20
|
%
|
|
12.16
|
%
|
|
Loans through participation interest
|
|
43,246,193
|
|
|
Discounted cash flow
|
|
Discount rate
|
|
11.50
|
%
|
|
16.00
|
%
|
|
12.63
|
%
|
|
|
Total Level 3 Assets
|
|
$
|
72,420,332
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Obligations under Participation Agreements
|
|
$
|
1,809,101
|
|
|
Discounted cash flow
|
|
Discount rate
|
|
13.20
|
%
|
|
13.20
|
%
|
|
13.20
|
%
|
|
September 30, 2017
|
|||||||||||||||||
|
|
|
|
|
Primary
Valuation Technique |
|
Unobservable Input
|
|
Range
|
|
Weighted
|
|||||||
|
Asset Category
|
|
Fair Value
|
|
|
|
Minimum
|
|
Maximum
|
|
Average
|
|||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
$
|
23,675,007
|
|
|
Discounted cash flow
|
|
Discount rate
|
|
9.43
|
%
|
|
13.00
|
%
|
|
11.84
|
%
|
|
Loans through participation interest
|
|
22,121,382
|
|
|
Discounted cash flow
|
|
Discount rate
|
|
12.00
|
%
|
|
15.00
|
%
|
|
12.39
|
%
|
|
|
Total Level 3 Assets
|
|
$
|
45,796,389
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Obligations under Participation Agreements
|
|
$
|
1,820,502
|
|
|
Discounted cash flow
|
|
Discount rate
|
|
12.60
|
%
|
|
12.60
|
%
|
|
12.60
|
%
|
|
|
|
Years Ended September 30,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Amounts Included in the Statements of Operations
|
|
|
|
|
|
|
||||||
|
Base management fees
|
|
$
|
1,684,442
|
|
|
$
|
1,202,568
|
|
|
$
|
552,011
|
|
|
Incentive fees on capital gains
(1)
|
|
39,172
|
|
|
90,459
|
|
|
27,928
|
|
|||
|
Operating expense reimbursement to Adviser
(2)
|
|
879,892
|
|
|
530,619
|
|
|
318,550
|
|
|||
|
Servicing fees
(3)
|
|
922,607
|
|
|
—
|
|
|
—
|
|
|||
|
Expense Support Payment from Adviser
|
|
—
|
|
|
—
|
|
|
(576,755
|
)
|
|||
|
Commissions, dealer manager fees and transaction charges incurred
|
|
|
|
|
||||||||
|
Commissions, dealer manager fees and transaction charges
(4)
|
|
$
|
914,494
|
|
|
$
|
3,324,658
|
|
|
$
|
3,647,210
|
|
|
Reduction of transaction charge payable
(5)
|
|
$
|
—
|
|
|
$
|
(3,195,513
|
)
|
|
$
|
—
|
|
|
(1)
|
Incentive fees on capital gains are based on 20% of net unrealized capital gains of
$0.2 million
,
$0.4 million
and
$0.1 million
for the
years ended
September 30, 2018
,
2017
and
2016
, respectively. No incentive fees on capital gains are actually payable by the Company with respect to unrealized gains unless and until those gains are realized.
|
|
(2)
|
Amounts were primarily compensation for time spent supporting the Company’s day-to-day operations.
|
|
(3)
|
As discussed in “
Dealer Manager Agreement
” below, on September 30, 2017, the Company adopted the Servicing Plan and the Second Amended Dealer Manager Agreement to revise the terms of the servicing fee (which was previously referred to as a transaction charge). The servicing fee is recorded as expense on the statements of operations in the period in which it incurred. Prior to September 30, 2017, the servicing fee was recorded as a reduction to capital. As of
September 30, 2018
, unpaid servicing fees were
$0.1 million
and were included in accrued expenses on the statements of assets and liabilities.
|
|
(4)
|
Of the amounts,
$0.7 million
,
$2.3 million
and
$2.5 million
for the
years ended
September 30, 2018
,
2017
and
2016
, respectively, were re-allowed to selected broker-dealers. Amounts were recorded as reductions to capital in excess of par on the statements of assets and liabilities.
|
|
(5)
|
As discussed in “
Dealer Manager Agreement
” below, on September 30, 2017, the Company adopted the Servicing Plan and the Second Amended Dealer Manager Agreement to revise the terms of the servicing fee (which was previously referred to as a transaction charge). The servicing fee is recorded as expense on the statements of operations in the period in which it incurred. In connection with the adoptions of the Servicing Plan and the Second Amended Dealer Manager Agreement, the Company reduced the previously recorded transaction charges by
$3.2 million
, as reflected on the statements of changes in net assets.
|
|
|
|
September 30, 2018
|
|
|
September 30, 2017
|
|
||
|
Due to Adviser:
|
|
|
|
|
|
|
||
|
Base management fee and expense reimbursement payable
|
|
$
|
439,610
|
|
|
$
|
495,990
|
|
|
Incentive fees on capital gains
(1)
|
|
156,025
|
|
|
118,387
|
|
||
|
Offering costs
|
|
—
|
|
|
119,936
|
|
||
|
|
|
595,635
|
|
|
734,313
|
|
||
|
Due from Adviser:
|
|
|
|
|
|
|
||
|
Reimbursable costs - other operating expense
|
|
19,416
|
|
|
26,386
|
|
||
|
Due to Adviser, net
|
|
$
|
576,219
|
|
|
$
|
707,927
|
|
|
(1)
|
Incentive fees on capital gains are based on 20% of accumulated net unrealized capital gains of
$0.8 million
and
$0.6 million
as of
September 30, 2018
and
2017
, respectively. No incentive fees on capital gains are actually payable by the Company with respect to unrealized gains unless and until those gains are realized.
|
|
•
|
No incentive fee is payable to Terra Income Advisors in any calendar quarter in which the Company’s pre-incentive fee net investment income does not exceed the hurdle rate of 2.0% (8.0% annualized);
|
|
•
|
100% of the Company’s pre-incentive fee net investment income, if any, that exceeds the hurdle rate but is less than or equal to 2.5% in any calendar quarter (10.0% annualized) is payable to Terra Income Advisors, all or any portion of which may be waived or deferred in Terra Income Advisors’ discretion. This portion of the pre-incentive fee net investment income (which exceeds the hurdle rate but is less than or equal to 2.5%) is referred to as the “catch-up.” The catch-up provision is intended to provide Terra Income Advisors with an incentive fee of 20.0% on all of the Company’s pre-incentive fee net investment income when the Company’s pre-incentive fee net investment income reaches 2.5% in any calendar quarter; and
|
|
•
|
20.0% of the amount of the Company’s pre-incentive fee net investment income, if any, that exceeds 2.5% in any calendar quarter (10.0% annualized) is payable to Terra Income Advisors once the hurdle rate is reached and the catch-up is achieved.
|
|
Three months ended
|
|
Amount of
Expense
Reimbursement
Payment
|
|
Annualized Operating
Expense Ratio as of
the Date of Expense
Reimbursement Payment
|
|
Annualized
Rate of
Distributions
Per Share
(1)
|
|
Reimbursement
Eligibility
Expiration
(2)
|
||||
|
June 30, 2015
|
|
$
|
515,813
|
|
|
24.53
|
%
|
|
8.00
|
%
|
|
June 30, 2018
|
|
September 30, 2015
|
|
1,174,487
|
|
|
66.63
|
%
|
|
8.00
|
%
|
|
September 30, 2018
|
|
|
December 31, 2015
(3)
|
|
576,755
|
|
|
15.60
|
%
|
|
8.00
|
%
|
|
November 30, 2018
|
|
|
(1)
|
The annualized rate of distributions per share is expressed as a percentage equal to the projected annualized distribution amount as of the date each payment was made (which is calculated by annualizing the regular daily cash distribution per share as of the date each payment was made without compounding), divided by the Company’s public offering price per share as of the date each payment was made.
|
|
(2)
|
As of
September 30, 2018
, the Company has not reimbursed Terra Income Advisors for any Expense Support Payments because the conditions for reimbursement have not been met. The expense reimbursement payment amount of
$515,813
and
$1,174,487
are no longer eligible for reimbursement.
|
|
(3)
|
The expense reimbursement payment amount of
$576,755
represents the total of the twice monthly expense reimbursement payments through November 30, 2015. The annualized operating expense ratio of 15.60% represents the ratio average of such twice monthly expense reimbursement payment dates.
|
|
|
|
Participating Interests at September 30, 2018
|
|
September 30, 2018
|
|
September 30, 2017
|
|||||||||||||
|
|
|
|
Principal Balance
|
|
Fair Value
|
|
Principal Balance
|
|
Fair Value
|
||||||||||
|
OHM Atlanta Owner, LLC
(1)
|
|
40.8
|
%
|
|
$
|
11,224,490
|
|
|
$
|
11,335,609
|
|
|
$
|
10,000,000
|
|
|
$
|
10,091,628
|
|
|
140 Schermerhorn Street Mezz LLC
(1)
|
|
50.0
|
%
|
|
7,500,000
|
|
|
7,587,039
|
|
|
7,500,000
|
|
|
7,565,359
|
|
||||
|
Orange Grove Property Investors, LLC
(1)
|
|
80.0
|
%
|
|
6,680,000
|
|
|
6,731,423
|
|
|
—
|
|
|
—
|
|
||||
|
NB Private Capital, LLC
(1)
|
|
16.7
|
%
|
|
4,250,000
|
|
|
4,282,851
|
|
|
—
|
|
|
—
|
|
||||
|
CGI 1100 Biscayne Management
Holdco, LLC (1)(2) |
|
16.0
|
%
|
|
3,748,158
|
|
|
3,783,721
|
|
|
—
|
|
|
—
|
|
||||
|
Stonewall Station Mezz LLC
(1)(3)
|
|
44.0
|
%
|
|
3,546,206
|
|
|
3,574,088
|
|
|
—
|
|
|
—
|
|
||||
|
City Gardens 333 LLC
(1)
|
|
14.0
|
%
|
|
2,729,612
|
|
|
2,729,612
|
|
|
—
|
|
|
—
|
|
||||
|
TSG-Parcel 1, LLC
(1)
|
|
11.1
|
%
|
|
2,000,000
|
|
|
2,019,799
|
|
|
2,000,000
|
|
|
2,019,339
|
|
||||
|
RS JZ Driggs, LLC
(1)
|
|
50.0
|
%
|
|
1,192,251
|
|
|
1,202,051
|
|
|
—
|
|
|
—
|
|
||||
|
NB Factory JV, LLC
(1)(4)
|
|
—
|
%
|
|
—
|
|
|
—
|
|
|
2,445,056
|
|
|
2,445,056
|
|
||||
|
Total
|
|
|
|
$
|
42,870,717
|
|
|
$
|
43,246,193
|
|
|
$
|
21,945,056
|
|
|
$
|
22,121,382
|
|
|
|
(1)
|
Participation held in the name of Terra Property Trust, Inc., an affiliated fund managed by a subsidiary of Terra Capital Partners.
|
|
(2)
|
The principal amount includes PIK interest of $143,855 as of
September 30, 2018
.
|
|
(3)
|
The principal amount includes PIK interest of $17,411 as of
September 30, 2018
.
|
|
(4)
|
This investment was repaid on July 27, 2018.
|
|
|
|
|
|
|
|
September 30, 2018
|
|||||||||||||
|
|
|
|
|
|
|
Transfers treated as
obligations under participation agreements
|
|||||||||||||
|
|
|
Principal
|
|
Fair Value
|
|
% Transferred
|
|
Principal
|
|
Fair Value
|
|||||||||
|
KOP Hotel XXXI Mezz, LP
(1)
|
|
$
|
5,800,000
|
|
|
$
|
5,829,326
|
|
|
31.0
|
%
|
|
1,800,000
|
|
|
$
|
1,809,101
|
|
|
|
LD Milpitas Mezz, LP
(1)(2)
|
|
—
|
|
|
—
|
|
|
25.0
|
%
|
|
—
|
|
|
—
|
|
||||
|
Total
|
|
$
|
5,800,000
|
|
|
$
|
5,829,326
|
|
|
|
|
|
$
|
1,800,000
|
|
|
$
|
1,809,101
|
|
|
|
|
|
|
|
|
September 30, 2017
|
|||||||||||||
|
|
|
|
|
|
|
Transfers treated as
obligations under participation agreements
|
|||||||||||||
|
|
|
Principal
|
|
Fair Value
|
|
% Transferred
|
|
Principal
|
|
Fair Value
|
|||||||||
|
KOP Hotel XXXI Mezz, LP.
(1)
|
|
$
|
5,800,000
|
|
|
$
|
5,866,063
|
|
|
31.0
|
%
|
|
$
|
1,800,000
|
|
|
$
|
1,820,502
|
|
|
Total
|
|
$
|
5,800,000
|
|
|
$
|
5,866,063
|
|
|
|
|
$
|
1,800,000
|
|
|
$
|
1,820,502
|
|
|
|
(1)
|
Participant is Terra Property Trust, Inc.
|
|
(2)
|
On June 27, 2018, the Company entered into a participation agreement with Terra Property Trust, Inc. to sell a 25% participation interest, or $4.3 million, in a $17.0 million mezzanine loan. As of
September 30, 2018
, none of the commitment has been funded.
|
|
|
|
Years Ended September 30,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Net increase (decrease) in net assets resulting from operations
|
|
$
|
2,943,883
|
|
|
$
|
1,282,924
|
|
|
$
|
(2,316,160
|
)
|
|
Net change in unrealized appreciation on investments
|
|
(205,961
|
)
|
|
(416,920
|
)
|
|
(192,212
|
)
|
|||
|
Net change in unrealized (depreciation) appreciation on obligations
under participation agreements
|
|
(13,934
|
)
|
|
(27,767
|
)
|
|
52,572
|
|
|||
|
Amortization of deferred offering costs
|
|
114,132
|
|
|
375,748
|
|
|
1,312,811
|
|
|||
|
Reduction of offering costs
|
|
—
|
|
|
(944,248
|
)
|
|
—
|
|
|||
|
Expense reimbursement from Adviser
|
|
—
|
|
|
—
|
|
|
(576,755
|
)
|
|||
|
Incentive fees on capital gains
|
|
39,172
|
|
|
90,459
|
|
|
—
|
|
|||
|
Other temporary differences
(1)
|
|
10,421
|
|
|
107,565
|
|
|
3,045
|
|
|||
|
Total taxable income (loss)
|
|
$
|
2,887,713
|
|
|
$
|
467,761
|
|
|
$
|
(1,716,699
|
)
|
|
(1)
|
Other temporary differences primarily related to capitalization and amortization of transaction-related fees.
|
|
|
Years Ended September 30,
|
|||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|||||||||||||||
|
Source of Distribution
|
Distribution
Amount (1) |
|
Percentage
|
|
Distribution
Amount |
|
Percentage
|
|
Distribution
Amount
|
|
Percentage
|
|||||||||
|
Return of capital
|
$
|
4,665,786
|
|
|
61.8
|
%
|
|
$
|
4,631,433
|
|
|
90.8
|
%
|
|
$
|
2,474,642
|
|
|
100.0
|
%
|
|
Net investment income
|
2,887,713
|
|
|
38.2
|
%
|
|
467,761
|
|
|
9.2
|
%
|
|
—
|
|
|
—
|
%
|
|||
|
Distributions on a tax basis:
|
$
|
7,553,499
|
|
|
100.0
|
%
|
|
$
|
5,099,194
|
|
|
100.0
|
%
|
|
$
|
2,474,642
|
|
|
100.0
|
%
|
|
(1)
|
The Distribution Amount and Percentage reflected for the
year ended September 30,
2018
are estimated figures. The actual source of distributions for the
year ended September 30,
2018
will be calculated in connection with the Company’s year-end procedures.
|
|
Period
|
|
Total Number of Shares Repurchased
|
|
Average Price Paid per Share
|
|
Maximum Number of Shares Allowed to be Repurchased
|
|
||||
|
Three Months Ended December 31, 2017
|
|
65,456
|
|
|
$
|
10.00
|
|
|
111,881
|
|
|
|
Three Months Ended March 31, 2018
|
|
34,980
|
|
|
$
|
9.86
|
|
|
163,674
|
|
|
|
Three Months Ended June 30, 2018
|
|
98,903
|
|
|
$
|
9.75
|
|
|
163,674
|
|
|
|
Three Months Ended September 30, 2018
(1)
|
|
167,421
|
|
|
$
|
9.67
|
|
|
163,674
|
|
|
|
(1)
|
167,421 shares were validly tendered, an amount that exceeded the maximum number of shares allowed to be repurchased, however, the Company elected to purchase all 167,421 shares validly tendered.
|
|
|
|
Years Ended September 30,
|
||||||||||
|
Basic
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Net increase (decrease) in net assets resulting from operations
|
|
$
|
2,943,883
|
|
|
$
|
1,282,924
|
|
|
$
|
(2,316,160
|
)
|
|
Weighted average common shares outstanding
|
|
8,663,812
|
|
|
5,691,428
|
|
|
2,478,624
|
|
|||
|
Net increase (decrease) in net assets per share resulting from operations
|
|
$
|
0.34
|
|
|
$
|
0.23
|
|
|
$
|
(0.93
|
)
|
|
Record Date
|
|
Payment Date
|
|
Per Share
Per Day
|
|
Distributions
Paid in Cash
|
|
Distributions
Paid through
the DRIP
|
|
Total
Distributions
Paid/Accrued
|
||||||||
|
Year Ended September 30, 2018
|
|
|
|
|
|
|
|
|
||||||||||
|
October 20, 2017
|
|
October 31, 2017
|
|
$
|
0.002389
|
|
|
$
|
379,643
|
|
|
$
|
182,495
|
|
|
$
|
562,138
|
|
|
November 20, 2017
|
|
November 30, 2017
|
|
0.002389
|
|
|
383,269
|
|
|
182,003
|
|
|
565,272
|
|
||||
|
December 20, 2017
|
|
December 29, 2017
|
|
0.002389
|
|
|
406,236
|
|
|
195,247
|
|
|
601,483
|
|
||||
|
January 20, 2018
|
|
January 31, 2018
|
|
0.002389
|
|
|
409,747
|
|
|
204,116
|
|
|
613,863
|
|
||||
|
February 20, 2018
|
|
February 27, 2018
|
|
0.002389
|
|
|
377,936
|
|
|
189,792
|
|
|
567,728
|
|
||||
|
March 20, 2018
|
|
March 30, 2018
|
|
0.002389
|
|
|
450,154
|
|
|
210,657
|
|
|
660,811
|
|
||||
|
April 20, 2018
|
|
April 27, 2018
|
|
0.002389
|
|
|
443,998
|
|
|
203,856
|
|
|
647,854
|
|
||||
|
May 20, 2018
|
|
May 31, 2018
|
|
0.002389
|
|
|
464,061
|
|
|
213,512
|
|
|
677,573
|
|
||||
|
June 20, 2018
|
|
June 29, 2018
|
|
0.002389
|
|
|
514,611
|
|
|
142,098
|
|
|
656,709
|
|
||||
|
July 20, 2018
|
|
July 30, 2018
|
|
0.002389
|
|
|
525,722
|
|
|
147,067
|
|
|
672,789
|
|
||||
|
August 20, 2018
|
|
August 31, 2018
|
|
0.002389
|
|
|
460,580
|
|
|
213,263
|
|
|
673,843
|
|
||||
|
September 20, 2018
|
|
September 28, 2018
|
|
0.002389
|
|
|
454,247
|
|
|
199,189
|
|
|
653,436
|
|
||||
|
|
|
|
|
|
|
|
$
|
5,270,204
|
|
|
$
|
2,283,295
|
|
|
$
|
7,553,499
|
|
|
|
Record Date
|
|
Payment Date
|
|
Per Share
Per Day
|
|
Distributions
Paid in Cash
|
|
Distributions
Paid through
the DRIP
|
|
Total
Distributions
Paid/Accrued
|
||||||||
|
Year Ended September 30, 2017
|
|
|
|
|
|
|
|
|
||||||||||
|
October 20, 2016
|
|
October 31, 2016
|
|
$
|
0.002733
|
|
|
$
|
237,090
|
|
|
$
|
123,938
|
|
|
$
|
361,028
|
|
|
November 20, 2016
|
|
November 30, 2016
|
|
0.002733
|
|
|
242,959
|
|
|
123,376
|
|
|
366,335
|
|
||||
|
December 20, 2016
|
|
December 31, 2016
|
|
0.002733
|
|
|
264,315
|
|
|
132,250
|
|
|
396,565
|
|
||||
|
January 20, 2017
|
|
January 31, 2017
|
|
0.002389
|
|
|
245,151
|
|
|
120,219
|
|
|
365,370
|
|
||||
|
February 20, 2017
|
|
February 28, 2017
|
|
0.002389
|
|
|
229,907
|
|
|
113,350
|
|
|
343,257
|
|
||||
|
March 20, 2017
|
|
March 31, 2017
|
|
0.002389
|
|
|
269,633
|
|
|
130,692
|
|
|
400,325
|
|
||||
|
April 20, 2017
|
|
April 30, 2017
|
|
0.002389
|
|
|
274,065
|
|
|
136,743
|
|
|
410,808
|
|
||||
|
May 20, 2017
|
|
May 31, 2017
|
|
0.002389
|
|
|
296,817
|
|
|
151,121
|
|
|
447,938
|
|
||||
|
June 20, 2017
|
|
June 30, 2017
|
|
0.002389
|
|
|
311,708
|
|
|
153,637
|
|
|
465,345
|
|
||||
|
July 20, 2017
|
|
July 31, 2017
|
|
0.002389
|
|
|
335,112
|
|
|
164,935
|
|
|
500,047
|
|
||||
|
August 20, 2017
|
|
August 31, 2017
|
|
0.002389
|
|
|
346,753
|
|
|
172,852
|
|
|
519,605
|
|
||||
|
September 20, 2017
|
|
September 30, 2017
|
|
0.002389
|
|
|
349,401
|
|
|
173,170
|
|
|
522,571
|
|
||||
|
|
|
|
|
|
|
|
$
|
3,402,911
|
|
|
$
|
1,696,283
|
|
|
$
|
5,099,194
|
|
|
|
Record Date
|
|
Payment Date
|
|
Per Share
Per Day
|
|
Distributions
Paid in Cash
|
|
Distributions
Paid through
the DRIP
|
|
Total
Distributions
Paid/Accrued
|
||||||||
|
Year Ended September 30, 2016
|
|
|
|
|
|
|
|
|
||||||||||
|
October 20, 2015
|
|
October 31, 2015
|
|
$
|
0.002740
|
|
|
$
|
56,467
|
|
|
$
|
27,330
|
|
|
$
|
83,797
|
|
|
November 20, 2015
|
|
November 30, 2015
|
|
0.002740
|
|
|
66,042
|
|
|
37,026
|
|
|
103,068
|
|
||||
|
December 20, 2015
|
|
December 31, 2015
|
|
0.002740
|
|
|
85,246
|
|
|
49,294
|
|
|
134,540
|
|
||||
|
January 20, 2016
|
|
January 31, 2016
|
|
0.002733
|
|
|
104,209
|
|
|
61,892
|
|
|
166,101
|
|
||||
|
February 20, 2016
|
|
February 29, 2016
|
|
0.002733
|
|
|
109,923
|
|
|
66,508
|
|
|
176,431
|
|
||||
|
March 20, 2016
|
|
March 31, 2016
|
|
0.002733
|
|
|
122,410
|
|
|
74,913
|
|
|
197,323
|
|
||||
|
April 20, 2016
|
|
April 30, 2016
|
|
0.002733
|
|
|
120,402
|
|
|
71,051
|
|
|
191,453
|
|
||||
|
May 20, 2016
|
|
May 31, 2016
|
|
0.002733
|
|
|
137,203
|
|
|
80,646
|
|
|
217,849
|
|
||||
|
June 20, 2016
|
|
June 30, 2016
|
|
0.002733
|
|
|
164,498
|
|
|
96,964
|
|
|
261,462
|
|
||||
|
July 20, 2016
|
|
July 31, 2016
|
|
0.002733
|
|
|
186,208
|
|
|
112,114
|
|
|
298,322
|
|
||||
|
August 20, 2016
|
|
August 31, 2016
|
|
0.002733
|
|
|
201,876
|
|
|
116,537
|
|
|
318,413
|
|
||||
|
September 20, 2016
|
|
September 30, 2016
|
|
0.002733
|
|
|
209,254
|
|
|
116,629
|
|
|
325,883
|
|
||||
|
|
|
|
|
|
|
|
$
|
1,563,738
|
|
|
$
|
910,904
|
|
|
$
|
2,474,642
|
|
|
|
|
|
Years Ended September 30,
|
|
For the period from June 24, 2015 through September 30, 2015
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
|
|||||||||
|
Per share data:
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net asset value at beginning of period
|
|
$
|
10.00
|
|
|
$
|
10.06
|
|
|
$
|
10.97
|
|
|
$
|
10.97
|
|
|
Results of operations
(1)
:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Net investment income (loss)
|
|
0.31
|
|
|
0.15
|
|
|
(0.99
|
)
|
|
0.05
|
|
||||
|
Net change in unrealized appreciation on
investments
|
|
0.03
|
|
|
0.08
|
|
|
0.08
|
|
|
—
|
|
||||
|
Net change in unrealized (depreciation)
appreciation on obligations under participation
agreements
|
|
—
|
|
|
—
|
|
|
(0.02
|
)
|
|
—
|
|
||||
|
Net increase (decrease) in net assets resulting
from operations
|
|
0.34
|
|
|
0.23
|
|
|
(0.93
|
)
|
|
0.05
|
|
||||
|
Stockholder distributions
(2)
:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Distributions from return of capital
|
|
(0.54
|
)
|
|
(0.81
|
)
|
|
(1.00
|
)
|
|
(0.27
|
)
|
||||
|
Distributions from net investment income
|
|
(0.33
|
)
|
|
(0.08
|
)
|
|
—
|
|
|
—
|
|
||||
|
Net decrease in net assets resulting from
stockholder distributions
|
|
(0.87
|
)
|
|
(0.89
|
)
|
|
(1.00
|
)
|
|
(0.27
|
)
|
||||
|
Capital share transactions:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Reduction of transaction charges (
Note 4
)
(3)
|
|
—
|
|
|
0.42
|
|
|
—
|
|
|
—
|
|
||||
|
Other
(4)
|
|
0.09
|
|
|
0.18
|
|
|
1.02
|
|
|
0.22
|
|
||||
|
Net increase in net assets resulting from capital
share transactions
|
|
0.09
|
|
|
0.60
|
|
|
1.02
|
|
|
0.22
|
|
||||
|
Net asset value, end of period
|
|
$
|
9.56
|
|
|
$
|
10.00
|
|
|
$
|
10.06
|
|
|
$
|
10.97
|
|
|
Shares outstanding at end of period
|
|
8,972,358
|
|
|
7,530,130
|
|
|
4,222,358
|
|
|
926,357
|
|
||||
|
Total return
(5)
|
|
4.02
|
%
|
|
8.10
|
%
|
|
(0.26
|
)%
|
|
(10.36
|
)%
|
||||
|
Ratio/Supplemental data:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Net assets, end of period
|
|
$
|
85,773,410
|
|
|
$
|
75,334,293
|
|
|
$
|
42,474,748
|
|
|
$
|
10,161,072
|
|
|
Ratio of net investment income (loss) to average net
assets
(6)
|
|
3.26
|
%
|
|
1.47
|
%
|
|
(9.30
|
)%
|
|
1.33
|
%
|
||||
|
Ratio of operating expenses to average net assets
(6)
|
|
7.21
|
%
|
|
7.73
|
%
|
|
20.73
|
%
|
|
2.81
|
%
|
||||
|
Portfolio turnover
|
|
10.22
|
%
|
|
33.06
|
%
|
|
—
|
%
|
|
—
|
%
|
||||
|
(1)
|
The per share data was derived by using the weighted average shares outstanding during the applicable period.
|
|
(2)
|
The per share data for distributions reflects the actual amount of distributions declared per share during the period.
|
|
(3)
|
Amount is calculated based on total shares outstanding as of
September 30, 2017
.
|
|
(4)
|
The continuous issuance of shares of common stock in the Offering as well as pursuant to the DRIP may cause an incremental increase in net asset value per share due to the sale of shares at the then prevailing public offering price and the receipt of net proceeds per share by the Company in excess of the net asset value per share on each subscription closing date. In addition, the timing of the Company’s sales of shares during the year and the repurchases of shares also impacted the net asset value per share.
|
|
(5)
|
Total return is calculated assuming a purchase of shares of common stock at the current net asset value on the first day and a sale at the current net asset value on the last day of the periods reported. Distributions, if any, are assumed for purposes of this calculation to be reinvested at prices obtained under the DRIP.
|
|
(6)
|
For the year ended September 30, 2017, excluding the reduction of offering costs, the ratios of net investment loss and operating expenses to average net assets are (0.19)% and 9.38%, respectively. For the year ended September 30, 2016 and the period
|
|
|
|
Three Months Ended
|
||||||||||||||
|
|
|
September 30,
2018 |
|
June 30,
2018 |
|
March 31,
2018 |
|
December 31,
2017 |
||||||||
|
Total investment income
|
|
$
|
2,592,764
|
|
|
$
|
2,304,383
|
|
|
$
|
2,030,062
|
|
|
$
|
1,823,887
|
|
|
Total operating expenses
|
|
1,564,173
|
|
|
1,501,494
|
|
|
1,470,944
|
|
|
1,490,497
|
|
||||
|
Less: Expense Reimbursement from Adviser
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Less: Reduction of offering costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Net operating expenses
|
|
1,564,173
|
|
|
1,501,494
|
|
|
1,470,944
|
|
|
1,490,497
|
|
||||
|
Net investment income
|
|
1,028,591
|
|
|
802,889
|
|
|
559,118
|
|
|
333,390
|
|
||||
|
Net change in unrealized (depreciation) appreciation
on investments
|
|
(37,536
|
)
|
|
314,310
|
|
|
(47,844
|
)
|
|
(22,969
|
)
|
||||
|
Net change unrealized depreciation (appreciation) on
obligations under participation agreements
|
|
740
|
|
|
91
|
|
|
(531
|
)
|
|
13,634
|
|
||||
|
Net increase in net assets resulting from operations
|
|
$
|
991,795
|
|
|
$
|
1,117,290
|
|
|
$
|
510,743
|
|
|
$
|
324,055
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net investment income per share
|
|
$
|
0.11
|
|
|
$
|
0.09
|
|
|
$
|
0.07
|
|
|
$
|
0.04
|
|
|
Net increase in net assets resulting from operations
per share
|
|
$
|
0.11
|
|
|
$
|
0.12
|
|
|
$
|
0.06
|
|
|
$
|
0.04
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net asset value per share at period end
|
|
$
|
9.56
|
|
|
$
|
9.67
|
|
|
$
|
9.75
|
|
|
$
|
9.86
|
|
|
|
|
Three Months Ended
|
||||||||||||||
|
|
|
September 30,
2017 |
|
June 30,
2017 |
|
March 31,
2017 |
|
December 31,
2016 |
||||||||
|
Total investment income
(1)
|
|
$
|
1,869,522
|
|
|
$
|
313,120
|
|
|
$
|
1,677,618
|
|
|
$
|
1,397,465
|
|
|
Total operating expenses
(1)
|
|
903,539
|
|
|
654,573
|
|
|
1,851,433
|
|
|
1,954,191
|
|
||||
|
Less: Expense Reimbursement from Adviser
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Less: Reduction of offering costs
(2)
|
|
—
|
|
|
(944,248
|
)
|
|
—
|
|
|
—
|
|
||||
|
Net operating expenses
|
|
903,539
|
|
|
(289,675
|
)
|
|
1,851,433
|
|
|
1,954,191
|
|
||||
|
Net investment income (loss)
|
|
965,983
|
|
|
602,795
|
|
|
(173,815
|
)
|
|
(556,726
|
)
|
||||
|
Net change in unrealized appreciation on investments
|
|
58,838
|
|
|
37,569
|
|
|
32,601
|
|
|
287,912
|
|
||||
|
Net change unrealized depreciation (appreciation) on
obligations under participation agreements |
|
4,376
|
|
|
55,080
|
|
|
44,276
|
|
|
(75,965
|
)
|
||||
|
Net increase (decrease) in net assets resulting from
operations
|
|
$
|
1,029,197
|
|
|
$
|
695,444
|
|
|
$
|
(96,938
|
)
|
|
$
|
(344,779
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net investment income (loss) per share
|
|
$
|
0.14
|
|
|
$
|
0.10
|
|
|
$
|
(0.03
|
)
|
|
$
|
(0.12
|
)
|
|
Net increase (decrease) in net assets resulting from
operations per share
|
|
$
|
0.15
|
|
|
$
|
0.11
|
|
|
$
|
(0.02
|
)
|
|
$
|
(0.08
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net asset value per share at period end
|
|
$
|
10.00
|
|
|
$
|
9.62
|
|
|
$
|
9.70
|
|
|
$
|
9.92
|
|
|
(1)
|
For the three months ended June 30, 2017, the Company suspended interest income accrual of $0.7 million on two loans, and wrote off $0.5 million of past due interest receivables and $0.3 million of exit fee accruals because recovery of such income and fee was doubtful. Under the terms of the participation agreements, the Company is not obligated to pay the participants
|
|
(2)
|
Subsequent to March 31, 2017 and in response to the general trend in capital raising for non-traded direct participation programs, the Company determined that it is highly unlikely that it will raise capital in an amount sufficient for all cumulative offering costs incurred by Terra Income Advisors to be reimbursed. Accordingly, the Company reduced the estimated amount payable to Terra Income Advisors for cumulative organization and offering costs incurred by $1.4 million for the three months ended June 30, 2017, of which $0.9 million was recorded as Reduction of offering costs on the statements of operations and $0.5 million was recorded as a reduction to Due to Adviser, net on the statements of assets and liabilities.
|
|
|
|
|
|
TERRA INCOME FUND 6, INC.
|
|
|
|
|
By:
|
/s/ Bruce D. Batkin
|
|
|
Bruce D. Batkin
|
|
|
Chief Executive Officer
|
|
|
(Principal Executive Officer)
|
|
|
|
|
By:
|
/s/ Gregory M. Pinkus
|
|
|
Gregory M. Pinkus
|
|
|
Chief Financial Officer, Chief Operating Officer,
|
|
|
Treasurer and Secretary
|
|
|
(Principal Financial and Accounting Officer)
|
|
|
|
|
|
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
/s/ Simon J. Mildé
|
|
Chairman and Director
|
|
November 16, 2018
|
|
Simon J. Mildé
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Bruce D. Batkin
|
|
Director and Chief Executive Officer
|
|
November 16, 2018
|
|
Bruce D. Batkin
|
|
(
Principal Executive Officer
)
|
|
|
|
|
|
|
|
|
|
/s/ Gregory M. Pinkus
|
|
Chief Financial Officer, Chief Operating Officer, Treasurer and Secretary (
Principal Financial and Accounting Officer
)
|
|
November 16, 2018
|
|
Gregory M. Pinkus
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Jeffrey M. Altman
|
|
Director
|
|
November 16, 2018
|
|
Jeffrey M. Altman
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Michael L. Evans
|
|
Director
|
|
November 16, 2018
|
|
Michael L. Evans
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Robert E. Marks
|
|
Director
|
|
November 16, 2018
|
|
Robert E. Marks
|
|
|
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|