[X] |
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
[ ] |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
|
Maryland
|
46-0778087
|
|
(State or Other Jurisdiction
|
(I.R.S. Employer Identification No.)
|
|
of Incorporation or Organization)
|
||
2221 Olympic Boulevard
|
||
Walnut Creek, California
|
94595
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
|
(925) 935-3840
|
||
Registrant’s Telephone Number,
|
||
Including Area Code
|
Title of Each Class
|
Name of Each Exchange on Which Registered
|
|
Common Stock, par value $0.01 per share
|
NYSE American
|
|
Large accelerated filer [ ]
|
Accelerated filer [X]
|
|
Non-accelerated filer [ ]
|
Smaller reporting company [X]
|
Emerging growth company [ ]
|
|
|
Page |
Item 1. |
Business | |
Item 1A. |
Risk Factors | 11 |
Item 1B. |
Unresolved Staff Comments | 33 |
Item 2. |
Properties | 33 |
Item 3. |
Legal Proceedings | 37 |
Item 4. |
Mine Safety Disclosures | 37 |
ORM Stockholders’
Equity |
Loans
|
Real Estate
Properties
|
Net Income
Attributable to Common Stockholders
|
||||||||||
2018……………………….
|
$
|
191,358,782
|
$
|
142,682,243
|
$
|
56,642,510
|
$
|
6,889,531
|
|||||
2017……………………….
|
$
|
200,989,727
|
$
|
146,171,650
|
$
|
80,466,125
|
$
|
8,679,848
|
|||||
2016……………………….
|
$
|
215,527,877
|
$
|
129,682,311
|
$
|
113,123,398
|
$
|
24,409,770
|
|||||
2015……………………….
|
$
|
194,979,998
|
$
|
106,743,807
|
$
|
153,838,412
|
$
|
23,569,116
|
|||||
2014……………………….
|
$
|
184,571,858
|
$
|
68,033,511
|
$
|
163,016,805
|
$
|
7,929,629
|
Number of Loans
|
Amount
|
Percent
|
||||
Senior loans
|
56
|
$
|
137,808,788
|
96.58%
|
||
Junior loans
|
3
|
4,873,455
|
3.42%
|
|||
59
|
$
|
142,682,243
|
100.00%
|
|||
Maturing on or before December 31, 2018 (past maturity)
|
11
|
$
|
26,790,826
|
18.78%
|
||
Maturing on or between January 1, 2019 and
December 31, 2020
|
45
|
108,821,628
|
76.27%
|
|||
Maturing on or between January 1, 2021 and
March 1, 2028
|
3
|
7,069,789
|
4.95%
|
|||
59
|
$
|
142,682,243
|
100.00%
|
|||
Commercial
|
48
|
$
|
132,519,461
|
92.88%
|
||
Residential
|
7
|
5,209,357
|
3.65%
|
|||
Land
|
4
|
4,953,425
|
3.47%
|
|||
59
|
$
|
142,682,243
|
100.00%
|
·
|
$4,514,000 in cash and cash equivalents and restricted cash required to transact our business and/or in
conjunction with contingency and escrow reserve requirements;
|
·
|
$56,643,000 in real estate held for sale and investment;
|
·
|
$2,697,000 in deferred tax assets;
|
·
|
$2,139,000 in investment in limited liability company;
|
·
|
$1,105,000 in interest and other receivables;
|
·
|
$351,000 in deferred financing costs, net; and
|
·
|
$417,000 in other assets.
|
· payments on the loan become delinquent;
· the loan is past maturity;
· it learns of physical changes to the property securing the loan or to the area in which the property is located; or
· it learns of changes to the economic condition of the borrower or of leasing activity of the property securing the loan.
2018
|
2017
|
2016
|
2015
|
2014
|
|||||||||||
Delinquent/Impaired Loans
|
$
|
11,862,000
|
$
|
8,534,000
|
$
|
4,884,000
|
$
|
8,694,000
|
$
|
22,316,000
|
|||||
Loans Foreclosed
|
$
|
1,937,000
|
$
|
—
|
$
|
1,079,000
|
$
|
—
|
$
|
7,671,000
|
|||||
Total Loans
|
$
|
142,682,000
|
$
|
146,172,000
|
$
|
129,682,000
|
$
|
106,744,000
|
$
|
68,034,000
|
|||||
Percent of Delinquent Loans to Total Loans
|
8.31%
|
5.84%
|
3.77%
|
8.14%
|
32.80%
|
·
|
Reduced Management Fee: The
Amendment revises the management fee by making permanent the recent “Interim Management Fee” adjustment described above along with an additional adjustment such that the “Management Fee”, calculated and payable to the Manager monthly in
arrears, equals (i) one-twelfth (1/12) multiplied by (ii) (a) 1.50% of the first $300,000,000 of the Company’s Stockholders’ Equity (as defined in the Amendment), and (b) 1.25% of the Stockholders’ Equity that is greater than
$300,000,000.
|
·
|
Company to Receive 30% of Loan Fees:
The Company will receive thirty-percent (30%) of the gross fees and commissions paid to the Manager in connection with the Company making or investing in mortgage loans, including thirty-percent (30%) of gross fees paid in connection with
the extension or modification of any loans, with the exception of certain miscellaneous administration fees collected in association with loan funding, demand, and partial release fees, with the remaining seventy-percent (70%) of such
fees to be paid to the Manager.
|
·
|
Company to Receive 30% of Late
Payment Charges: The Company will receive thirty-percent (30%) of all late payment charges from borrowers on loans owned by the Company, with the remaining seventy-percent (70%) to be paid to the Manager.
|
·
|
Elimination of Service Fees:
The Company will no longer pay the Manager any servicing fees for the Manager’s services as servicing agent with respect to any of its mortgage loans.
|
·
|
Elimination of Certain Expense
Reimbursements: The Company will no longer reimburse the Manager for salary and related salary expense of the Manager's non-management and non-supervisory personnel.
|
·
|
the ratio of the amount of the investment to the value of the property by which it is secured;
|
·
|
the property’s potential for capital appreciation;
|
·
|
expected levels of rental and occupancy rates;
|
·
|
current and projected cash flow generated by the property;
|
·
|
potential for rental rate increases;
|
·
|
the marketability of the investment;
|
·
|
geographic location of the property;
|
·
|
the condition and use of the property;
|
·
|
the property’s income-producing capacity;
|
·
|
the quality, experience and creditworthiness of the borrower;
|
·
|
general economic conditions in the area where the property is located; and
|
·
|
any other factors that OFG believes are relevant.
|
·
|
OFG makes or purchases such loans in its own name and temporarily holds title thereto for the purpose of facilitating the acquisition
of such loans, and provided that such loans are purchased by us for a price no greater than the cost of such loans to OFG (except for compensation in accordance with the terms of the Management Agreement and the charter);
|
·
|
There is no other benefit arising out of such transactions to OFG;
|
·
|
Such loans are not in default, and;
|
·
|
Such loans otherwise satisfy, among other things, the following requirements:
|
·
|
We will not make or invest in loans on any one property if at the time of acquisition of the loan the aggregate
amount of all loans outstanding on the property, including loans by the Company, would exceed an amount equal to 80% of the appraised value of the property as determined by independent appraisal, unless substantial justification exists
because of the presence of other documented underwriting criteria.
|
·
|
We will limit any single loan and limit the loans to any one borrower to not more than 10% of our total assets as
of the date the loan is made or purchased.
|
·
|
We will not invest in or make loans on unimproved real property in an amount in excess of 25% of our total assets.
|
·
|
the Ready Capital stockholders and the ORM stockholders may be prevented from realizing the anticipated benefits
of the Merger;
|
·
|
the market price of Ready Capital Common Stock or ORM Common Stock could decline significantly;
|
·
|
reputational harm due to the adverse perception of any failure to successfully consummate the Merger;
|
·
|
Ready Capital and the Company being required, under certain circumstances, to pay to the other party a
termination fee or expense amount;
|
·
|
incurrence of substantial costs relating to the proposed Merger, such as legal, accounting, financial advisor,
filing, printing and mailing fees; and
|
·
|
the attention of Ready Capital’s and the Company’s management and employees may be diverted from their day-to-day
business and operational matters as a result of efforts relating to attempting to consummate the Merger.
|
|
•
|
Judicial foreclosure is subject to the delays of protracted litigation. Although we expect non-judicial foreclosure to be quicker, our
collateral may deteriorate and decrease in value during any delay in foreclosing on it;
|
|
|
•
|
The borrower’s right of redemption during foreclosure proceedings can deter the sale of our collateral and can for practical purposes
require us to manage the property;
|
|
||
|
•
|
Unforeseen environmental hazards may subject us to unexpected liability and procedural delays in exercising our rights;
|
|
||
|
•
|
The rights of senior or junior secured parties in the same property can create procedural hurdles for us when we foreclose on
collateral;
|
•
|
We may not be able to pursue deficiency judgments after we foreclose on collateral; and
|
|
•
|
State and federal bankruptcy laws can prevent us from pursuing any actions, regardless of the progress in any of these suits or
proceedings.
|
|
•
|
the application of the loan proceeds to the construction or rehabilitation project must be assured;
|
|
•
|
the completion of planned construction or rehabilitation may require additional financing by the borrower; and
|
|
•
|
permanent financing of the property may be required in addition to the construction or rehabilitation loan.
|
|
•
|
their position is subordinate in the event of default; and
|
|
•
|
there could be a requirement to cure liens of a senior loan holder, and, if this is not done, we would lose our entire interest in the
loan.
|
|
•
|
earning less income and reduced cash flows on foreclosed properties than could be earned and received on loans;
|
•
|
incurring costs to carry, and in some cases make repairs or improvements to these assets, which requires additional liquidity and
results in additional expenses that could exceed our original estimates and impact our operating results;
|
|
|
||
|
•
|
not being able to realize sufficient amounts from sales of the properties to avoid losses;
|
•
|
not being able to sell properties, which are not liquid assets, in a timely manner when we need to increase liquidity through asset
sales;
|
|
|
•
|
properties being acquired with one or more co-owners (called tenants-in-common) where development or sale requires written agreement or
consent by all; without timely agreement or consent, we could suffer a loss from being unable to develop or sell the property;
|
|
||
|
•
|
maintaining occupancy of the properties;
|
|
•
|
controlling operating expenses;
|
|
•
|
coping with general and local market conditions;
|
•
|
complying with changes in laws and regulations pertaining to taxes, use, zoning and environmental protection;
|
|
•
|
possible liability for injury to persons and property;
|
|
•
|
possible uninsured losses related to environmental events such as earthquakes, fires, floods and/or mudslides; and
|
|
•
|
possible liability for environmental remediation.
|
|
|
•
|
Reliance upon the skill and financial stability of third party developers and contractors;
|
|
•
|
Inability to obtain governmental permits;
|
|
•
|
Delays in construction of improvements;
|
|
•
|
Increased costs during development and the need to obtain additional financing to pay for the development and reduced liquidity and
capital available for us to invest in new loans; and
|
|
•
|
Economic and other factors affecting the timing or price of sale or the leasing of developed property, including competition with
entities seeking to dispose of similar properties.
|
|
•
|
economic recession in that area;
|
|
•
|
overbuilding of commercial or residential properties; and
|
|
•
|
relocations of businesses outside the area due to factors such as costs, taxes and the regulatory environment.
|
|
•
|
Responding to such actions by activist stockholders can disrupt our operations, are costly and time-consuming, and divert the attention
of our Board and senior management team from the pursuit of business strategies, which could adversely affect our results of operations and financial condition;
|
|
•
|
Perceived uncertainties as to our future direction as a result of changes to the composition of our Board may lead to the perception of
a change in the direction of the business, instability or lack of continuity which may be exploited by our competitors, cause concern to our current or potential borrower clients, may result in the loss of potential business opportunities
and make it more difficult to attract and retain qualified personnel and business partners;
|
•
|
these types of actions could cause significant fluctuations in our stock price based on temporary or speculative market perceptions or
other factors that do not necessarily reflect the underlying fundaments and prospects of our business; and
|
|
|
•
|
if individuals are elected to our Board with a specific agenda, it may adversely affect our ability to effectively implement our
business strategy and create additional value for our stockholders.
|
|
•
|
additional increases in loans defaulting or becoming non-performing or being written off;
|
|
•
|
actual or anticipated variations in our operating results or our distributions to stockholders;
|
•
|
sales of (or the inability to sell in a timely manner) and prices we receive for significant real estate properties;
|
|
|
•
|
publication of research reports about us or the real estate industry, or changes in recommendations or in estimated financial results by
securities analysts who provide research to the marketplace on us, our competitors or our industry;
|
|
•
|
changes in market valuations of similar companies;
|
|
•
|
changes in tax laws affecting REITs;
|
|
•
|
adverse market reaction to any increased indebtedness we incur; and
|
|
•
|
general market and economic conditions, including, among other things, actual and projected interest rates and the market for the types
of assets that we hold or invest in.
|
·
|
the general reputation of REITs and the attractiveness of our equity securities in comparison to other equity securities, including
securities issued by other real estate related companies;
|
·
|
our financial performance; and
|
·
|
general stock and credit market conditions.
|
·
|
Board Classification. As a
result of the election under Subtitle 8, our Board is classified into three separate classes of directors. At each annual meeting of the stockholders of the Company, the successors to the class of directors whose term expires at that
meeting will be elected to hold office for a term continuing until the annual meeting of stockholders held in the third year following the year of their election and until their successors are elected and qualified.
|
·
|
Removal of Directors. As a
result of the election to be subject to Section 3-804 of the MGCL, the removal of directors will require the affirmative vote of at least two-thirds of all of the votes entitled to be cast by the stockholders generally in the election of
directors.
|
·
|
Board Size. The election to be
subject to Section 3-804 of the MGCL also provides that our Board has the exclusive right to set the number of directors on the Board. This election did not result in substantive change to the requirements already provided in the
Company’s charter and bylaws.
|
·
|
Vacancies on the Board. As a
result of the election to be subject to Section 3-804 of the MGCL, our Board has the exclusive right, by the affirmative vote of a majority of the remaining directors, even if the remaining directors do not constitute a quorum, to fill
vacancies on the Board, and any director elected by the Board to fill a vacancy will hold office for the remainder of the full term of the class of directors in which the vacancy occurred and until his or her successor is elected and
qualified.
|
·
|
Special Meetings Called at the
Request of Stockholders. As a result of the election to be subject to Section 3-805 of the MGCL, special meetings of stockholders called at the request of stockholders may now be called by the Secretary of the Company only on the
written request of the stockholders entitled to cast at least a majority of all the votes entitled to be cast at the meeting.
|
|
•
|
actual receipt of an improper benefit or profit in money, property or services; or
|
•
|
a final judgment based upon a finding of active and deliberate dishonesty by the director or officer that was material to the cause of
action adjudicated.
|
·
|
The Company’s (or related entities) title to all properties is held as fee simple.
|
·
|
There are mortgages or encumbrances to third parties on one of our real estate properties (see below for Tahoe
Stateline Venture, LLC (“TSV”)).
|
·
|
Of the thirteen properties held, six of the properties are income-producing. Only minor renovations and repairs to
the properties are currently being made or planned (other than continued tenant improvements on real estate held for sale and investment).
|
·
|
The Manager believes that all properties owned by the Company are adequately covered by customary casualty insurance.
|
|
December 31, 2018
|
December 31, 2017
|
||||
Commercial buildings, Roseville, California – transferred from Held for Investment in 2018
|
$
|
482,609
|
$
|
—
|
||
Undeveloped, industrial land, San Jose, California – transferred from Held for Investment in 2018
(sold in January 2019)
|
1,850,343
|
—
|
||||
Undeveloped land, Auburn, California (formerly part of golf course owned by Darkhorse Golf Club,
LLC) – transferred from Held for Investment in 2018
|
103,198
|
—
|
||||
Office condominium complex (2 units - sold in January 2019), Roseville, California – transferred
from Held for Investment in 2018
|
389,881
|
—
|
||||
73 improved, residential lots, Auburn, California (held within Zalanta Resort at the Village, LLC
(“ZRV”))
|
4,121,867
|
4,121,867
|
||||
Undeveloped, residential land, Coolidge, Arizona – transferred from held for investment in 2017
|
1,017,600
|
1,017,600
|
||||
Golf course, Auburn, California (held within Lone Star Golf, Inc.) – sold in 2018
|
—
|
1,999,449
|
||||
12 condominium and 3 commercial units, Tacoma, Washington (held within Broadway & Commerce,
LLC) – transferred from Held for Investment in 2018
|
2,239,125
|
—
|
||||
2 improved residential lots, Coeur D’Alene, Idaho – 1 lot sold in 2018
|
266,103
|
350,897
|
||||
Marina and yacht club with 179 boat slips, Isleton, California (held within Brannan Island, LLC)
|
1,269,650
|
2,207,675
|
||||
2 vacant houses and 20 acres of residential land, San Ramon, California – obtained through
foreclosure in 2018
|
2,062,729
|
—
|
||||
Unimproved, residential and commercial land, Bethel Island, California (held within Sandmound
Marina, LLC) – sold in 2018
|
—
|
2,338,233
|
||||
Assisted living facility, Bensalem, Pennsylvania – sold in 2018
|
—
|
5,253,125
|
||||
Retail complex and residential condominium units (12 and 23 units in 2018 and 2017), South Lake
Tahoe, California (held within ZRV) - 11 and 7 units sold in 2018 and 2017
|
20,290,685
|
32,260,603
|
||||
Residential land, South Lake Tahoe, California (held within Zalanta Resort at the Village - Phase
II, LLC (“ZRV II”)) - transferred to Held for Investment in 2018
|
—
|
6,561,023
|
||||
$
|
34,093,790
|
$
|
56,110,472
|
|||
|
December 31, 2018
|
December 31, 2017
|
|||||
Commercial buildings, Roseville, California – transferred to Held for Sale in 2018
|
$
|
—
|
$
|
492,350
|
|||
Undeveloped, industrial land, San Jose, California - transferred to Held for Sale in 2018
|
—
|
1,914,870
|
|||||
Undeveloped land, Auburn, California (formerly part of golf course owned by DarkHorse Golf Club,
LLC) – transferred to Held for Sale in 2018
|
—
|
103,198
|
|||||
Office condominium complex (13 units in 2017), Roseville, California – transferred to Held for
Sale in 2018
|
—
|
2,865,002
|
|||||
1/7th interest in single family home, Lincoln City, Oregon - sold in 2018
|
—
|
93,647
|
|||||
12 condominium and 3 commercial units, Tacoma, Washington (held within Broadway & Commerce,
LLC) – transferred to Held for Sale in 2018
|
—
|
2,263,348
|
|||||
Retail Complex, South Lake Tahoe, California (held within TSV)
|
15,987,697
|
16,623,238
|
|||||
Residential land, South Lake Tahoe, California (held within ZRV II) – transferred from Held for
Sale in 2018
|
6,561,023
|
—
|
|||||
$
|
22,548,720
|
$
|
24,355,653
|
2018
|
2017
|
2016
|
|||||||
Average Annual Rental per Square Foot
|
$
|
69.68
|
$
|
67.48
|
$
|
61.45
|
|||
Federal Tax Basis of Depreciable Assets (all Commercial Buildings and Improvements)
|
$
|
17,589,399
|
$
|
17,581,911
|
$
|
17,579,856
|
|||
Depreciation Rate
|
Various
|
Various
|
Various
|
||||||
Depreciation Method
|
MACRS Straight Line
|
MACRS Straight Line
|
MACRS Straight Line
|
||||||
Depreciable Life
|
5-39 Years
|
5-39 Years
|
5-39 Years
|
||||||
Realty Tax Rate (1)
|
1.0830
|
%
|
1.0871
|
%
|
1.0860
|
%
|
|||
Annual Realty Taxes
|
$
|
97,088
|
$
|
98,322
|
$
|
192,253
|
|||
(1) Millage rate per Taxable Value.
|
2018
|
2017
|
2016 (2)
|
|||||||
Average Annual Rental per Square Foot
|
$
|
67.44
|
$
|
66.00
|
$
|
N/A
|
|||
Federal Tax Basis of Depreciable Assets (all Commercial Buildings and Improvements)
|
$
|
N/A
|
$
|
N/A
|
$
|
N/A
|
|||
Depreciation Rate (3)
|
N/A
|
N/A
|
N/A
|
||||||
Depreciation Method (3)
|
N/A
|
N/A
|
N/A
|
||||||
Depreciable Life (3)
|
N/A
|
N/A
|
N/A
|
||||||
Realty Tax Rate (1)
|
1.0830
|
%
|
1.0871
|
%
|
N/A
|
||||
Annual Realty Taxes
|
$
|
88,282
|
$
|
89,140
|
$
|
N/A
|
|||
(1) Millage rate per Taxable Value.
|
|||||||||
(2) Construction of retail/residential complex was completed in 2017. Thus, this data is not applicable in 2016.
|
|||||||||
(3) The ZRV properties are not being depreciated as all of the retail and residential units are held for sale.
|
Year of
Lease
Expiration
December 31,
|
Number of
Leases Expiring
Within the
Year
|
Rentable Square
Footage Subject
to Expiring
Leases
|
Final Annualized
Base Rent
Under Expiring
Leases (1)
|
Percentage of Gross Annual Rental Represented by Such Leases
|
|||||||
2019
|
5
|
11,497
|
$
|
921,868
|
38.3%
|
||||||
2020
|
2
|
1,635
|
121,075
|
5.0%
|
|||||||
2021
|
1
|
1,000
|
68,666
|
2.8%
|
|||||||
2022
|
1
|
4,553
|
341,060
|
14.2%
|
|||||||
2023
|
1
|
788
|
55,191
|
2.3%
|
|||||||
2024
|
3
|
9,614
|
645,225
|
26.8%
|
|||||||
2025
|
—
|
—
|
—
|
—%
|
|||||||
2025
|
—
|
—
|
—
|
—%
|
|||||||
2027
|
1
|
1,011
|
92,328
|
3.8%
|
|||||||
2028
|
1
|
2,297
|
164,015
|
6.8%
|
|||||||
15
|
32,395
|
$
|
2,409,428
|
100.0%
|
|||||||
(1)
|
“Final Annualized Base Rent” for each lease scheduled to expire represents the cash rental rate of base rents,
excluding tenant reimbursements, in the final month prior to expiration multiplied by 12. Tenant reimbursements generally include payment of a portion of real estate taxes, operating expenses and common area maintenance and utility charges.
|
Occupancy % (1)
|
||||||
Property Description/Location
|
Year Foreclosed
|
2018
|
2017
|
2016
|
2015
|
2014
|
Commercial buildings, Roseville, California
|
2001
|
100.0%
|
85.2%
|
91.2%
|
100.0%
|
81.2%
|
Office condominium complex (2 units at 12/31/18), Roseville, California
|
2008
|
0.0%
|
72.6%
|
76.0%
|
62.9%
|
70.5%
|
12 condominium and 3 commercial units, Tacoma, Washington
|
2011
|
80.4%
|
80.4%
|
80.4%
|
80.4%
|
75.8%
|
Retail complex, South Lake Tahoe, California (TSV)
|
2013
|
100.0%
|
86.7%
|
91.1%
|
95.5%
|
75.0%
|
Retail complex, South Lake Tahoe, California (ZRV)
|
2013
|
47.6%
|
22.5%
|
N/A
|
N/A
|
N/A
|
Industrial building/land, Santa Clara, California (1850 De La Cruz, LLC)
|
2005
|
100.0%
|
100.0%
|
100.0%
|
100.0%
|
100.0%
|
Notes:
|
||||||
(1) Calculated by dividing net rentable square feet included in leases signed on or before December 31, 2018 at the property by the aggregate net rentable square feet of the property.
|
Year of
Lease
Expiration
December 31,
|
Number of
Leases
Expiring
Within the
Year
|
Rentable
Square Footage
Subject to
Expiring
Leases
|
Final
Annualized Base Rent
Under
Expiring
Leases (1)
|
|||||||
2019
|
7
|
13,407
|
$
|
948,490
|
||||||
2020
|
4
|
12,355
|
185,362
|
|||||||
2021
|
3
|
4,200
|
111,866
|
|||||||
2022
|
1
|
4,553
|
341,060
|
|||||||
2023
|
2
|
201,643
|
778,597
|
|||||||
2024
|
3
|
9,614
|
645,224
|
|||||||
2025
|
—
|
—
|
—
|
|||||||
2026
|
—
|
—
|
—
|
|||||||
2027
|
1
|
1,011
|
92,328
|
|||||||
2028
|
1
|
2,297
|
164,015
|
|||||||
22
|
249,080
|
$
|
3,266,942
|
(1) |
“Final Annualized Base Rent” for each lease scheduled to expire represents the cash rental rate of base rents, excluding tenant reimbursements, in the final
month prior to expiration multiplied by 12. Tenant reimbursements generally include payment of a portion of real estate taxes, operating expenses and common area maintenance and utility charges.
|
Leased
Square
Feet
|
Annualized
Base Rent (1)
|
Expiration
Date
|
Renewal
Options
|
|||
Tenant Name
|
||||||
Avis Rent A Car (1850 De La Cruz) (2) (3)
|
200,855
|
$
|
642,737
|
7/15/2023
|
1-5 yr. Option
|
|
Up Shirt Creek (TSV) (3)
|
4,689
|
351,509
|
9/30/2019
|
2-5 yr. Options
|
||
Powder House (TSV) (3)
|
5,778
|
493,145
|
9/30/2019
|
2-5 yr. Options
|
||
Powder House (ZRV)
|
4,553
|
314,157
|
4/30/2022
|
2-5 yr. Options
|
||
Big Vista (ZRV) (4)
|
2,340
|
154,440
|
5/31/2024
|
2-5 yr. Options
|
||
McP’s Pub Tahoe (TSV)
|
5,777
|
329,763
|
10/31/2024
|
2-5 yr. Options
|
||
Taste of Europe (TSV)
|
2,297
|
130,851
|
4/30/2028
|
2-5 yr. Options
|
(1) |
Annualized Base Rent represents the current monthly Base Rent, excluding tenant reimbursements, for each lease in effect at December 31, 2018 multiplied by
12. Tenant reimbursements generally include payment of a portion of real estate taxes, operating expenses and common area maintenance and utility charges.
|
Period Ended
|
||||||
Index
|
12/31/13
|
12/31/14
|
12/31/15
|
12/31/16
|
12/31/17
|
12/31/18
|
Owens Realty Mortgage, Inc.
|
100.00
|
122.98
|
116.07
|
163.10
|
144.14
|
177.05
|
Russell 2000
|
100.00
|
104.89
|
100.26
|
121.63
|
139.44
|
124.09
|
SNL U.S. Finance REIT
|
100.00
|
114.52
|
105.02
|
129.36
|
150.94
|
145.09
|
|
As of or For the Years Ended December 31,
|
|||||||||||||||
2018
|
2017
|
2016
|
2015
|
2014
|
||||||||||||
Operating Data:
|
||||||||||||||||
Interest income
|
$
|
12,281,261
|
$
|
10,840,730
|
$
|
8,922,142
|
$
|
8,277,004
|
$
|
5,382,019
|
||||||
Rental income
|
4,129,261
|
4,505,385
|
7,977,400
|
12,791,096
|
12,268,214
|
|||||||||||
Other revenues
|
386,499
|
187,013
|
179,449
|
175,451
|
170,018
|
|||||||||||
Total revenue
|
16,797,021
|
15,533,128
|
17,078,991
|
21,243,551
|
17,820,251
|
|||||||||||
Real estate operating expenses
|
3,858,962
|
4,980,900
|
7,045,848
|
8,510,110
|
8,158,038
|
|||||||||||
Depreciation and amortization
|
761,717
|
1,138,515
|
1,258,305
|
2,052,181
|
2,255,577
|
|||||||||||
Management fees
|
2,906,333
|
3,546,085
|
3,286,470
|
2,051,134
|
1,726,945
|
|||||||||||
Interest expense
|
2,132,776
|
1,587,695
|
2,859,294
|
1,938,113
|
1,161,822
|
|||||||||||
(Reversal of) provision for loan losses
|
(239,144
|
)
|
(360,012
|
)
|
1,284,896
|
(1,026,909
|
)
|
(1,869,733
|
)
|
|||||||
Impairment losses on real estate properties
|
1,053,161
|
1,423,286
|
3,227,807
|
1,589,434
|
179,040
|
|||||||||||
Other expenses
|
3,484,667
|
2,596,641
|
1,882,338
|
1,618,266
|
1,821,601
|
|||||||||||
Total expenses
|
13,958,472
|
14,913,110
|
20,844,958
|
16,732,329
|
13,433,290
|
|||||||||||
Operating income (loss)
|
2,838,549
|
620,018
|
(3,765,967
|
)
|
4,511,222
|
4,386,961
|
||||||||||
Gain on sales of real estate, net
|
4,610,824
|
14,728,921
|
24,497,763
|
21,818,553
|
3,243,359
|
|||||||||||
Gain on foreclosure of loans
|
—
|
—
|
—
|
—
|
464,754
|
|||||||||||
Settlement expense
|
—
|
(2,627,436
|
)
|
—
|
—
|
—
|
||||||||||
Net income before income taxes
|
7,449,373
|
12,721,503
|
20,731,796
|
26,329,775
|
8,095,074
|
|||||||||||
Income tax (expense) benefit
|
(559,842
|
)
|
(4,041,655
|
)
|
7,248,977
|
(93,335
|
)
|
—
|
||||||||
Net income
|
6,889,531
|
8,679,848
|
27,980,773
|
26,236,440
|
8,095,074
|
|||||||||||
Net income attributable to non-controlling interests
|
—
|
—
|
(3,571,003
|
)
|
(2,667,324
|
)
|
(165,445
|
)
|
||||||||
Net income attributable to common stockholders
|
$
|
6,889,531
|
$
|
8,679,848
|
$
|
24,409,770
|
$
|
23,569,116
|
$
|
7,929,629
|
||||||
Earnings per common share (basic and diluted)
|
$
|
0.79
|
$
|
0.85
|
$
|
2.38
|
$
|
2.22
|
$
|
0.74
|
||||||
Dividends declared per common share
|
$
|
0.76
|
$
|
0.38
|
$
|
0.32
|
$
|
0.41
|
$
|
0.27
|
Balance Sheet Data:
|
2018
|
2017
|
2016
|
2015
|
2014
|
|||||||||||
Loans, net
|
$
|
141,204,055
|
$
|
144,343,844
|
$
|
126,975,489
|
$
|
104,901,361
|
$
|
65,164,156
|
||||||
Real estate held for sale
|
34,093,790
|
56,110,472
|
75,843,635
|
100,191,166
|
59,494,339
|
|||||||||||
Real estate held for investment
|
22,548,720
|
24,355,653
|
37,279,763
|
53,647,246
|
103,522,466
|
|||||||||||
Other assets
|
11,223,475
|
14,201,304
|
19,463,568
|
13,254,472
|
13,742,960
|
|||||||||||
Total assets
|
209,070,040
|
239,011,273
|
259,562,455
|
271,994,245
|
241,923,921
|
|||||||||||
Total indebtedness
|
14,526,903
|
31,747,433
|
38,361,934
|
66,374,544
|
49,019,549
|
|||||||||||
Total liabilities
|
17,711,258
|
38,021,546
|
44,034,578
|
72,485,398
|
53,177,310
|
|||||||||||
Non-controlling interests
|
—
|
—
|
—
|
4,528,849
|
4,174,753
|
|||||||||||
Total equity
|
191,358,782
|
200,989,727
|
215,527,877
|
199,508,847
|
188,746,611
|
|||||||||||
Book value per share
|
$
|
22.56
|
$
|
22.10
|
$
|
21.03
|
$
|
19.03
|
$
|
17.14
|
||||||
·
|
the level of foreclosures and related loan and real estate losses experienced;
|
·
|
the income or losses from foreclosed properties prior to the time of disposal;
|
·
|
the amount of cash available to invest in loans;
|
·
|
the amount of borrowing to finance loan investments and our cost of funds on such borrowing;
|
·
|
the level of real estate lending activity in the markets serviced;
|
·
|
the ability to identify and lend to suitable borrowers;
|
·
|
the interest rates we are able to charge on loans; and
|
·
|
the level of delinquencies on loans.
|
·
|
Capitalize on market lending opportunity by leveraging existing origination network to expand our commercial real estate loan
portfolio.
|
·
|
Enhance and reposition our commercial real estate assets through the investment of capital and strategic management.
|
·
|
Increase liquidity available for lending activities by focusing on opportunities to remove real estate assets from our balance sheet.
|
·
|
Manage leverage to marginally expand sources of liquidity while maintaining a conservative balance sheet.
|
·
|
The Company sold two real estate properties in January 2019 for net sales proceeds totaling $2,706,000 and gain totaling $466,000.
|
·
|
The Company extended the maturity dates on five loans that were past maturity as of December 31, 2018 with principal balances totaling
approximately $15,010,000 in January and February 2019.
|
|
Year Ended December 31,
|
Increase/(Decrease)
|
|||||||||||
2018
|
2017
|
Amount
|
Percent
|
||||||||||
Revenues:
|
|||||||||||||
Interest and related income from loans
|
$
|
12,281,261
|
$
|
10,840,730
|
$
|
1,440,531
|
13
|
%
|
|||||
Rental and other income from real estate properties
|
4,129,261
|
4,505,385
|
(376,124
|
)
|
(8)
|
%
|
|||||||
Other income
|
386,499
|
187,013
|
199,486
|
107
|
%
|
||||||||
Total revenues
|
16,797,021
|
15,533,128
|
1,263,893
|
8
|
%
|
||||||||
Expenses:
|
|||||||||||||
Management fees to Manager
|
2,906,333
|
3,546,085
|
(639,752
|
)
|
(18)
|
%
|
|||||||
Servicing fees to Manager
|
95,143
|
362,411
|
(267,268
|
)
|
(74)
|
%
|
|||||||
General and administrative expense
|
3,389,524
|
2,234,230
|
1,155,294
|
52
|
%
|
||||||||
Rental and other expenses on real estate properties
|
3,858,962
|
4,980,900
|
(1,121,938
|
)
|
(23)
|
%
|
|||||||
Depreciation and amortization
|
761,717
|
1,138,515
|
(376,798
|
)
|
(33)
|
%
|
|||||||
Interest expense
|
2,132,776
|
1,587,695
|
545,081
|
34
|
%
|
||||||||
(Recovery of) provision for loan losses
|
(239,144
|
)
|
(360,012
|
)
|
120,868
|
(34)
|
%
|
||||||
Impairment losses on real estate properties
|
1,053,161
|
1,423,286
|
(370,125
|
)
|
(26)
|
%
|
|||||||
Total expenses
|
13,958,472
|
14,913,110
|
(954,638
|
)
|
(6)
|
%
|
|||||||
Operating income
|
2,838,549
|
620,018
|
2,218,531
|
nm
|
|||||||||
Gain on sales of real estate, net
|
4,610,824
|
14,728,921
|
(10,118,097
|
)
|
(69)
|
%
|
|||||||
Settlement expense
|
—
|
(2,627,436
|
)
|
2,627,436
|
(100)
|
%
|
|||||||
Net income before income taxes
|
7,449,373
|
12,721,503
|
(5,272,130
|
)
|
(41)
|
%
|
|||||||
Income tax expense
|
(559,842
|
)
|
(4,041,655
|
)
|
3,481,813
|
(86)
|
%
|
||||||
Net income
|
$
|
6,889,531
|
$
|
8,679,848
|
$
|
(1,790,317
|
)
|
(20)
|
%
|
|
Year Ended December 31,
|
Increase/(Decrease)
|
|||||||||||
2017
|
2016
|
Amount
|
Percent
|
||||||||||
Revenues:
|
|||||||||||||
Interest and related income from loans
|
$
|
10,840,730
|
$
|
8,922,142
|
$
|
1,918,588
|
22
|
%
|
|||||
Rental and other income from real estate properties
|
4,505,385
|
7,977,400
|
(3,472,015
|
)
|
(44)
|
%
|
|||||||
Other income
|
187,013
|
179,449
|
7,564,
|
4
|
%
|
||||||||
Total revenues
|
15,533,128
|
17,078,991
|
(1,545,863
|
)
|
(9)
|
%
|
|||||||
Expenses:
|
|||||||||||||
Management fees to Manager
|
3,546,085
|
3,286,470
|
259,615
|
8
|
%
|
||||||||
Servicing fees to Manager
|
362,411
|
298,770
|
63,641
|
21
|
%
|
||||||||
General and administrative expense
|
2,234,230
|
1,568,890
|
665,340
|
42
|
%
|
||||||||
Rental and other expenses on real estate properties
|
4,980,900
|
7,060,526
|
(2,079,626
|
)
|
(29)
|
%
|
|||||||
Depreciation and amortization
|
1,138,515
|
1,258,305
|
(119,790
|
)
|
(10)
|
%
|
|||||||
Interest expense
|
1,587,695
|
2,859,294
|
(1,271,599
|
)
|
(44)
|
%
|
|||||||
(Recovery of) provision for loan losses
|
(360,012
|
)
|
1,284,896
|
(1,644,908
|
)
|
nm
|
|||||||
Impairment losses on real estate properties
|
1,423,286
|
3,227,807
|
(1,804,521
|
)
|
(56)
|
%
|
|||||||
Total expenses
|
14,913,110
|
20,844,958
|
(5,931,848
|
)
|
(28)
|
%
|
|||||||
Operating income (loss)
|
620,018
|
(3,765,967
|
)
|
4,385,985
|
nm
|
||||||||
Gain on sales of real estate, net
|
14,728,921
|
24,497,763
|
(9,768,842
|
)
|
(40)
|
%
|
|||||||
Settlement expense
|
(2,627,436
|
)
|
—
|
(2,627,436
|
)
|
100
|
%
|
||||||
Net income before income taxes
|
12,721,503
|
20,731,796
|
(8,010,293
|
)
|
(39)
|
%
|
|||||||
Income tax (expense) benefit
|
(4,041,655
|
)
|
7,248,977
|
(11,290,632
|
)
|
nm
|
|||||||
Net income
|
8,679,848
|
27,980,773
|
(19,300,925
|
)
|
(69)
|
%
|
|||||||
Net income attributable to non-controlling interests
|
—
|
(3,571,003
|
)
|
3,571,003
|
(100)
|
%
|
|||||||
Net income attributable to common stockholders
|
$
|
8,679,848
|
$
|
24,409,770
|
$
|
(15,729,922
|
)
|
(64)
|
%
|
December 31,
2018
|
December 31,
2017
|
|||||||
By Property Type:
|
||||||||
Commercial
|
$
|
132,519,461
|
$
|
127,873,281
|
||||
Residential
|
5,209,357
|
13,170,795
|
||||||
Land
|
4,953,425
|
5,127,574
|
||||||
$
|
142,682,243
|
$
|
146,171,650
|
|||||
By Position:
|
||||||||
Senior loans
|
$
|
137,808,788
|
$
|
142,782,492
|
||||
Junior loans
|
4,873,455
|
3,389,158
|
||||||
$
|
142,682,243
|
$
|
146,171,650
|
December 31,
2018
|
December 31,
2017
|
||||||
Commercial Real Estate Loans:
|
|||||||
Office
|
$
|
26,052,765
|
$
|
29,480,103
|
|||
Retail
|
57,108,646
|
32,329,395
|
|||||
Storage
|
5,996,619
|
15,807,016
|
|||||
Apartment
|
15,382,892
|
24,582,181
|
|||||
Hotel
|
8,985,000
|
11,777,351
|
|||||
Industrial
|
2,856,911
|
2,690,000
|
|||||
Warehouse
|
3,000,000
|
3,000,000
|
|||||
Marina
|
3,638,121
|
3,580,000
|
|||||
Assisted care
|
7,550,858
|
1,650,000
|
|||||
Golf course
|
1,550,000
|
1,212,851
|
|||||
Restaurant
|
397,649
|
1,764,384
|
|||||
$
|
132,519,461
|
$
|
127,873,281
|
|
Fixed
Interest Rate |
Variable
Interest Rate |
Total
|
|||||||||
Year ending December 31:
|
||||||||||||
2018 (past maturity)
|
$
|
21,874,240
|
$
|
4,916,586
|
$
|
26,790,826
|
||||||
2019
|
55,144,317
|
15,780,197
|
70,924,514
|
|||||||||
2020
|
4,319,448
|
33,577,666
|
37,897,114
|
|||||||||
2021
|
5,519,317
|
1,351,912
|
6,871,229
|
|||||||||
Thereafter (through 2028)
|
198,560
|
—
|
198,560
|
|||||||||
$
|
87,055,882
|
$
|
55,626,361
|
$
|
142,682,243
|
December 31, 2018
|
December 31, 2017
|
||||||||||
|
Balance
|
Percentage
|
Balance
|
Percentage
|
|||||||
California
|
$
|
98,865,551
|
69.29%
|
$
|
110,884,117
|
75.86%
|
|||||
Arizona
|
—
|
—%
|
815,890
|
0.56%
|
|||||||
Colorado
|
6,447,573
|
4.52%
|
4,380,616
|
3.00%
|
|||||||
Hawaii
|
1,445,964
|
1.01%
|
1,450,000
|
0.99%
|
|||||||
Illinois
|
—
|
—%
|
1,364,384
|
0.93%
|
|||||||
Indiana
|
—
|
—%
|
388,793
|
0.27%
|
|||||||
Michigan
|
8,985,000
|
6.30%
|
10,714,764
|
7.33%
|
|||||||
Nevada
|
—
|
—%
|
1,653,107
|
1.13%
|
|||||||
Ohio
|
—
|
—%
|
3,755,000
|
2.57%
|
|||||||
Pennsylvania
|
5,519,317
|
3.87%
|
—
|
—%
|
|||||||
Texas
|
17,565,952
|
12.31%
|
6,625,000
|
4.53%
|
|||||||
Washington
|
—
|
—%
|
3,159,460
|
2.16%
|
|||||||
Wisconsin
|
3,852,886
|
2.70%
|
980,519
|
0.67%
|
|||||||
$
|
142,682,243
|
100.00%
|
$
|
146,171,650
|
100.00%
|
2018
|
2017
|
2016
|
|||||||
Balance, beginning of period
|
$
|
1,827,806
|
$
|
2,706,822
|
$
|
1,842,446
|
|||
(Recovery of) provision for loan losses
|
(239,144
|
)
|
(360,012
|
)
|
1,284,896
|
||||
Charge-offs
|
(186,708
|
)
|
(546,004
|
)
|
(447,520
|
)
|
|||
Recoveries
|
76,234
|
27,000
|
27,000
|
||||||
Balance, end of period
|
$
|
1,478,188
|
$
|
1,827,806
|
$
|
2,706,822
|
2018
|
2017
|
2016
|
|||||||
Balance, beginning of period
|
$
|
80,466,125
|
$
|
113,123,398
|
$
|
153,838,412
|
|||
Real estate acquired through foreclosure
|
2,062,729
|
—
|
700,800
|
||||||
Investments in real estate properties
|
496,826
|
11,274,904
|
29,061,735
|
||||||
Amortization of deferred financing costs capitalized to construction project
|
—
|
76,260
|
119,471
|
||||||
Sales of real estate properties
|
(24,609,167
|
)
|
(41,505,148
|
)
|
(66,183,589
|
)
|
|||
Impairment losses on real estate properties
|
(1,053,161
|
)
|
(1,423,286
|
)
|
(3,227,807
|
)
|
|||
Depreciation of properties held for investment
|
(720,842
|
)
|
(1,080,003
|
)
|
(1,185,624
|
)
|
|||
Balance, end of period
|
$
|
56,642,510
|
$
|
80,466,125
|
$
|
113,123,398
|
|
Net Sales Proceeds
|
Gain (Loss)
|
|||||
Assisted living facility, Bensalem, Pennsylvania*
|
$
|
5,470,700
|
$
|
(494,786
|
)
|
||
Residential condominium units (11 units), South Lake Tahoe, California (held within ZRV)**
|
13,558,657
|
1,114,255
|
|||||
Office condominium complex (10 units – 7 sales), Roseville, California
|
5,995,715
|
3,561,143
|
|||||
1/7th interest in single family home, Lincoln City, Oregon
|
88,161
|
(9,486
|
)
|
||||
One improved residential lot, Coeur D’Alene, Idaho
|
392,120
|
303,519
|
|||||
Golf course, Auburn, California (held within Lone Star Golf, Inc.)***
|
2,176,047
|
136,178
|
|||||
Unimproved, residential and commercial land, Bethel Island, California
|
2,284,260
|
—
|
|||||
$
|
29,965,660
|
$
|
4,610,823
|
||||
* Net sales proceeds included carryback loan of $5,875,000, net of $468,705 discount ($5,406,295 net).
** Net sales proceeds included two carryback loans totaling $1,462,500.
***Net sales proceeds included two carryback loans totaling $1,810,270. One with a principal balance of $260,000 was repaid during 2018.
|
|
Net Sales Proceeds**
|
Gain (Loss)
|
|||||
Commercial and residential land under development, South Lake Tahoe, California (held within TSV)
|
$
|
42,329,110
|
$
|
13,210,826
|
|||
Seven condominium units, South Lake Tahoe, California (held within ZRV)
|
10,578,517
|
997,239
|
|||||
Two office condominium units, Roseville, California
|
978,431
|
515,959
|
|||||
Marina with 52 boat slips and campground, Bethel Island, California (held within Sandmound
Marina, LLC)
|
967,825
|
(1,646
|
)
|
||||
Office condominium complex, Oakdale, California (held within East G, LLC)
|
732,389
|
(150
|
)
|
||||
Undeveloped, residential land, Marysville, California
|
398,483
|
(4,717
|
)
|
||||
One improved, residential lot, West Sacramento, California*
|
154,901
|
3,108
|
|||||
Unimproved, residential and commercial land, Gypsum, Colorado
|
139,467
|
(31
|
)
|
||||
1,000 square feet of commercial floor coverage area (held within TSV)
|
50,000
|
8,333
|
|||||
$
|
56,329,123
|
$
|
14,728,921
|
||||
* There is deferred gain related to this sale of $93,233 as of December 31, 2017.
|
|||||||
** Includes carryback notes receivable totaling $450,000.
|
|
Net Sales Proceeds**
|
Gain (Loss)
|
|||||
Light industrial building, Paso Robles, California
|
$
|
6,023,679
|
$
|
4,557,979
|
|||
Commercial building in building complex, Roseville, California
|
455,132
|
280,836
|
|||||
169 condominium units and 160 unit renovated and unoccupied apartment building, Miami, Florida
(held within TOTB Miami, LLC)*
|
74,072,951
|
19,292,364
|
|||||
61 condominium units, Lakewood, Washington (held within Phillips Road, LLC)
|
5,030,384
|
846,998
|
|||||
2 improved, residential lots, Auburn, California (held within ZRV)
|
186,353
|
89,675
|
|||||
Medical office condominium complex, Gilbert, Arizona (held within ZRV)
|
3,793,870
|
(30,010
|
)
|
||||
Unimproved, residential and commercial land, Gypsum, Colorado (three separate sales)
|
1,434,273
|
(540,079
|
)
|
||||
$
|
90,966,642
|
$
|
24,497,763
|
||||
* $32,881,000 of proceeds were used to pay off debt securing the properties and $7,934,000 was distributed to the non-controlling
interest.
|
|||||||
** Includes carryback note receivable of $1,595,000.
|
·
|
prevailing economic conditions;
|
·
|
our historical loss experience;
|
·
|
the types and dollar amounts of loans in the portfolio;
|
·
|
borrowers’ financial condition and adverse situations that may affect the borrowers’ ability to pay;
|
·
|
evaluation of industry trends;
|
·
|
review and evaluation of loans identified as having loss potential; and
|
·
|
estimated net realizable value or fair value of the underlying collateral.
|
•
|
fund future loan investments;
|
||
•
|
to develop, improve and maintain real estate properties;
|
||
•
|
to repay principal and interest on our borrowings;
|
||
•
|
to pay our expenses, including compensation to our Manager;
|
||
•
|
to pay U.S. federal, state, and local taxes of our TRSs;
|
||
•
|
to distribute annually a minimum of 90% of our REIT taxable income and to make investments in a manner that enables us to maintain our
qualification as a REIT; and
|
||
•
|
to make tax payments associated with undistributed capital gains.
|
•
|
the use of our cash and cash equivalent balances of $1,014,000 (not including restricted cash) as of December 31, 2018;
|
||
•
|
cash generated from operating activities, including interest income from our loan portfolio and income generated from our real estate
properties;
|
||
•
|
proceeds from the sales of real estate properties;
|
||
•
|
proceeds from our line of credit;
|
||
•
|
proceeds from future borrowings including additional lines of credit; and
|
||
•
|
proceeds from potential future offerings of our equity securities.
|
Year Ended December 31,
|
|||||||||
2018
|
2017
|
2016
|
|||||||
Net cash provided by (used in) operating activities
|
$
|
4,860,977
|
$
|
(1,695,167
|
)
|
$
|
(763,292
|
)
|
|
Net cash provided by investing activities
|
30,629,671
|
28,071,852
|
)
|
40,542,620
|
|||||
Net cash used in financing activities
|
(36,647,163
|
)
|
(27,640,112
|
)
|
(41,326,298
|
)
|
|
|
Payment due by Period
|
|
|||||||||||||||||||||||||||
Contractual Obligations
|
|
Total
|
|
|
Less Than
1 Year |
|
|
1-3
Years |
|
|
3-5
Years |
|
|
More Than
5 Years |
|
|||||||||||||||
Recourse indebtedness:
|
|
|
|
|
|
|||||||||||||||||||||||||
Line of credit payable (1)
|
|
$
|
1,728,000
|
|
|
$
|
—
|
|
|
$
|
1,728,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
||||||||||
Loan payable on real estate
|
|
|
12,872,556
|
|
|
|
387,136
|
|
|
|
12,485,420
|
|
|
|
—
|
|
|
|
—
|
|
||||||||||
Total recourse indebtedness
|
|
|
14,600,556
|
387,136
|
14,213,420
|
—
|
—
|
|
||||||||||||||||||||||
Non-recourse indebtedness:
|
|
|||||||||||||||||||||||||||||
Notes payable on real estate
|
|
|
—
|
—
|
—
|
—
|
—
|
|
||||||||||||||||||||||
Total non-recourse indebtedness
|
|
|
—
|
—
|
—
|
—
|
—
|
|
||||||||||||||||||||||
Total indebtedness
|
|
14,600,556
|
387,136
|
14,213,420
|
—
|
—
|
|
|||||||||||||||||||||||
Interest payable (2)
|
|
|
1,234,032
|
|
|
|
635,151
|
|
|
|
598,881
|
|
|
|
—
|
|
|
|
—
|
|
||||||||||
Funding commitments to borrowers (3)
|
|
|
29,301,255
|
|
|
|
29,301,255
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
||||||||||
Total Obligations
|
|
$
|
45,135,843
|
|
|
$
|
30,323,542
|
|
|
$
|
14,812,301
|
|
|
$
|
—
|
|
|
$
|
—
|
|
||||||||||
(1)
|
As of December 31, 2018, the Company had the ability to borrow $47,235,000 on its line of credit.
|
|||||||||||||||||||||||||||||
(2)
|
Variable-rate indebtedness assumes a prime rate of 5.5% (actual rate at December 31, 2018) through the original maturity date of the
financing. Interest payable is based on balances outstanding as of December 31, 2018.
|
|||||||||||||||||||||||||||||
(3)
|
Amounts represent the commitments we have made to fund borrowers in our existing lending arrangements as of December 31, 2018.
|
December 31, 2018 Consolidated Financial Statements:
|
||
Supplemental Schedules:
|
||
Assets
|
2018
|
2017
|
||||
Cash, cash equivalents and restricted cash
|
$
|
4,514,301
|
$
|
5,670,816
|
||
Loans, net of allowance for loan losses of $1,478,188 in 2018 and $1,827,806 in 2017
|
141,204,055
|
144,343,844
|
||||
Interest and other receivables
|
1,104,638
|
2,430,457
|
||||
Other assets, net of accumulated depreciation and amortization of $85,944 in 2018 and $309,686 in
2017
|
416,615
|
725,341
|
||||
Deferred financing costs, net of accumulated amortization of $82,635 in 2018 and $265,276 in 2017
|
351,199
|
26,823
|
||||
Deferred tax assets, net
|
2,697,480
|
3,207,322
|
||||
Investment in limited liability company
|
2,139,242
|
2,140,545
|
||||
Real estate held for sale
|
34,093,790
|
56,110,472
|
||||
Real estate held for investment, net of accumulated depreciation of $2,679,823 in 2018 and
$3,316,753 in 2017
|
22,548,720
|
24,355,653
|
||||
Total assets
|
$
|
209,070,040
|
$
|
239,011,273
|
||
Liabilities and Equity
|
||||||
Liabilities:
|
||||||
Dividends payable
|
$
|
1,696,576
|
$
|
1,572,047
|
||
Due to Manager
|
242,170
|
277,671
|
||||
Accounts payable and accrued liabilities
|
1,245,609
|
1,390,329
|
||||
Deferred gains
|
—
|
302,895
|
||||
Forward contract liability – share repurchase
|
—
|
2,731,171
|
||||
Line of credit payable
|
1,728,000
|
1,555,000
|
||||
Notes and loans payable on real estate
|
12,798,903
|
30,192,433
|
||||
Total liabilities
|
17,711,258
|
38,021,546
|
||||
Commitments and Contingencies (Note 15)
|
||||||
Equity:
|
||||||
Stockholders’ equity:
|
||||||
Preferred stock, $.01 par value per share, 5,000,000 shares authorized, no shares issued and
outstanding at December 31, 2018 and 2017
|
—
|
—
|
||||
Common stock, $.01 par value per share, 50,000,000 shares authorized, 11,198,119 shares
issued, 8,482,880 and 9,095,454 shares outstanding at December 31, 2018 and 2017
|
111,981
|
111,981
|
||||
Additional paid-in capital
|
182,437,522
|
182,437,522
|
||||
Treasury stock, at cost – 2,715,239 and 2,102,665 shares at December 31, 2018 and 2017
|
(41,753,190
|
)
|
(31,655,119
|
)
|
||
Retained earnings
|
50,562,469
|
50,095,343
|
||||
Total stockholders’ equity
|
191,358,782
|
200,989,727
|
||||
Total liabilities and equity
|
$
|
209,070,040
|
$
|
239,011,273
|
2018
|
2017
|
2016
|
|||||||
Revenues:
|
|||||||||
Interest and related income from loans
|
$
|
12,281,261
|
$
|
10,840,730
|
$
|
8,922,142
|
|||
Rental and other income from real estate properties
|
4,129,261
|
4,505,385
|
7,977,400
|
||||||
Other income
|
386,499
|
187,013
|
179,449
|
||||||
Total revenues
|
16,797,021
|
15,533,128
|
17,078,991
|
||||||
Expenses:
|
|||||||||
Management fees to Manager
|
2,906,333
|
3,546,085
|
3,286,470
|
||||||
Servicing fees to Manager
|
95,143
|
362,411
|
298,770
|
||||||
General and administrative expense
|
3,389,524
|
2,234,230
|
1,568,890
|
||||||
Rental and other expenses on real estate properties
|
3,858,962
|
4,980,900
|
7,060,526
|
||||||
Depreciation and amortization
|
761,717
|
1,138,515
|
1,258,305
|
||||||
Interest expense
|
2,132,776
|
1,587,695
|
2,859,294
|
||||||
(Recovery of) provision for loan losses
|
(239,144
|
)
|
(360,012
|
)
|
1,284,896
|
||||
Impairment losses on real estate properties
|
1,053,161
|
1,423,286
|
3,227,807
|
||||||
Total expenses
|
13,958,472
|
14,913,110
|
20,844,958
|
||||||
Operating income (loss)
|
2,838,549
|
620,018
|
(3,765,967
|
)
|
|||||
Gain on sales of real estate, net
|
4,610,824
|
14,728,921
|
24,497,763
|
||||||
Settlement expense
|
—
|
(2,627,436
|
)
|
—
|
|||||
Net income before income tax expense
|
7,449,373
|
12,721,503
|
20,731,796
|
||||||
Income tax (expense) benefit
|
(559,842
|
)
|
(4,041,655
|
)
|
7,248,977
|
||||
Net income
|
6,889,531
|
8,679,848
|
27,980,773
|
||||||
Less: Net income attributable to non-controlling interests
|
—
|
—
|
(3,571,003
|
)
|
|||||
Net income attributable to common stockholders
|
$
|
6,889,531
|
$
|
8,679,848
|
$
|
24,409,770
|
|||
Per common share data:
|
|||||||||
Basic and diluted earnings per common share
|
$
|
0.79
|
$
|
0.85
|
$
|
2.38
|
|||
Basic and diluted weighted average number of common shares outstanding
|
8,764,568
|
10,162,496
|
10,247,477
|
||||||
Dividends declared per share of common stock
|
$
|
0.76
|
$
|
0.38
|
$
|
0.32
|
|||
Common Stock
|
Additional
|
Treasury Stock
|
Total
|
Non-
|
|||||||||||||||||||||||
Paid-in
|
Retained
|
Stockholders’
|
controlling
|
Total
|
|||||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Shares
|
Amount
|
Earnings
|
Equity
|
Interests
|
Equity
|
|||||||||||||||||||
Balances, January 1, 2016
|
11,198,119
|
$
|
111,981
|
$
|
182,437,522
|
(950,642
|
)
|
$
|
(12,852,058
|
)
|
$
|
25,282,553
|
$
|
194,979,998
|
$
|
4,528,849
|
$
|
199,508,847
|
|||||||||
Net income
|
—
|
—
|
—
|
——
|
—
|
24,409,770
|
24,409,770
|
3,571,003
|
27,980,773
|
||||||||||||||||||
Dividends declared
|
—
|
—
|
—
|
——
|
—
|
(3,279,193
|
)
|
(3,279,193
|
)
|
—
|
(3,279,193
|
)
|
|||||||||||||||
Tax payment made on behalf of stockholders (Note 9)
|
—
|
—
|
—
|
—
|
—
|
(582,698
|
)
|
(582,698
|
)
|
—
|
(582,698
|
)
|
|||||||||||||||
Contribution from non-controlling interest
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
44,207
|
44,207
|
||||||||||||||||||
Distributions to non-controlling interests
|
—
|
—
|
—
|
——
|
—
|
—
|
—
|
(8,144,059
|
)
|
(8,144,059
|
)
|
||||||||||||||||
Balances, December 31, 2016
|
11,198,119
|
$
|
111,981
|
$
|
182,437,522
|
(950,642
|
)
|
$
|
(12,852,058
|
)
|
$
|
45,830,432
|
$
|
215,527,877
|
$
|
—
|
$
|
215,527,877
|
|||||||||
Net income
|
—
|
—
|
—
|
—
|
—
|
8,679,848
|
8,679,848
|
—
|
8,679,848
|
||||||||||||||||||
Dividends declared
|
—
|
—
|
—
|
—
|
—
|
(3,774,670
|
)
|
(3,774,670
|
)
|
—
|
(3,774,670
|
)
|
|||||||||||||||
Tax payment made on behalf of stockholders (Note 9)
|
—
|
—
|
—
|
—
|
—
|
(640,267
|
)
|
(640,267
|
)
|
—
|
(640,267
|
)
|
|||||||||||||||
Purchase of treasury stock
|
—
|
—
|
—
|
(1,152,023
|
)
|
(18,803,061
|
)
|
—
|
(18,803,061
|
)
|
—
|
(18,803,061
|
)
|
||||||||||||||
Balances, December 31, 2017
|
11,198,119
|
$
|
111,981
|
$
|
182,437,522
|
(2,102,665
|
)
|
$
|
(31,655,119
|
)
|
$
|
50,095,343
|
$
|
200,989,727
|
$
|
—
|
$
|
200,989,727
|
|||||||||
Net income
|
—
|
—
|
—
|
—
|
—
|
6,889,531
|
6,889,531
|
—
|
6,889,531
|
||||||||||||||||||
Net effect of adoption of new accounting standards
|
—
|
—
|
—
|
—
|
—
|
166,895
|
166,895
|
166,895
|
|||||||||||||||||||
Dividends declared
|
—
|
—
|
—
|
—
|
—
|
(6,589,300
|
)
|
(6,589,300
|
)
|
—
|
(6,589,300
|
)
|
|||||||||||||||
Purchase of treasury stock
|
—
|
—
|
—
|
(612,574
|
)
|
(10,098,071
|
)
|
—
|
(10,098,071
|
)
|
—
|
(10,098,071
|
)
|
||||||||||||||
Balances, December 31, 2018
|
11,198,119
|
$
|
111,981
|
$
|
182,437,522
|
(2,715,239
|
)
|
$
|
(41,753,190
|
)
|
$
|
50,562,469
|
$
|
191,358,782
|
$
|
—
|
$
|
191,358,782
|
2018
|
2017
|
2016
|
|||||||
Cash flows from operating activities:
|
|||||||||
Net income
|
$
|
6,889,531
|
$
|
8,679,848
|
$
|
27,980,773
|
|||
Adjustments to reconcile net income to net cash (used in) provided by operating activities:
|
|||||||||
Gain on sales of real estate, net
|
(4,610,824
|
)
|
(14,728,921
|
)
|
(24,497,763
|
)
|
|||
Deferred income tax benefit
|
509,842
|
4,041,655
|
(7,248,977
|
)
|
|||||
Distribution received from equity method investee
|
384,500
|
185,000
|
180,000
|
||||||
Income in earnings of equity method investee
|
(383,197
|
)
|
(185,063
|
)
|
(179,450
|
)
|
|||
(Reversal of) provision for loan losses
|
(239,144
|
)
|
(360,012
|
)
|
1,284,896
|
||||
Impairment losses on real estate properties
|
1,053,161
|
1,423,286
|
3,227,807
|
||||||
Depreciation and amortization
|
761,717
|
1,138,515
|
1,258,305
|
||||||
Amortization of deferred financing costs
|
267,932
|
317,419
|
456,168
|
||||||
Accretion of discount on loans
|
(241,061
|
)
|
—
|
—
|
|||||
Deferred loan fees, net of amortization
|
385,682
|
—
|
—
|
||||||
Changes in operating assets and liabilities:
|
|||||||||
Interest and other receivables
|
575,657
|
(266,122
|
)
|
(441,985
|
)
|
||||
Other assets
|
227,432
|
34,172
|
(420,759
|
)
|
|||||
Accounts payable and accrued liabilities
|
(225,062
|
)
|
(2,351,676
|
)
|
(2,314,291
|
)
|
|||
Due to Manager
|
(35,501
|
)
|
(82,956
|
)
|
(48,016
|
)
|
|||
Forward contract liability
|
(459,688
|
)
|
459,688
|
—
|
|||||
Net cash provided by (used in) operating activities
|
4,860,977
|
(1,695,167
|
)
|
(763,292
|
)
|
||||
Cash flows from investing activities:
|
|||||||||
Principal collected on loans
|
78,632,376
|
69,266,337
|
55,849,884
|
||||||
Investments in loans
|
(68,792,474
|
)
|
(85,824,680
|
)
|
(78,272,140
|
)
|
|||
Investment in real estate properties
|
(496,826
|
)
|
(11,232,758
|
)
|
(26,406,879
|
)
|
|||
Net proceeds from disposition of real estate properties
|
21,286,595
|
55,879,123
|
89,401,642
|
||||||
Purchases of vehicles and equipment
|
—
|
(16,170
|
)
|
(29,887
|
)
|
||||
Net cash provided by investing activities
|
30,629,671
|
28,071,852
|
40,542,620
|
||||||
Cash flows from financing activities
|
|||||||||
Advances on notes payable
|
243,267
|
10,543,172
|
23,966,383
|
||||||
Repayments on notes payable
|
(17,789,514
|
)
|
(13,972,820
|
)
|
(36,380,880
|
)
|
|||
Advances on lines of credit
|
71,634,706
|
19,945,000
|
79,416,793
|
||||||
Repayments of lines of credit
|
(71,461,706
|
)
|
(23,366,000
|
)
|
(95,356,293
|
)
|
|||
Payment of deferred financing costs
|
(439,591
|
)
|
(12,500
|
)
|
(279,599
|
)
|
|||
Distributions to non-controlling interests
|
—
|
—
|
(8,144,059
|
)
|
|||||
Contribution from non-controlling interest
|
—
|
—
|
44,207
|
||||||
Purchase of treasury stock
|
(12,369,554
|
)
|
(16,531,578
|
)
|
—
|
||||
Dividends paid
|
(6,464,771
|
)
|
(4,245,386
|
)
|
(4,592,850
|
)
|
|||
Net cash used in financing activities
|
(36,647,163
|
)
|
(27,640,112
|
)
|
(41,326,298
|
)
|
|||
Net decrease in cash, cash equivalents and restricted cash
|
(1,156,515
|
)
|
(1,263,427
|
)
|
(1,546,970
|
)
|
|||
Cash, cash equivalents and restricted cash at beginning of year
|
5,670,816
|
6,934,243
|
8,481,213
|
||||||
Cash, cash equivalents and restricted cash at end of year
|
$
|
4,514,301
|
$
|
5,670,816
|
$
|
6,934,243
|
|||
Supplemental Disclosures of Cash Flow Information
|
|||||||||
Cash paid during the year for interest
(excluding amounts capitalized)
|
$
|
1,893,988
|
$
|
1,291,743
|
$
|
2,495,000
|
|||
Cash paid during the year for interest that was capitalized
|
—
|
472,357
|
555,453
|
||||||
Supplemental Disclosure of Non-Cash Activity
|
|||||||||
Increase in real estate from loan foreclosures
|
2,062,729
|
—
|
700,800
|
Decrease in loans, net of allowance for loan losses, from loan foreclosures
|
(1,937,475
|
)
|
—
|
(631,232
|
)
|
||||
Decrease in interest and other receivables from adding balances to loans
|
—
|
—
|
(69,568
|
)
|
|||||
Decrease in interest and other receivables from loan foreclosures
|
(44,912
|
)
|
—
|
—
|
|||||
Increase in loans from sales of real estate
|
8,679,065
|
450,000
|
1,595,000
|
||||||
Amortization of deferred financing costs capitalized to construction project
|
—
|
(76,260
|
)
|
(119,471
|
)
|
||||
Capital expenditures financed through accounts payable
|
—
|
(42,146
|
)
|
(2,654,856
|
)
|
||||
Dividends declared but not paid
|
(1,696,576
|
)
|
(1,572,047
|
)
|
(1,402,496
|
)
|
|||
Repurchase of treasury stock accrued as forward contract liability
|
—
|
(2,271,483
|
)
|
—
|
|||||
Reversal of deferred gain on adoption of ASU 2014-09
|
(302,895
|
)
|
—
|
—
|
|||||
Loan discounts established on adoption of ASU 2014-09
|
136,000
|
—
|
—
|
|
Commercial
|
Residential
|
Land
|
|
||||
2018
|
Total
|
|||||||
|
|
|||||||
Allowance for loan losses:
|
|
|||||||
Beginning balance
|
$
|
1,069,458
|
$
|
451,537
|
$
|
306,811
|
$
|
1,827,806
|
Charge-offs
|
—
|
(186,708)
|
—
|
(186,708)
|
||||
Recoveries
|
—
|
76,234
|
—
|
76,234
|
||||
Provision (Reversal)
|
(9,944)
|
(218,779)
|
(10,421)
|
(239,144)
|
||||
Ending balance
|
$
|
1,059,514
|
$
|
122,284
|
$
|
296,390
|
$
|
1,478,188
|
|
||||||||
Ending balance: individually evaluated for impairment
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
Ending balance: collectively evaluated for impairment
|
$
|
1,059,514
|
$
|
122,284
|
$
|
296,390
|
$
|
1,478,188
|
Ending balance
|
$
|
1,059,514
|
$
|
122,284
|
$
|
296,390
|
$
|
1,478,188
|
Loans:
|
|
|||||||
Ending balance
|
$
|
132,519,461
|
$
|
5,209,357
|
$
|
4,953,425
|
$
|
142,682,243
|
|
||||||||
Ending balance: individually evaluated for impairment
|
$
|
9,304,587
|
$
|
2,557,526
|
$
|
—
|
$
|
11,862,113
|
|
||||||||
Ending balance: collectively evaluated for impairment
|
$
|
123,214,874
|
$
|
2,651,831
|
$
|
4,953,425
|
$
|
130,820,130
|
|
Commercial
|
Residential
|
Land
|
|
||||
2017
|
Total
|
|||||||
|
|
|||||||
Allowance for loan losses:
|
|
|||||||
Beginning balance
|
$
|
864,971
|
$
|
1,331,318
|
$
|
510,533
|
$
|
2,706,822
|
Charge-offs
|
—
|
(546,004)
|
—
|
(546,004)
|
||||
Recoveries
|
27,000
|
—
|
—
|
27,000
|
||||
Provision (Reversal)
|
177,487
|
(333,777)
|
(203,722)
|
(360,012)
|
||||
Ending balance
|
$
|
1,069,458
|
$
|
451,537
|
$
|
306,811
|
$
|
1,827,806
|
|
||||||||
Ending balance: individually evaluated for impairment
|
$
|
—
|
$
|
186,708
|
$
|
—
|
$
|
186,708
|
Ending balance: collectively evaluated for impairment
|
$
|
1,069,458
|
$
|
264,829
|
$
|
306,811
|
$
|
1,641,098
|
Ending balance
|
$
|
1,069,458
|
$
|
451,537
|
$
|
306,811
|
$
|
1,827,806
|
Loans:
|
|
|||||||
Ending balance
|
$
|
127,873,281
|
$
|
13,170,795
|
$
|
5,127,574
|
$
|
146,171,650
|
|
||||||||
Ending balance: individually evaluated for impairment
|
$
|
1,212,851
|
$
|
7,321,359
|
$
|
—
|
$
|
8,534,210
|
|
||||||||
Ending balance: collectively evaluated for impairment
|
$
|
126,660,430
|
$
|
5,849,436
|
$
|
5,127,574
|
$
|
137,637,440
|
|
Commercial
|
Residential
|
Land
|
|
||||
2016
|
Total
|
|||||||
|
|
|||||||
Allowance for loan losses:
|
|
|||||||
Beginning balance
|
$
|
1,140,530
|
$
|
455,587
|
$
|
246,329
|
$
|
1,842,446
|
Charge-offs
|
(447,520)
|
—
|
—
|
(447,520)
|
||||
Recoveries
|
27,000
|
—
|
—
|
27,000
|
||||
Provision
|
144,961
|
875,731
|
264,204
|
1,284,896
|
||||
Ending balance
|
$
|
864,971
|
$
|
1,331,318
|
$
|
510,533
|
$
|
2,706,822
|
|
||||||||
Ending balance: individually evaluated for impairment
|
$
|
—
|
$
|
732,712
|
$
|
—
|
$
|
732,712
|
Ending balance: collectively evaluated for impairment
|
$
|
864,971
|
$
|
598,606
|
$
|
510,533
|
$
|
1,974,110
|
Ending balance
|
$
|
864,971
|
$
|
1,331,318
|
$
|
510,533
|
$
|
2,706,822
|
Loans:
|
|
|||||||
Ending balance
|
$
|
102,442,111
|
$
|
19,001,677
|
$
|
8,238,523
|
$
|
129,682,311
|
|
||||||||
Ending balance: individually evaluated for impairment
|
$
|
—
|
$
|
4,883,866
|
$
|
—
|
$
|
4,883,866
|
|
||||||||
Ending balance: collectively evaluated for impairment
|
$
|
102,442,111
|
$
|
14,117,811
|
$
|
8,238,523
|
$
|
124,798,445
|
Loans
30-59 Days
Past Due
|
Loans
60-89 Days
Past Due
|
Loans
90 or More Days
Past Due
|
Other
Impaired/Non-Accrual
Loans
|
|||||||||||
|
Total Past
Due Loans
|
Current
Loans
|
Total
Loans
|
|||||||||||
December 31, 2018
|
||||||||||||||
|
||||||||||||||
Commercial
|
$
|
4,388,000
|
$
|
4,916,587
|
$
|
—
|
$
|
—
|
$
|
9,304,587
|
$
|
123,214,874
|
$
|
132,519,461
|
Residential
|
2,358,966
|
—
|
—
|
198,560
|
2,557,526
|
2,651,831
|
5,209,357
|
|||||||
Land
|
—
|
—
|
—
|
—
|
—
|
4,953,425
|
4,953,425
|
|||||||
|
$
|
6,746,966
|
$
|
4,916,587
|
$
|
—
|
$
|
198,560
|
$
|
11,862,113
|
$
|
130,820,130
|
$
|
142,682,243
|
Loans
30-59 Days
Past Due
|
Loans
60-89 Days
Past Due
|
Loans
90 or More Days
Past Due
|
Other Impaired/
Non-Accrual
Loans
|
|||||||||||
|
Total Past
Due Loans
|
Current
Loans
|
Total
Loans
|
|||||||||||
December 31, 2017
|
||||||||||||||
|
||||||||||||||
Commercial
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
1,212,851
|
$
|
1,212,851
|
$
|
126,660,430
|
$
|
127,873,281
|
Residential
|
1,938,895
|
2,737,538
|
2,430,878
|
214,048
|
7,321,359
|
5,849,436
|
13,170,795
|
|||||||
Land
|
—
|
—
|
—
|
—
|
—
|
5,127,574
|
5,127,574
|
|||||||
|
$
|
1,938,895
|
$
|
2,737,538
|
$
|
2,430,878
|
$
|
1,426,899
|
$
|
8,534,210
|
$
|
137,637,440
|
$
|
146,171,650
|
As of December 31, 2018
|
Year Ended December 31, 2018
|
||||||||||
Recorded
Investment
|
Unpaid
Principal
Balance
|
Related
Allowance
|
Average
Recorded
Investment
|
Interest
Income
Recognized
|
|||||||
With no related allowance recorded:
|
|||||||||||
Commercial
|
$
|
9,467,157
|
$
|
9,304,587
|
$
|
—
|
$
|
1,855,535
|
$
|
173,711
|
|
Residential
|
2,557,526
|
2,557,526
|
—
|
5,966,958
|
380,761
|
||||||
Land
|
—
|
—
|
—
|
—
|
—
|
||||||
$
|
12,024,683
|
$
|
11,862,113
|
$
|
—
|
$
|
7,822,493
|
$
|
554,472
|
||
With an allowance recorded:
|
|||||||||||
Commercial
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
|
Residential
|
—
|
—
|
—
|
114,327
|
—
|
||||||
Land
|
—
|
—
|
—
|
—
|
—
|
||||||
$
|
—
|
—
|
$
|
—
|
$
|
114,327
|
$
|
—
|
|||
Total:
|
|||||||||||
Commercial
|
$
|
9,467,157
|
$
|
9,304,587
|
$
|
—
|
$
|
1,855,535
|
$
|
173,711
|
|
Residential
|
2,557,526
|
2,557,526
|
—
|
6,081,285
|
380,761
|
||||||
Land
|
—
|
—
|
—
|
—
|
—
|
||||||
$
|
12,024,683
|
$
|
11,862,113
|
$
|
—
|
$
|
7,936,820
|
$
|
554,472
|
As of December 31, 2017
|
Year Ended December 31, 2017
|
||||||||||
Recorded
Investment
|
Unpaid
Principal
Balance
|
Related
Allowance
|
Average
Recorded
Investment
|
Interest
Income
Recognized
|
|||||||
With no related allowance recorded:
|
|||||||||||
Commercial
|
$
|
1,222,499
|
$
|
1,212,851
|
$
|
—
|
$
|
101,875
|
$
|
19,189
|
|
Residential
|
6,610,216
|
6,505,469
|
—
|
753,711
|
50,369
|
||||||
Land
|
—
|
—
|
—
|
—
|
—
|
||||||
$
|
7,832,715
|
$
|
7,718,320
|
$
|
—
|
$
|
855,586
|
$
|
69,559
|
||
With an allowance recorded:
|
|||||||||||
Commercial
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
|
Residential
|
1,302,707
|
815,890
|
186,708
|
3,188,101
|
—
|
||||||
Land
|
—
|
—
|
—
|
—
|
—
|
||||||
$
|
1,302,707
|
815,890
|
$
|
186,708
|
$
|
3,188,101
|
$
|
—
|
|||
Total:
|
|||||||||||
Commercial
|
$
|
1,222,499
|
$
|
1,212,851
|
$
|
—
|
$
|
101,875
|
$
|
19,189
|
|
Residential
|
7,912,923
|
7,321,359
|
186,708
|
3,941,813
|
50,369
|
||||||
Land
|
—
|
—
|
—
|
—
|
—
|
||||||
$
|
9,135,422
|
$
|
8,534,210
|
$
|
186,708
|
$
|
4,043,688
|
$
|
69,559
|
Year Ended December 31, 2016
|
|||||
Average
Recorded
Investment
|
Interest
Income
Recognized
|
||||
With no related allowance recorded:
|
|||||
Commercial
|
$
|
1,684,877
|
$
|
38,187
|
|
Residential
|
236,042
|
20,598
|
|||
Land
|
—
|
—
|
|||
$
|
1,920,919
|
$
|
58,785
|
||
With an allowance recorded:
|
|||||
Commercial
|
$
|
865,285
|
$
|
—
|
|
Residential
|
6,209,540
|
—
|
|||
Land
|
—
|
—
|
|||
$
|
7,074,825
|
$
|
—
|
||
Total:
|
|||||
Commercial
|
$
|
2,550,162
|
$
|
38,187
|
|
Residential
|
6,445,582
|
20,598
|
|||
Land
|
—
|
—
|
|||
$
|
8,995,744
|
$
|
58,785
|
Modifications
During the Year Ended December 31, 2017
|
||||||
|
|
Number of
Contracts
|
|
Pre-Modification
Outstanding
Recorded Investment
|
|
Post-Modification
Outstanding
Recorded Investment
|
|
||||||
|
||||||
Troubled Debt Restructurings That Occurred During the Year
|
|
|
|
|
|
|
Commercial
|
|
1
|
$
|
1,173,625
|
$
|
1,212,851
|
|
December,
2018
|
December 31,
2017
|
|||||
Residential
|
$
|
16,855,359
|
$
|
24,627,710
|
|||
Land
|
7,359,111
|
14,389,620
|
|||||
Retail
|
7,737,181
|
7,632,893
|
|||||
Golf course
|
—
|
1,999,449
|
|||||
Marina
|
1,269,650
|
2,207,675
|
|||||
Assisted care
|
—
|
5,253,125
|
|||||
Office
|
872,489
|
—
|
|||||
$
|
34,093,790
|
$
|
56,110,472
|
|
December 31,
2018
|
December 31,
2017
|
|||||
Retail
|
$
|
15,987,697
|
$
|
16,623,238
|
|||
Land
|
6,561,023
|
2,018,068
|
|||||
Residential
|
—
|
2,356,995
|
|||||
Office
|
—
|
3,357,352
|
|||||
$
|
22,548,720
|
$
|
24,355,653
|
December 31,
2018
|
December 31,
2017
|
||||||
Land and land improvements
|
$
|
7,908,072
|
$
|
5,112,063
|
|||
Buildings and improvements
|
17,320,471
|
22,560,343
|
|||||
25,228,543
|
27,672,406
|
||||||
Less: Accumulated depreciation and amortization
|
(2,679,823
|
)
|
(3,316,753
|
)
|
|||
$
|
22,548,720
|
$
|
24,355,653
|
|
|
December 31, 2018
|
|
December 31, 2017
|
|
||||||||
|
|
|
|
|
|
|
|
||||||
|
Outstanding
Balance
|
|
Total
Commitment
|
|
Outstanding
Balance
|
|
Total
Commitment
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||
CB&T Line of Credit
|
|
$
|
1,728,000
|
|
$
|
47,235,245
|
|
$
|
1,555,000
|
|
$
|
27,259,000
|
|
Loans:
|
December 31,
2018
|
|||
Commercial
|
$
|
69,569,181
|
||
Residential
|
—
|
|||
Total
|
$
|
69,569,181
|
|
December 31,
2018
|
Interest Rate
|
December 31,
2017
|
Interest Rate
|
Payment Terms/Frequency
|
Maturity Date
|
||||||||
Tahoe Stateline Venture, LLC Loan Payable
|
$
|
12,872,555
|
4.22%
|
$
|
13,242,514
|
4.22%
|
Amortizing
Monthly
|
January 2021
|
||||||
Zalanta Construction Loan Payable
|
—
|
N/A
|
17,176,288
|
6.00%
|
Interest Monthly
Principal Quarterly
|
November 2018
|
||||||||
Principal amount
|
$
|
12,872,555
|
$
|
30,418,802
|
||||||||||
Less unamortized deferred financing costs
|
(73,652
|
)
|
(226,369
|
)
|
||||||||||
Notes and loans payable, net
|
$
|
12,798,903
|
$
|
30,192,433
|
Years ending December 31:
|
||||
2019
|
$
|
387,135
|
||
2020
|
403,792
|
|||
2021
|
12,081,628
|
|||
2022
|
—
|
|||
2023
|
—
|
|||
Thereafter
|
—
|
|||
$
|
12,872,555
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends Classified as Return of Capital
|
|
||||||||||||
|
|
|
|
|
|
Dividends Classified as
Ordinary Income |
|
Capital Gain
Distribution |
|
|||||||||||||||||||
|
|
Total
Dividends Paid |
|
|
|
|||||||||||||||||||||||
Year
|
|
Dividends
Paid Per Share |
|
Percent
|
|
Dividends
Paid Per Share |
|
Sec 199A Dividends Per Share
|
|
Percent
|
|
Dividend
Paid Per Share |
|
Percent
|
|
Dividends
Paid Per Share |
|
|||||||||||
Common Stock:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2018 (1)
|
$
|
5,237,571
|
$
|
0.601
|
91.21
|
%
|
$
|
0.548
|
0.548
|
8.79
|
%
|
$
|
0.053
|
— |
%
|
$
|
0.000
|
|||||||||||
2017 (2)
|
$
|
3,789,108
|
$
|
0.380
|
87.67
|
%
|
$
|
0.333
|
0.000
|
12.33
|
%
|
$
|
0.047
|
—
|
%
|
$
|
0.000
|
|||||||||||
2016 (3)
|
|
$
|
3,279,193
|
|
$
|
0.320
|
|
|
15.05
|
%
|
$
|
0.048
|
|
|
0.000
|
|
|
84.95
|
%
|
$
|
0.272
|
|
|
—
|
%
|
$
|
0.000
|
|
(1) Cash distributions made on January 14, 2019 with a record date of December 31, 2018 are treated as received by shareholders
on December 31, 2018, to the extent of the Company’s tax earnings and profits for 2018. Therefore, $0.041 per share of the January 14, 2019 cash distribution is included in the 2018 Form 1099 while the remainder in the amount of $0.159 per
share will be treated as a 2019 distribution for U.S. federal income tax purposes and is not included on the 2018 Form 1099.
(2) Dividends declared and paid in 2017 per above do not include $640,267 which represented capital gains tax on 2017 undistributed
capital gains paid on behalf of shareholders to the U.S. Treasury in January 2018 (and recorded as dividends paid and payable in the consolidated financial statements).
(3) Dividends declared and paid in 2016 per above do not include $582,698 which represented capital gains tax on 2016 undistributed
capital gains paid on behalf of shareholders to the U.S. Treasury in January 2017 (and recorded as dividends paid and payable in the consolidated financial statements).
|
|
|
Year Ended December 31, 2018
|
||||||||
|
Federal
|
|
State and Local
|
|
Total
|
|
||||
|
|
|
|
|
|
|
|
|||
Change in valuation allowance
|
|
$
|
388,408
|
|
$
|
129,166
|
|
$
|
517,574
|
|
Other
|
(39,625
|
)
|
31,893
|
(7,732
|
)
|
|||||
Income tax expense (benefit)
|
|
$
|
348,783
|
$
|
161,059
|
|
$
|
509,842
|
|
|
|
|
Year Ended December 31, 2017
|
||||||||
|
Federal
|
|
State and Local
|
|
Total
|
|
||||
|
|
|
|
|
|
|
|
|||
Change in valuation allowance
|
|
$
|
2,602,441
|
|
$
|
418,020
|
|
$
|
3,020,461
|
|
Reduction in Federal corporate tax rate
|
1,358,272
|
—
|
1,358,272
|
|||||||
Other
|
(293,814
|
)
|
(43,264
|
)
|
(337,078
|
)
|
||||
Income tax expense (benefit)
|
|
$
|
3,666,899
|
$
|
374,756
|
|
$
|
4,041,655
|
|
|
Year Ended December 31, 2016
|
||||||||||
Federal
|
State and Local
|
Total
|
||||||||
Deferred expense (benefit)
|
$
|
(6,655,774
|
)
|
$
|
(1,387,947
|
)
|
$
|
(8,043,721
|
)
|
|
Change in valuation allowance
|
794,744
|
—
|
794,744
|
|||||||
Income tax expense (benefit)
|
$
|
(5,861,030
|
)
|
$
|
(1,387,947
|
)
|
$
|
(7,248,977
|
)
|
Year Ended
December 31, 2018
|
Year Ended
December 31, 2017
|
|||||
Tax (benefit) expense at Federal statutory rate
|
$
|
(5,867
|
)
|
$
|
(149,766
|
)
|
State income tax expense (benefit), net of Federal effect
|
127,236
|
250,193
|
||||
Other
|
65
|
(19,485
|
)
|
|||
Change in Federal valuation allowance
|
388,408
|
2,602,441
|
||||
Reduction in Federal corporate tax rate
|
—
|
1,358,272
|
||||
Income tax expense (benefit)
|
$
|
509,842
|
$
|
4,041,655
|
Deferred tax assets (liabilities):
|
December 31, 2018
|
December 31, 2017
|
||||
Real estate basis differences
|
$
|
4,144,365
|
4,255,681
|
|||
Net operating losses
|
1,499,186
|
1,380,138
|
||||
Total deferred tax assets
|
5,643,551
|
5,635,819
|
||||
Valuation allowance
|
(2,946,071
|
)
|
(2,428,497
|
)
|
||
Net deferred tax assets
|
$
|
2,697,480
|
3,207,322
|
·
|
Reduced Management Fee: The
Amendment revises the management fee by making permanent the recent “Interim Management Fee” adjustment described above along with an additional adjustment such that the “Management Fee”, calculated and payable to the Manager monthly in
arrears, equals (i) one-twelfth (1/12) multiplied by (ii) (a) 1.50% of the first $300,000,000 of the Company’s Stockholders’ Equity (as defined in the Amendment), and (b) 1.25% of the Stockholders’ Equity that is greater than
$300,000,000.
|
·
|
Company to Receive 30% of Loan
Fees: The Company will receive thirty-percent (30%) of the gross fees and commissions paid to the Manager in connection with the Company making or investing in mortgage loans, including thirty-percent (30%) of gross fees paid in
connection with the extension or modification of any loans, with the exception of certain miscellaneous administration fees collected in association with loan funding, demand, and partial release fees, with the remaining seventy-percent
(70%) of such fees to be paid to the Manager.
|
·
|
Company to Receive 30% of Late
Payment Charges: The Company will receive thirty-percent (30%) of all late payment charges from borrowers on loans owned by the Company, with the remaining seventy-percent (70%) to be paid to the Manager.
|
·
|
Elimination of Service Fees:
The Company will no longer pay the Manager any servicing fees for the Manager’s services as servicing agent with respect to any of its mortgage loans.
|
·
|
Elimination of Certain Expense
Reimbursements: The Company will no longer reimburse the Manager for salary and related salary expense of the Manager's non-management and non-supervisory personnel.
|
Year ending December 31:
|
||||
2019
|
$
|
2,842,830
|
||
2020
|
2,163,672
|
|||
2021
|
2,057,822
|
|||
2022
|
1,837,332
|
|||
2023
|
1,395,151
|
|||
Thereafter (through 2028)
|
2,071,519
|
|||
Total
|
$
|
12,368,326
|
Fair Value Measurements Using
|
|||||||||
Carrying Value
|
Quoted Prices In Active Markets for Identical Assets
(Level 1) |
Significant Other Observable Inputs
(Level 2) |
Significant Unobservable Inputs
(Level 3) |
||||||
2018
|
|||||||||
Nonrecurring:
|
|||||||||
Impaired loans:
|
|||||||||
NONE
|
$
|
$
|
—
|
$
|
—
|
$
|
|||
Total
|
$
|
$
|
—
|
$
|
—
|
$
|
|||
Real estate properties:
|
|||||||||
Commercial
|
$
|
1,269,650
|
$
|
—
|
$
|
—
|
$
|
1,269,650
|
|
Land
|
1,850,342
|
—
|
1,850,342
|
—
|
|||||
Total
|
$
|
3,119,992
|
$
|
—
|
$
|
1,850,342
|
$
|
1,269,650
|
|
2017
|
|||||||||
Nonrecurring:
|
|||||||||
Impaired loans:
|
|||||||||
Residential
|
$
|
1,115,999
|
$
|
—
|
$
|
—
|
$
|
1,115,999
|
|
Total
|
$
|
1,115,999
|
$
|
—
|
$
|
—
|
$
|
1,115,999
|
|
Real estate properties:
|
|||||||||
Commercial
|
$
|
7,460,800
|
$
|
—
|
$
|
—
|
$
|
7,460,800
|
|
Land
|
1,914,870
|
1,914,870
|
|||||||
Total
|
$
|
9,375,670
|
$
|
—
|
$
|
—
|
$
|
9,375,670
|
Description
|
Fair Value
|
Valuation Technique
|
Significant Unobservable Inputs
|
Input/Range
|
Weighted Average
|
|||||
Impaired Loans:
|
||||||||||
NONE
|
||||||||||
Real Estate Properties:
|
||||||||||
Commercial
|
$
|
1,269,650
|
Appraisal
|
Comparable Sales Adjustment
|
(45.3)% to 2.1%
|
N/A
|
Description
|
Fair Value
|
Valuation Technique
|
Significant Unobservable Inputs
|
Input/Range
|
Weighted Average
|
|||||
Impaired Loans:
|
||||||||||
Residential
|
$
|
1,115,999
|
Comparable Sales
|
Comparable Sales Adjustment
|
(4.6)% to 4.2%
|
N/A
|
||||
Real Estate Properties:
|
||||||||||
Commercial
|
$
|
7,460,800
|
Appraisal
|
Comparable Sales Adjustment
|
(23.7)% to (11.6)%
|
(13.5)%
|
||||
Land
|
1,914,870
|
Appraisal
|
Comparable Sales
Adjustment
|
(50.8)% to 21.9%
|
N/A
|
|||||
Capitalization Rate
|
32.5%
|
N/A
|
Fair Value Measurements at December 31, 2018
|
|||||||||||
Carrying Value
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||
Financial assets
|
|||||||||||
Cash, cash equivalents and restricted cash
|
$
|
4,514,000
|
$
|
4,514,000
|
$
|
—
|
$
|
—
|
$
|
4,514,000
|
|
Loans, net
|
141,204,000
|
—
|
—
|
139,532,000
|
139,532,000
|
||||||
Investment in limited liability company
|
2,139,000
|
—
|
—
|
7,711,000
|
7,711,000
|
||||||
Accrued interest and advances receivable
|
1,023,000
|
—
|
—
|
1,023,000
|
1,023,000
|
||||||
Financial liabilities
|
|||||||||||
Accrued interest payable
|
$
|
86,000
|
—
|
41,000
|
45,000
|
$
|
86,000
|
||||
Lines of credit payable
|
1,728,000
|
—
|
1,728,000
|
—
|
1,728,000
|
||||||
Notes payable
|
12,799,000
|
—
|
—
|
12,568,000
|
12,568,000
|
||||||
Fair Value Measurements at December 31, 2017
|
|||||||||||
Carrying Value
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||
Financial assets
|
|||||||||||
Cash, cash equivalents and restricted cash
|
$
|
5,671,000
|
$
|
5,671,000
|
$
|
—
|
$
|
—
|
$
|
5,671,000
|
|
Loans, net
|
144,344,000
|
—
|
—
|
144,255,000
|
144,255,000
|
||||||
Investment in limited liability company
|
2,141,000
|
—
|
—
|
4,819,000
|
4,819,000
|
||||||
Accrued interest and advances receivable
|
1,459,000
|
—
|
—
|
1,459,000
|
1,459,000
|
||||||
Financial liabilities
|
|||||||||||
Accrued interest payable
|
$
|
115,000
|
—
|
77,000
|
38,000
|
$
|
115,000
|
||||
Lines of credit payable
|
1,555,000
|
—
|
1,555,000
|
—
|
1,555,000
|
||||||
Notes payable
|
30,192,000
|
—
|
17,176,000
|
13,233,000
|
30,409,000
|
||||||
|
Three Months Ended
|
||||||||||||
December 31, 2018
|
September 30, 2018
|
June 30, 2018
|
March 31, 2018
|
||||||||||
Total revenues
|
$
|
3,735,550
|
$
|
4,723,505
|
$
|
4,346,044
|
3,991,920
|
||||||
Total expenses
|
3,790,374
|
3,696,281
|
2,978,230
|
3,493,586
|
|||||||||
Operating (loss) income
|
(54,824
|
)
|
1,027,224
|
1,367,814
|
498,334
|
||||||||
Gain on sale of real estate, net
|
2,126,084
|
1,372,925
|
957,239
|
154,577
|
|||||||||
Net income before income taxes
|
2,071,260
|
2,400,149
|
2,325,053
|
652,911
|
|||||||||
Income tax (expense) benefit
|
(243,122
|
)
|
(150,910
|
)
|
17,635
|
(183,445
|
)
|
||||||
Net income attributable to common stockholders
|
$
|
1,828,138
|
$
|
2,249,239
|
$
|
2,342,688
|
$
|
469,466
|
|||||
Earnings per common share (basic and diluted)
|
$
|
0.22
|
$
|
0.26
|
$
|
0.26
|
$
|
0.05
|
|||||
Weighted average number of common shares outstanding (basic and diluted)
|
8,482,880
|
8,572,614
|
8,922,280
|
9,089,270
|
|||||||||
Dividends declared per share of Common Stock
|
$
|
0.20
|
$
|
0.20
|
$
|
0.20
|
$
|
0.16
|
|
Three Months Ended
|
||||||||||||
December 31, 2017
|
September 30, 2017
|
June 30, 2017
|
March 31, 2017
|
||||||||||
Total revenues
|
$
|
3,850,940
|
$
|
4,277,493
|
$
|
3,867,290
|
3,537,405
|
||||||
Total expenses
|
3,964,664
|
3,427,969
|
4,164,895
|
3,355,582
|
|||||||||
Operating (loss) income
|
(113,724
|
)
|
849,524
|
(297,605
|
)
|
181,823
|
|||||||
Gain (loss) on sale of real estate, net
|
268,891
|
582,496
|
13,877,715
|
(181
|
)
|
||||||||
Settlement expense
|
(2,627,436
|
)
|
—
|
—
|
—
|
||||||||
Net (loss) income before income taxes
|
(2,472,269
|
)
|
1,432,020
|
13,580,110
|
181,642
|
||||||||
Income tax (expense) benefit
|
(1,951,828
|
)
|
(1,275,700
|
)
|
(824,163
|
)
|
10,036
|
||||||
Net (loss) income attributable to common stockholders
|
$
|
(4,424,097
|
)
|
$
|
156,320
|
$
|
12,755,947
|
$
|
191,678
|
||||
(Loss) earnings per common share (basic and diluted)
|
$
|
(0.44
|
)
|
$
|
0.02
|
$
|
1.24
|
$
|
0.02
|
||||
Weighted average number of common shares outstanding (basic and diluted)
|
9,984,352
|
10,173,448
|
10,247,477
|
10,247,477
|
|||||||||
Dividends declared per share of Common Stock
|
$
|
0.10
|
$
|
0.10
|
$
|
0.10
|
$
|
0.08
|
|
Three Months Ended
|
||||||||||||
December 31, 2016
|
September 30, 2016
|
June 30, 2016
|
March 31, 2016
|
||||||||||
Total revenues
|
$
|
3,667,283
|
$
|
4,493,977
|
$
|
4,692,114
|
4,225,617
|
||||||
Total expenses
|
3,942,004
|
5,587,213
|
6,999,063
|
4,316,678
|
|||||||||
Operating loss
|
(274,721
|
)
|
(1,093,236
|
)
|
(2,306,949
|
)
|
(91,061
|
)
|
|||||
(Loss) gain on sale of real estate, net
|
(536,419
|
)
|
20,195,367
|
—
|
4,838,815
|
||||||||
Net (loss) income before income taxes
|
(811,140
|
)
|
19,102,131
|
(2,306,949
|
)
|
4,747,754
|
|||||||
Income tax (expense) benefit
|
(380,706
|
)
|
260,848
|
7,368,835
|
—
|
||||||||
Net (loss) income
|
(1,191,846
|
)
|
19,362,979
|
5,061,886
|
4,747,754
|
||||||||
Less: Net loss (income) attributable to non-controlling interests
|
15,960
|
(3,630,318
|
)
|
56,847
|
(13,492
|
)
|
|||||||
Net (loss) income attributable to common stockholders
|
$
|
(1,175,886
|
)
|
$
|
15,732,661
|
$
|
5,118,733
|
$
|
4,734,262
|
||||
(Loss) earnings per common share (basic and diluted)
|
$
|
(0.11
|
)
|
$
|
1.54
|
$
|
0.50
|
$
|
0.46
|
||||
Weighted average number of common shares outstanding (basic and diluted)
|
10,247,477
|
10,247,477
|
10,247,477
|
10,247,477
|
|||||||||
Dividends declared per share of Common Stock
|
$
|
0.08
|
$
|
0.08
|
$
|
0.08
|
$
|
0.08
|
Description
|
Encumbrances
|
Initial Cost
|
Capitalized
Costs
|
Sales
|
Impairment
Write-downs
|
Accumulated
Depreciation
|
Carrying
Value
|
Date
Acquired
|
Depreciable
Lives
|
|
Retail Complex (TSV), South Lake Tahoe, California
|
$12,872,556
Note Payable
|
6,409,617
|
$ 12,299,570
|
$ (41,667)
|
—
|
$(2,679,823)
|
$15,987,697
|
Various
|
5-39 Years
|
|
Retail Complex and 12 Residential Condominium Units (ZRV),South Lake Tahoe, California
|
None
|
5,016,443
|
37,299,922
|
(22,025,680)
|
—
|
—
|
Note
4
|
20,290,685
|
Various
|
N/A
|
Residential Land (ZRV II),
South Lake Tahoe, California
|
None
|
2,032,963
|
4,528,060
|
—
|
—
|
—
|
Note
4
|
6,561,023
|
Various
|
N/A
|
73 Residential Lots, Auburn, California
|
None
|
13,746,625
|
376,746
|
(96,678)
|
(9,904,826)
|
—
|
Note
5
|
4,121,867
|
9/27/2007
|
N/A
|
12 Condominium & 3 Commercial Units, Tacoma, Washington
|
None
|
2,154,217
|
84,909
|
—
|
—
|
—
|
Note 6
|
2,239,126
|
7/8/2011
|
N/A
|
Two Houses on 20 Acres
San Ramon, CA
|
None
|
2,062,729
|
—
|
—
|
—
|
—
|
2,062,729
|
11/13/2018
|
N/A
|
|
Marina & Boat Club with 179 Boat Slips,
Isleton, California
|
None
|
1,809,663
|
713,318
|
—
|
(1,253,331)
|
Note
7
|
1,269,650
|
1/29/2013
|
N/A
|
|
Undeveloped, Industrial Land,
San Jose, California
|
None
|
3,025,992
|
98,681
|
—
|
(1,274,331)
|
—
|
Note
8
|
1,850,342
|
12/27/2002
|
N/A
|
Miscellaneous Real Estate
|
None
|
—
|
2,259,391
|
Various
|
Various
|
|||||
TOTALS
|
$(2,679,823)
|
$56,642,510
|
Balance at beginning of period (1/1/16)
|
$
|
153,838,412
|
|
Additions during period:
|
|||
Acquisitions through foreclosure
|
700,800
|
||
Investments in real estate properties
|
29,061,735
|
||
Amortization of deferred financing costs capitalized to construction project
|
119,471
|
||
Subtotal
|
183,720,418
|
||
Deductions during period:
|
|||
Cost of real estate properties sold
|
66,183,589
|
||
Impairment losses on real estate properties
|
3,227,807
|
||
Depreciation of properties held for investment
|
1,185,624
|
||
Balance at end of period (12/31/16)
|
$
|
113,123,398
|
|
Balance at beginning of period (1/1/17)
|
$
|
113,123,398
|
|
Additions during period:
|
Acquisitions through foreclosure
|
—
|
||
Investments in real estate properties
|
11,274,904
|
||
Amortization of deferred financing costs capitalized to construction project
|
76,260
|
||
Subtotal
|
124,474,562
|
||
Deductions during period:
|
|||
Cost of real estate properties sold
|
41,505,148
|
||
Impairment losses on real estate properties
|
1,423,286
|
||
Depreciation of properties held for investment
|
1,080,003
|
||
Balance at end of period (12/31/17)
|
$
|
80,466,125
|
|
Balance at beginning of period (1/1/18)
|
80,466,125
|
||
Additions during period:
|
|||
Acquisitions through foreclosure
|
2,062,729
|
||
Investments in real estate properties
|
496,826
|
||
Subtotal
|
83,025,680
|
||
Deductions during period:
|
|||
Cost of real estate properties sold
|
24,609,167
|
||
Impairment losses on real estate properties
|
1,053,161
|
||
Depreciation of properties held for investment
|
720,842
|
||
Balance at end of period (12/31/18)
|
$
|
56,642,510
|
Balance at beginning of period (1/1/16)
|
$
|
2,915,596
|
|
Additions during period:
|
|||
Depreciation expense
|
1,185,624
|
||
Subtotal
|
4,101,220
|
||
Deductions during period:
|
|||
Accumulated depreciation on real estate moved to held for sale
|
949,793
|
||
Balance at end of period (12/31/16)
|
$
|
3,151,427
|
|
Balance at beginning of period (1/1/17)
|
$
|
3,151,427
|
|
Additions during period:
|
|||
Depreciation expense
|
1,080,003
|
||
Subtotal
|
4,231,430
|
||
Deductions during period:
|
|||
Accumulated depreciation on real estate moved to held for sale
|
914,677
|
||
Balance at end of period (12/31/17)
|
$
|
3,316,753
|
|
Balance at beginning of period (1/1/18)
|
3,316,753
|
||
Additions during period:
|
|||
Depreciation expense
|
720,842
|
||
Subtotal
|
4,037,595
|
||
Deductions during period:
|
|||
Accumulated depreciation on real estate moved to held for sale
|
1,357,772
|
||
Balance at end of period (12/31/18)
|
$
|
2,679,823
|
Description
|
Interest Rate
|
Final Maturity date
|
Carrying Amount of Mortgages
|
Principal Amount of Loans Subject to Delinquent Principal
|
Principal Amount of Loans Subject to Delinquent Payments
|
||||||||
TYPE OF PROPERTY
|
|||||||||||||
Commercial
|
5.00-9.65%
|
Current to July 2021
|
$
|
132,519,461
|
$
|
24,431,860
|
$
|
9,304,587
|
|||||
Residential
|
5.00-8.00%
|
Current to March 2028
|
5,209,357
|
2,358,966
|
2,557,526
|
||||||||
Land
|
4.00-9.82%
|
January 2019 to October 2020
|
4,953,425
|
—
|
—
|
||||||||
TOTAL
|
$
|
142,682,243
|
$
|
26,790,826
|
$
|
11,862,113
|
|||||||
AMOUNT OF LOAN
|
|||||||||||||
$0-500,000
|
6.00-9.65%
|
Current to March 2028
|
$
|
2,581,001
|
$
|
573,606
|
$
|
760,166
|
|||||
$500,001-1,000,000
|
5.00-8.00%
|
Current to October 2019
|
3,887,834
|
870,458
|
870,458
|
||||||||
$1,000,001-5,000,000
|
4.00-9.82%
|
Current to July 2021
|
70,448,597
|
16,511,762
|
10,231,489
|
||||||||
Over $5,000,000
|
5.00-8.25%
|
Current to March 2021
|
65,764,811
|
8,835,000
|
—
|
||||||||
TOTAL
|
$
|
142,682,243
|
$
|
26,790,826
|
$
|
11,862,113
|
|||||||
POSITION OF LOAN
|
|||||||||||||
First
|
4.00-9.65%
|
Current to March 2028
|
$
|
137,808,788
|
$
|
26,790,826
|
$
|
11,862,113
|
|||||
Second
|
8.00-9.82%
|
July 2019 to October 2020
|
4,873,455
|
—
|
—
|
||||||||
TOTAL
|
$
|
142,682,243
|
$
|
26,790,826
|
$
|
11,862,113
|
Balance at beginning of period (1/1/16)
|
$
|
106,743,807
|
||
Additions during period:
|
||||
New loans, including from sale of real property
|
79,867,140
|
|||
Subtotal
|
186,610,947
|
|||
Deductions during period:
|
||||
Collection of principal
|
55,849,884
|
|||
Foreclosures
|
1,078,752
|
|||
Balance at end of period (12/31/16)
|
$
|
129,682,311
|
||
Balance at beginning of period (1/1/17)
|
$
|
129,682,311
|
||
Additions during period:
|
||||
New loans, including from sale of real estate property
|
86,274,680
|
|||
Subtotal
|
215,956,991
|
|||
Deductions during period:
|
||||
Collection of principal
|
69,785,341
|
|||
Foreclosures
|
—
|
|||
Balance at end of period (12/31/17)
|
$
|
146,171,650
|
||
Balance at beginning of period (1/1/18)
|
$
|
146,171,650
|
||
Additions during period:
|
||||
New loans, including from sale of real estate property
|
77,471,539
|
|||
Discount and loan fee amortization
|
227,801
|
|||
Subtotal
|
223,870,990
|
|||
Deductions during period:
|
||||
Collection of principal
|
78,742,850
|
|||
Foreclosures
|
1,937,475
|
|||
Loan fees collected
|
508,422
|
|||
Balance at end of period (12/31/18)
|
$
|
142,682,243
|
Description
|
Interest Rate
|
Final Maturity Date
|
Periodic Payment Terms
|
Prior Liens
|
Face Amount of Mortgages
|
Carrying Amount of Mortgages
|
Principal Amount of Loans Subject to Delinquent Principal or Interest
|
||||||||||
Retail Building
Irving, Texas
|
7.50%
|
6/1/19
|
Interest only, balance due at maturity
|
0
|
14,822,000
|
14,784,945
|
0
|
||||||||||
Retail Building
Walnut Creek, California
|
7.25%
|
5/15/20
|
Interest only, balance due at maturity
|
0
|
9,000,000
|
8,953,623
|
0
|
||||||||||
Hotel
Novi, Michigan
|
8.25%
|
12/31/18
|
Interest only, balance due at maturity
|
0
|
8,835,000
|
8,835,000
|
8,835,000
|
||||||||||
Office Building
Pleasanton, California
|
7.50%
|
11/1/19
|
Interest only, balance due at maturity
|
0
|
8,250,000
|
8,200,150
|
0
|
||||||||||
Retail Building
Folsom, California
|
7.75%
|
1/15/19
|
Interest only, balance due at maturity
|
0
|
8,006,000
|
7,170,186
|
0
|
||||||||||
Retail Building
Antioch, California
|
8.00%
|
10/15/19
|
Interest only, balance due at maturity
|
0
|
7,000,000
|
6,979,074
|
0
|
||||||||||
Assisted Care Facility
Bensalem, Pennsylvania
|
5.00%
|
3/15/21
|
Interest only, balance due at maturity
|
0
|
5,875,000
|
5,519,317
|
0
|
||||||||||
Apartment Building
Concord, California
|
7.50%
|
7/15/20
|
Interest only, balance due at maturity
|
0
|
6,350,000
|
5,322,516
|
0
|
||||||||||
Office Building
Chula Vista, California
|
8.00%
|
11/1/18
|
Interest only, balance due at maturity
|
0
|
5,600,000
|
4,916,586
|
4,916,586
|
||||||||||
TOTALS
|
$
|
0
|
$
|
73,738,000
|
$
|
70,681,397
|
$
|
13,751,586
|
(a)
|
||
(1)
|
List of Financial Statements filed as part of Item 8 in
this Annual Report:
|
|
(2)
|
List of Financial Statement Schedules filed as part of
Item 8 in this Annual Report:
|
|
(3) List of Exhibits:
|
* 2.1
|
||
* 3.1
|
||
* 3.2
|
||
* 3.3
|
||
* 3.4
|
||
* 3.5
|
* 4.1
|
||
* 10.1
|
||
* 10.2
|
||
* 10.3
|
||
* 10.4
|
||
* 10.5
|
||
** 21.1
|
||
** 23.1
|
||
** 24.1
|
||
** 31.1
|
||
** 31.2
|
||
** 32.1
|
||
***101.INS
|
XBRL Instance Document
|
|
***101.SCH
|
XBRL Taxonomy Extension Schema Document
|
|
***101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
***101.LAB
|
XBRL Taxonomy Extension Labels Linkbase Document
|
|
***101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
***101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document
|
*Previously filed.
|
** Filed herewith.
|
***This exhibit is being furnished rather than filed, and
shall not be deemed incorporated by reference into any filing, in accordance with Item 601 of Regulation S-K.
|
OWENS REALTY MORTGAGE, INC.
|
|||
Dated: March 15, 2019
|
By:
|
/s/ Bryan H. Draper |
|
Bryan H. Draper, Chief Executive Officer and President
|
Dated: March 15, 2019
|
By:
|
/s/ Bryan H. Draper
|
|
Bryan H. Draper, Director, Chief Executive Officer and President (Principal Executive Officer)
|
|||
Dated: March 15, 2019
|
By:
|
/s/ Melina A. Platt |
|
Melina A. Platt, Chief Financial Officer and Treasurer (Principal Financial and Accounting Officer)
|
|||
Dated: March 15, 2019
|
By:
|
/s/ William C. Owens |
|
William C. Owens, Director
|
|||
Dated: March 15, 2019
|
By:
|
* Dennis G. Schmal
|
|
Dennis G. Schmal, Director
|
|||
Dated: March 15, 2019
|
By:
|
* Gary C. Wallace |
|
Gary C. Wallace, Director
|
|||
Dated: March 15, 2019
|
By:
|
* Ann Marie Mehlum |
|
Ann Marie Mehlum, Director
|
|||
Dated: March 15, 2019
|
By:
|
* Gilbert E. Nathan
|
|
Gilbert E. Nathan, Director
|
|||
Dated: March 15, 2019
|
By:
|
* Benjamin Smeal
|
|
Benjamin Smeal, Director
|
|||
Dated: March 15, 2019
|
By:
|
* Steven D. Hovde
|
|
Steven D. Hovde, Director
|
|||
*
|
By:
|
/s/ Bryan H. Draper
|
|
Bryan H. Draper, Attorney-in-fact
|