Attached files

file filename
EX-10.6 - EXHIBIT 10.6 - United Development Funding IVv385264_ex10-6.htm
EX-10.7 - EXHIBIT 10.7 - United Development Funding IVv385264_ex10-7.htm
EX-31.2 - EXHIBIT 31.2 - United Development Funding IVv385264_ex31-2.htm
EXCEL - IDEA: XBRL DOCUMENT - United Development Funding IVFinancial_Report.xls
EX-32.1 - EXHIBIT 32.1 - United Development Funding IVv385264_ex32-1.htm
EX-31.1 - EXHIBIT 31.1 - United Development Funding IVv385264_ex31-1.htm
EX-3.1 - EXHIBIT 3.1 - United Development Funding IVv385264_ex3-1.htm

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

[Mark One]

 

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
  SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended June 30, 2014

 

OR

 

¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
  SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from ____________ to ____________

 

Commission File Number: 001-36472

 

United Development Funding IV

(Exact Name of Registrant as Specified in Its Charter)

 

Maryland   26-2775282
(State or other jurisdiction of incorporation or organization)   (I.R.S. Employer Identification No.)

 

1301 Municipal Way, Suite 100, Grapevine, Texas 76051

(Address of principal executive offices)

(Zip Code)

 

Registrant’s telephone number, including area code: (214) 370-8960

 

N/A

(Former name, former address and former fiscal year, if changed since last report)

 

Indicate by check mark whether the Registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days. Yes  x  No  ¨

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes  x  No  ¨

 

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer  ¨   Accelerated filer  ¨
Non-accelerated filer  x (Do not check if a smaller reporting company)   Smaller reporting company  ¨

 

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes  ¨  No  x

 

The number of shares outstanding of the Registrant’s common shares of beneficial interest, par value $0.01 per share, as of the close of business on August 11, 2014 was 30,613,929.

 

 
 

 

UNITED DEVELOPMENT FUNDING IV

FORM 10-Q

Quarter Ended June 30, 2014

 

    Page
     
PART I
FINANCIAL INFORMATION
     
Item 1. Consolidated Financial Statements.  
     
  Consolidated Balance Sheets as of June 30, 2014 (Unaudited) and December 31, 2013 3
     
  Consolidated Statements of Operations (Unaudited) for the three and six months ended June 30, 2014 and 2013 4
     
  Consolidated Statements of Cash Flows (Unaudited) for the six months ended June 30, 2014 and 2013 5
     
  Consolidated Statements of Changes in Shareholders’ Equity (Unaudited) for the six months ended June 30, 2014 and 2013 6
     
  Notes to Consolidated Financial Statements (Unaudited) 7
     
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations. 36
     
Item 3. Quantitative and Qualitative Disclosures About Market Risk. 51
     
Item 4. Controls and Procedures. 52
     
PART II
OTHER INFORMATION
     
Item 1. Legal Proceedings. 54
     
Item 1A. Risk Factors. 54
     
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds. 59
     
Item 3. Defaults Upon Senior Securities. 61
     
Item 4. Mine Safety Disclosures. 61
     
Item 5. Other Information. 61
     
Item 6. Exhibits. 61
     
Signatures.   62

 

2
 

 

PART I
FINANCIAL INFORMATION

Item 1. Financial Statements.

UNITED DEVELOPMENT FUNDING IV

CONSOLIDATED BALANCE SHEETS

 

   June 30, 2014
(Unaudited)
   December 31, 2013 
Assets          
Cash and cash equivalents  $18,337,666   $33,565,191 
Restricted cash   3,678,051    2,385,535 
Accrued interest receivable   22,432,151    12,747,047 
Accrued receivable – related parties   2,716,274    2,607,292 
Loan participation interest – related parties, net   42,858,322    32,909,958 
Notes receivable, net   483,535,096    444,720,197 
Notes receivable – related parties, net   34,214,542    30,854,000 
Real estate owned   8,398,816    8,236,953 
Other assets   2,188,047    2,836,044 
Total assets  $618,358,965   $570,862,217 
           
Liabilities and Shareholders’ Equity          
Liabilities:          
Accrued liabilities  $6,397,470   $3,241,009 
Accrued liabilities – related parties   828,323    3,339,143 
Distributions payable   2,208,906    2,653,450 
Lines of credit   73,181,612    30,519,056 
Total liabilities   82,616,311    39,752,658 
           
Commitments and contingencies          
           
Shareholders’ equity:          
Shares of beneficial interest; $0.01 par value; 400,000,000 shares authorized; 32,644,383 shares issued and 32,325,458 shares outstanding at June 30, 2014, and 32,115,232 shares issued and 31,902,325 shares outstanding at December 31, 2013   326,443    321,152 
Additional paid-in-capital   571,611,708    562,442,028 
Accumulated deficit   (29,880,040)   (27,395,968)
Shareholders’ equity before treasury stock   542,058,111    535,367,212 
Less:  Treasury stock, 318,925 shares at June 30, 2014 and 212,907 shares at December 31, 2013, at cost   (6,315,457)   (4,257,653)
Total shareholders’ equity   535,742,654    531,109,559 
Total liabilities and shareholders’ equity  $618,358,965   $570,862,217 

 

See accompanying notes to consolidated financial statements (unaudited).

 

3
 

 

UNITED DEVELOPMENT FUNDING IV

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

   Three Months Ended   Six Months Ended 
   June 30,   June 30, 
   2014   2013   2014   2013 
Interest income:                    
Interest income  $15,682,807   $9,592,776   $30,673,181   $17,977,852 
Interest income – related parties   2,475,483    1,859,564    4,618,672    3,754,823 
Total interest income   18,158,290    11,452,340    35,291,853    21,732,675 
                     
Interest expense:                    
Interest expense   613,071    382,296    976,102    856,677 
                     
Net interest income   17,545,219    11,070,044    34,315,751    20,875,998 
Provision for loan losses   735,586    465,062    1,440,787    880,761 
Net interest income after provision for loan losses   16,809,633    10,604,982    32,874,964    19,995,237 
                     
Noninterest income:                    
Commitment fee income   766,876    253,423    1,521,538    472,317 
Commitment fee income – related parties   47,338    49,389    93,684    105,021 
Real estate owned property sales income   1,698,137    -    3,888,137    - 
Total noninterest income   2,512,351    302,812    5,503,359    577,338 
                     
Noninterest expense:                    
Management fees – related party   2,604,189    1,834,678    5,304,070    3,476,245 
Real estate owned property sales cost   1,698,137    -    3,888,137    - 
Listing expenses   5,038,201    -    5,038,201    - 
General and administrative   1,617,736    405,736    2,717,216    667,564 
General and administrative – related parties   (3,024,884)   2,532,685    (1,758,825)   3,452,699 
Total noninterest expense   7,933,379    4,773,099    15,188,799    7,596,508 
                     
Net income  $11,388,605   $6,134,695   $23,189,524   $12,976,067 
                     
Net income per weighted average share outstanding  $0.35   $0.23   $0.72   $0.57 
                     
Weighted average shares outstanding   32,247,817    26,517,797    32,116,997    22,696,644 
                     
Distributions per weighted average share outstanding  $0.40   $0.43   $0.80   $0.85 

 

See accompanying notes to consolidated financial statements (unaudited).

 

4
 

 

UNITED DEVELOPMENT FUNDING IV

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

   Six Months Ended June 30, 
   2014   2013 
Operating Activities          
Net income  $23,189,524   $12,976,067 
Adjustments to reconcile net income to net cash provided by operating activities:          
Provision for loan losses   1,440,787    880,761 
Amortization expense   476,981    303,824 
Share-based compensation   454,519    - 
Changes in assets and liabilities:          
Accrued interest receivable   (9,685,104)   (3,986,736)
Accrued receivable – related parties   (108,982)   (3,963,002)
Other assets   171,016    (757,539)
Accounts payable and accrued liabilities   614,476    (10,184)
Net cash provided by operating activities   16,553,217    5,443,191 
           
Investing Activities          
Investments in loan participation interest – related parties   (11,848,674)   (6,968,691)
Principal receipts from loan participation interest – related parties   10,242,990    9,590,422 
Investments in notes receivable   (113,002,356)   (116,162,502)
Principal receipts from notes receivable   64,403,989    37,928,106 
Investments in notes receivable – related parties   (6,464,808)   (7,972,364)
Principal receipts from notes receivable – related parties   3,104,266    7,981,130 
Investments in real estate owned   (3,244,050)   - 
Receipts from real estate owned   3,113,352    - 
Net cash used in investing activities   (53,695,291)   (75,603,899)
           
Financing Activities          
Proceeds from issuance of shares of beneficial interest   -    272,879,903 
Investor subscriptions receivable   -    192,584 
Purchase of treasury shares   (1,971,990)   (1,034,237)
Net borrowings on lines of credit   42,662,556    (16,434,813)
Payments on notes payable   -    (5,095,523)
Distributions, net of shareholders’ distribution reinvestment   (17,483,501)   (12,054,585)
Restricted cash   (1,292,516)   - 
Payments of offering costs   -    (35,338,458)
Deferred offering costs   -    5,050,715 
Accrued liabilities – related parties   -    (5,360,509)
Net cash provided by financing activities   21,914,549    202,805,077 
           
Net (decrease) increase in cash and cash equivalents   (15,227,525)   132,644,369 
Cash and cash equivalents at beginning of period   33,565,191    23,225,858 
Cash and cash equivalents at end of period  $18,337,666   $155,870,227 
Supplemental Cash Flow Information:          
Cash paid for interest  $818,229   $926,564 
Supplemental Cash Flow Information – Non-Cash Investing and Financing Activities:          
Shareholders’ distribution reinvestment  $8,634,638   $6,664,211 
Assignment of loans  $8,342,680   $- 
Real estate purchased – earnest money  $31,165   $- 

 

See accompanying notes to consolidated financial statements (unaudited).

 

5
 

 

UNITED DEVELOPMENT FUNDING IV

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

For the Six Months Ended June 30, 2014 and 2013

(Unaudited)

 

                       Retained     
   Shares of   Additional           Earnings     
   Beneficial Interest   Paid-in   Treasury   Treasury   (Accumulated     
   Shares   Amount   Capital   Shares   Stock   Deficit)   Total 
                             
BALANCE – December 31, 2012   17,624,839   $176,248   $308,069,721    124,531   $(2,490,138)  $(11,455,079)  $294,300,752 
                                    
Proceeds from shares issued   13,645,956    136,460    272,743,443    -    -    -    272,879,903 
                                    
Redemption of shares   -    -    29,765    53,200    (1,064,002)   -    (1,034,237)
                                    
Net income   -    -    -    -    -    12,976,067    12,976,067 
                                    
Cash distributions declared   -    -    -    -    -    (2,513,040)   (2,513,040)
                                    
Distributions   -    -    -    -    -    (16,762,570)   (16,762,570)
                                    
Shareholders’ distribution reinvestment   333,228    3,332    6,660,879    -    -    -    6,664,211 
                                    
Shares issuance costs   -    -    (35,338,457)   -    -    -    (35,338,457)
                                    
BALANCE – June 30, 2013   31,604,023   $316,040   $552,165,351    177,731   $(3,554,140)  $(17,754,622)  $531,172,629 
                                    
BALANCE – December 31, 2013   32,115,232   $321,152   $562,442,028    212,907   $(4,257,653)  $(27,395,968)  $531,109,559 
                                    
Redemption of shares   -    -    85,814    106,018    (2,057,804)   -    (1,971,990)
                                    
Share-based compensation   97,410    974    453,545    -    -    -    454,519 
                                    
Net income   -    -    -    -    -    23,189,524    23,189,524 
                                    
Cash distributions declared   -    -    -    -    -    (2,208,906)   (2,208,906)
                                    
Distributions   -    -    -    -    -    (23,464,690)   (23,464,690)
                                    
Shareholders’ distribution reinvestment   431,741    4,317    8,630,321    -    -    -    8,634,638 
                                    
BALANCE – June 30, 2014   32,644,383   $326,443   $571,611,708    318,925   $(6,315,457)  $(29,880,040)  $535,742,654 

 

See accompanying notes to consolidated financial statements (unaudited).

 

6
 

 

UNITED DEVELOPMENT FUNDING IV

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

A. Nature of Business

 

United Development Funding IV (which may be referred to as the “Trust,” “we,” “our,” or “UDF IV”) was organized on May 28, 2008 (“Inception”) as a Maryland real estate investment trust. The Trust is the sole general partner of and owns a 99.999% partnership interest in United Development Funding IV Operating Partnership, L.P. (“UDF IV OP”), a Delaware limited partnership. UMTH Land Development, L.P. (“UMTH LD”), a Delaware limited partnership and the affiliated asset manager of the Trust, is the sole limited partner and owner of 0.001% (minority interest) of the partnership interests in UDF IV OP. At June 30, 2014 and December 31, 2013, UDF IV OP had no assets, liabilities or equity.

 

As of June 30, 2014, the Trust owns a 100% limited partnership interest in UDF IV Home Finance, LP (“UDF IV HF”), UDF IV Finance I, LP (“UDF IV FI”), UDF IV Finance II, LP (“UDF IV FII”), UDF IV Acquisitions, LP (“UDF IV AC”), UDF IV Finance III, LP (“UDF IV FIII”), UDF IV Finance IV, L.P. (“UDF IV Fin IV”), UDF IV Finance V, L.P. (“UDF IV Fin V”), UDF IV Finance VI, L.P. (“UDF IV Fin VI”), UDF IV Finance VII, L.P. (“UDF IV Fin VII”) and UDF IV Finance VIII, L.P. (“UDF IV Fin VIII”), all Delaware limited partnerships.

 

As of June 30, 2014, the Trust is the sole member of (i) UDF IV HF Manager, LLC (“UDF IV HFM”), a Delaware limited liability company, the general partner of UDF IV HF; (ii) UDF IV Finance I Manager, LLC (“UDF IV FIM”), a Delaware limited liability company, the general partner of UDF IV FI; (iii) UDF IV Finance II Manager, LLC (“UDF IV FIIM”), a Delaware limited liability company, the general partner of UDF IV FII; (iv) UDF IV Acquisitions Manager, LLC (“UDF IV ACM”), a Delaware limited liability company, the general partner of UDF IV AC; (v) UDF IV Finance III Manager, LLC (“UDF IV FIIIM”), a Delaware limited liability company, the general partner of UDF IV FIII; (vi) UDF IV Finance IV Manager, LLC (“UDF IV FIVM”), a Delaware limited liability company, the general partner of UDF IV Fin IV; (vii) UDF IV Finance V Manager, LLC (“UDF IV FVM”), a Delaware limited liability company, the general partner of UDF IV Fin V; (viii) UDF IV Finance VI Manager, LLC (“UDF IV FVIM”), a Delaware limited liability company, the general partner of UDF IV Fin VI; (ix) UDF IV Finance VII Manager, LLC (“UDF IV FVIIM”), a Delaware limited liability company, the general partner of UDF IV Fin VII; and (x) UDF IV Finance VIII Manager, LLC (“UDF IV FVIIIM”), a Delaware limited liability company, the general partner of UDF IV Fin VIII.

 

As of June 30, 2014, the Trust owns 100% of the outstanding shares of (i) UDF IV LB I, Inc. (“UDF IV LBI”), a Delaware corporation; (ii) UDF IV LB II, Inc. (“UDF IV LBII”), a Delaware corporation; (iii) UDF IV Woodcreek, Inc. (“UDF IV Woodcreek”), a Delaware corporation; (iv) UDF IV LB III, Inc. (“UDF IV LBIII”), a Delaware corporation; and (v) UDF IV LB IV, Inc. (“UDF IV LBIV”), a Delaware corporation.

 

As of June 30, 2014 and December 31, 2013, UDF IV HFM, UDF IV FIM, UDF IV FIIM, UDF IV ACM, UDF IV FIIIM, UDF IV FIVM, UDF IV FVM, UDF IV FVIM, UDF IV FVIIM and UDF IV FVIIIM had no assets, liabilities, or equity.

 

The Trust originates, purchases, participates in and holds for investment secured loans made directly by the Trust or indirectly through its affiliates to persons and entities for the acquisition and development of parcels of real property as single-family residential lots or mixed-use master planned residential communities, for the construction of single-family homes and for completed model homes. The Trust also makes direct investments in land for development into single-family lots, home construction and portfolios of finished lots and model homes; provides credit enhancements to real estate developers, home builders, land bankers and other real estate investors; and purchases participations in, or finances for other real estate investors the purchase of, securitized real estate loan pools and discounted cash flows secured by state, county, municipal or other similar assessments levied on real property. The Trust also may enter into joint ventures with unaffiliated real estate developers, home builders, land bankers and other real estate investors, or with other United Development Funding-sponsored programs, to originate or acquire, as the case may be, the same kind of secured loans or real estate investments the Trust may originate or acquire directly.

 

7
 

 

UMTH General Services, L.P. (“UMTH GS” or “Advisor”), a Delaware limited partnership, is the Trust’s advisor and is responsible for managing the Trust’s affairs on a day-to-day basis. UMTH GS has engaged UMTH LD as the Trust’s asset manager. The asset manager oversees the investing and financing activities of the affiliated programs managed and advised by the Advisor and UMTH LD as well as provides recommendations to the Trust’s board of trustees regarding investments and finance transactions, management, policies and guidelines. The asset manager reviews for each investment the transaction structure and terms, underwriting, collateral, performance and risk management and also manages the Trust’s capital structure at both the entity and asset level.

 

On June 4, 2014, we listed our common shares of beneficial interest (the “Listing”) on The NASDAQ Global Select Market (“NASDAQ”) under the symbol “UDF” and concurrently commenced an offer to purchase up to 1,707,317 common shares of beneficial interest at a price of $20.50 per common share of beneficial interest (the “Tender Offer”). Our Tender Offer was completed in July 2014. See Note K – Subsequent Events for further discussion of the completion of our Tender Offer.

 

The Trust’s sole employee is its Chief Operating Officer, who was appointed on February 17, 2014. The Trust does not maintain any physical properties. The Trust’s operations are conducted at the corporate offices of the Trust’s Advisor at 1301 Municipal Way, Grapevine, Texas 76051.

 

B. Summary of Significant Accounting Policies

 

A summary of our significant accounting policies consistently applied in the preparation of the accompanying consolidated financial statements follows:

 

Basis of Presentation

 

The accompanying consolidated financial statements were prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) for interim financial information, with the instructions to Form 10-Q and with Regulation S-X. They do not include all information and footnotes required by GAAP for complete financial statements. However, except as disclosed herein, there has been no material change to the information disclosed in our 2013 Annual Report on Form 10-K for the year ended December 31, 2013, which was filed with the Securities and Exchange Commission on April 15, 2014 (the “2013 10-K”). The accompanying interim consolidated financial statements should be read in conjunction with the consolidated financial statements filed in our 2013 10-K. In the opinion of management, the accompanying consolidated financial statements include all adjustments, consisting solely of normal recurring adjustments, considered necessary to present fairly our financial position, results of operations and cash flows as of and for the interim period. Operating results and cash flows for the three and six months ended June 30, 2014 are not necessarily indicative of the results that may be expected for the year ending December 31, 2014.

 

Principles of Consolidation

 

The consolidated financial statements include the accounts of the Trust and its wholly-owned subsidiaries. All significant intercompany accounts and transactions have been eliminated.

 

Loan Participation Interest – Related Parties

 

As of June 30, 2014, the participations have terms ranging from 2 to 32 months and bear interest at rates ranging from 12% to 15%.

 

Notes Receivable and Notes Receivable – Related Parties

 

As of June 30, 2014, the notes have terms ranging from 5 to 48 months and bear interest at rates ranging from 11% to 15%.

 

Real Estate Owned

 

Real estate owned is stated at cost, which includes costs associated with the acquisition of the real estate, unless it is determined that the value has been impaired, in which case the real estate owned would be reduced to fair value.

 

8
 

 

Real estate owned consists of finished single-family residential lots purchased by UDF IV LBI, UDF IV LBII, UDF IV LBIII and UDF IV LBIV (collectively, the “UDF IV LB Entities”) from third-party builders. The UDF IV LB Entities have entered into lot option agreements with each builder whereby the builder will reacquire the lots in accordance with a takedown schedule for a pre-determined lot price (the “base lot price”) identified in the lot option agreement. In consideration for the right to repurchase the lots from the UDF IV LB Entities, each builder provided the UDF IV LB Entities a non-refundable earnest money deposit, a portion of which will be applied to the purchase price of each lot, as it is repurchased. In addition, the builders have agreed to pay the UDF IV LB Entities a monthly option fee equal to one twelfth of 13% of the base lot price of the lots the builder has not yet reacquired from the UDF IV LB Entities. If the builder does not perform in accordance with the terms of the lot option agreement, the builder will forfeit the remaining earnest money deposit and the lots can be sold to another builder. As of June 30, 2014, the lot option agreements have terms ranging from 18 to 24 months.

 

Interest Income and Non-Interest Income Recognition

 

As of June 30, 2014 and December 31, 2013, we were accruing interest on all loan participation interest – related parties, notes receivable and notes receivable – related parties.

 

Commitment fee income and commitment fee income – related parties include non-refundable fees charged to borrowers for entering into an obligation that commits us to make or acquire a loan or to satisfy a financial obligation of the borrower when certain conditions are met within a specified time period. As of June 30, 2014 and December 31, 2013, approximately $2.2 million and $2.5 million, respectively, of unamortized commitment fees are included as an offset of notes receivable. Approximately $182,000 and $164,000 of unamortized commitment fees are included as an offset of notes receivable – related parties as of June 30, 2014 and December 31, 2013, respectively.

 

Organizational and Offering Compensation

 

Various parties received compensation as a result of our initial public offering from December 2009 through May 2013, including the Advisor, affiliates of the Advisor, the dealer manager and soliciting dealers. The Advisor or an affiliate of the Advisor funded organization and offering costs on the Trust’s behalf and our Advisor has been paid by the Trust for such costs in an amount equal to 3% of the gross offering proceeds raised by the Trust (the “O&O Reimbursement”) less any offering costs paid by the Trust directly (except that no organization and offering expenses were reimbursed with respect to sales under our distribution reinvestment plan). Payments to the dealer manager included selling commissions (6.5% of gross offering proceeds, except that no commissions were paid with respect to sales under our distribution reinvestment plan) and dealer manager fees (up to 3.5% of gross offering proceeds, except that no dealer manager fees were paid with respect to sales under our distribution reinvestment plan). All Offering costs are reflected as a reduction of additional paid-in-capital in the consolidated statement of changes in shareholders’ equity.

 

Advisor Fees

 

Pre-Listing Advisory Agreement

 

In connection with the advisory agreement dated November 12, 2009, between the Trust and its Advisor, as amended by the first amendment dated June 2, 2010 (the “Pre-Listing Advisory Agreement”), the Trust was required to pay certain fees to its Advisor or an affiliate of its Advisor, as described below.

 

·An amount equal to 3% of the net amount available for investment in secured loans and other real estate assets (after payment of selling commissions, dealer manager fees and O&O Reimbursement) (“Acquisition and Origination Fees”); provided, however, that we did not incur Acquisition and Origination Fees with respect to any asset level indebtedness we incurred. Acquisition and Origination Fees were payable to UMTH LD, our asset manager. Acquisition and Origination Fees were expensed as incurred as we entered into new loan commitments and were paid to UMTH LD as we raised capital through our initial public offering and our distribution reinvestment plan, both of which are discussed further in Note C below. Acquisition and Origination Fees incurred are included in general and administrative – related parties expense on the accompanying consolidated statements of operations. Acquisition and Origination Fees payable to UMTH LD are included in accrued liabilities – related parties on the accompanying consolidated balance sheets.

 

9
 

 

·An amount equal to 2% per annum of the average of invested assets, including secured loan assets (“Advisory Fees”); provided, however, that no Advisory Fees were paid with respect to any asset level indebtedness the Trust incurred. Advisory Fees were payable monthly to our Advisor in an amount equal to one-twelfth of 2% of the Trust’s average invested assets, including secured loan assets, as of the last day of the immediately preceding month. Advisory Fees associated with the Pre-Listing Advisory Agreement were expensed as incurred and are included in management fees – related party expense on the accompanying consolidated statements of operations.

 

·An amount equal to 1% of the amount made available to the Trust pursuant to the origination of any line of credit or other debt financing, provided that the Advisor provided a substantial amount of services as determined by the Trust’s independent trustees and, on each anniversary date of the origination of any such line of credit or other debt financing, an additional fee of 0.25% of the primary loan amount (collectively, “Debt Financing Fees”) was paid if such line of credit or other debt financing continued to be outstanding on such date, or a prorated portion of such additional fee was paid for the portion of such year that the financing was outstanding. Debt Financing Fees associated with the Pre-Listing Advisory Agreement were amortized into expense over the life of the related line of credit. Such expense is included in general and administrative – related parties expense on the accompanying consolidated statements of operations.

 

In addition to the fees described above, the Pre-Listing Advisory Agreement would have required the Trust to pay the following fees and expenses to its Advisor under certain circumstances, although due to the entry of a new advisory agreement, as described below, the Trust did not incur any costs or make any payments to its Advisor in connection with these fees during the term of the Pre-Listing Advisory Agreement:

 

·The Trust would have been required to reimburse expenses incurred by the Advisor in connection with its provision of services to the Trust, including the Trust’s allocable share of the Advisor’s overhead, such as rent, personnel costs, utilities and IT costs, although the Trust was not required to reimburse the Advisor for personnel costs in connection with services for which the Advisor or its affiliates received other fees.

 

·Upon termination of the Pre-Listing Advisory Agreement, the Trust would have been required to make an annual payment equal to 15% of the amount by which the Trust’s net income for the immediately preceding year exceeded a 10% per annum return on aggregate capital contributions, as adjusted to reflect prior cash distributions to shareholders which constituted a return of capital.

 

·Upon successful sales by the Trust of securitized loan pool interests, the Trust would have been required to pay an amount equal to 2% of the net proceeds realized by the Trust, provided the Advisor or an affiliate of the Advisor provided a substantial amount of services as determined by the Trust’s independent trustees.

 

·For substantial assistance in connection with the sale of properties, the Trust would have been required to pay an amount equal to the lesser of one-half of the reasonable and customary real estate or brokerage commission or 2% of the contract sales price of each property sold; provided, however, in no event would the disposition fees paid to the Advisor, its affiliates and unaffiliated third parties exceed 6% of the contracted sales price.

 

·Upon listing the Trust’s common shares of beneficial interest on a national securities exchange, the Advisor would have been entitled to a fee equal to 15% of the amount, if any, by which (1) the market value of the Trust’s outstanding shares plus distributions paid by the Trust prior to listing, exceeded (2) the sum of the total amount of capital raised from investors and the amount of cash flow necessary to generate a 10% annual cumulative, non-compounded return to investors.

 

Advisory Agreement

 

On May 29, 2014, the Trust and the Advisor entered into a new advisory agreement, effective upon the completion of the Listing (the “Advisory Agreement”). The Pre-Listing Advisory Agreement automatically terminated upon completion of the Listing.

 

10
 

  

The Advisory Agreement changed the compensation arrangement with the Advisor. Pursuant to the Advisory Agreement, the Trust is required to pay the following fees to its Advisor or an affiliate of its Advisor:

 

·An amount equal to one-twelfth of 1.5% of the equity of the Trust (the “Base Management Fee”). The Base Management Fee is payable monthly and is expensed as incurred. The expense associated with the Base Management Fee is included in management fees – related party expense on the accompanying consolidated statements of operations.

 

·An amount equal to 20% of the amount by which the Trust’s core earnings (as defined in the Advisory Agreement) for the preceding 12 months exceeds the product of 8% and the weighted average shares outstanding for the preceding 12 months multiplied by the weighted average share price for the preceding 12 months (as defined in the Advisory Agreement) (the “Incentive Management Fee”), provided that no Incentive Management Fee is payable with respect to any quarter unless the amount of the Trust’s core earnings for the 12 preceding quarters is greater than zero. The expense associated with the Incentive Management Fee is included in management fees – related party expense on the accompanying consolidated statements of operations.

 

·Debt Financing Fees equal to 0.5% of the amount made available to the Trust pursuant to the origination of any line of credit or other debt financing, provided that the Advisor provided a substantial amount of services as determined by a majority of the Trust’s independent trustees. This amount was reduced from 1.0%, per the terms of the Pre-Listing Advisory Agreement. On each anniversary date of the origination of any such line of credit or other debt financing, the Trust will continue to pay an additional fee of 0.25% of the primary loan amount if such line of credit or other debt financing continues to be outstanding on such date, or a prorated portion of such additional fee was paid for the portion of such year that the financing was outstanding. Debt Financing Fees are amortized into expense over the life of the related line of credit. Such expense is included in general and administrative – related parties expense on the accompanying consolidated statements of operations.

 

·An amount equal to 1% of the par amount of the securities sold by the Trust in connection with such placement (“Securitized Loan Pool Placement Fees”), if the Advisor or an affiliate of the Advisor provided a substantial amount of services as determined by the Trust’s independent trustees. No Securitized Loan Pool Placement Fees are included on the accompanying consolidated financial statements.

 

·An amount equal to 15% of the amount by which (i) the market value of the Trust’s outstanding common shares of beneficial interest (measured by taking the average closing price for a single common share of beneficial interest over a period of thirty consecutive trading days commencing 180 days after Listing and multiplying that number by the total outstanding common shares of beneficial interest upon Listing) plus distributions paid by the Trust prior to listing exceeds (ii) the sum of (A) the total amount of capital raised from investors (after reduction of distributions attributable to net sales proceeds and amounts paid by the Trust to repurchase shares) and (B) the amount equal to a 10% annual cumulative, non-compounded return to investors from inception through Listing (the “Listing Fee”). The Listing Fee will be paid as follows: 50% will be payable in cash and 50% will be payable in the form of a three-year promissory note bearing interest at the applicable federal rate established by the Internal Revenue Service on the date of issuance, payable quarterly in arrears. No Listing Fees are included on the accompanying consolidated financial statements.

 

In addition to the fees described above, pursuant to the terms of the Advisory Agreement, the Trust will reimburse the Advisor and its affiliates for expenses they incur on behalf of the Trust, including expenses incurred by the Advisor in employing the Trust’s Chief Financial Officer, Treasurer, Chief Compliance Officer, Chief Operating Officer and General Counsel (the “Advisor Expense Reimbursement”). The Trust will pay the Advisor Expense Reimbursement on a monthly basis, and costs incurred by the Trust in connection with the Advisor Expense Reimbursement will be expensed by the Trust as incurred.

 

11
 

 

Listing

 

The Trust incurred certain costs in connection with its Listing and Tender Offer. These listing costs consisted primarily of legal, investment banking, NASDAQ fees, share-based compensation, consulting and other third-party service provider costs incurred by us in connection with our Listing and Tender Offer. We expensed Listing costs totaling approximately $5.0 million during the three and six months ended June 30, 2014. We did not expense Listing costs during the three and six months June 30, 2013. Of the $5.0 million of listing expenses incurred through June 30, 2014, approximately $300,000 was attributable to share-based compensation.

 

Income Taxes

 

We file income tax returns in the United States federal jurisdiction. At June 30, 2014, tax returns related to fiscal years ended December 31, 2010 through December 31, 2013 remain open to possible examination by the tax authorities. No tax returns are currently under examination by any tax authorities. We did not incur any penalties or interest during the six months ended June 30, 2014 or 2013.

 

Impact of Recently Issued Accounting Standards

 

In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update No. 2014-09, Revenue from Contracts with Customers (“ASU 2014-09”), which supersedes nearly all existing revenue recognition guidance under GAAP. The core principle of ASU 2014-09 is to recognize revenues when promised goods or services are transferred to customers in an amount that reflects the consideration to which an entity expects to be entitled for those goods or services. ASU 2014-09 defines a five step process to achieve this core principle and, in doing so, more judgment and estimates may be required within the revenue recognition process than are required under existing GAAP.

 

The standard is effective for annual periods beginning after December 15, 2016, and interim periods therein, using either of the following transition methods: (i) a full retrospective approach reflecting the application of the standard in each prior reporting period with the option to elect certain practical expedients, or (ii) a retrospective approach with the cumulative effect of initially adopting ASU 2014-09 recognized at the date of adoption (which includes additional footnote disclosures). We are currently evaluating the impact of our pending adoption of ASU 2014-09 on our consolidated financial statements and have not yet determined the method by which we will adopt the standard.

 

Guarantees

 

From time to time, we enter into guarantees of debtor’s or affiliates’ borrowings and provide credit enhancements for the benefit of senior lenders in connection with our debtors and investments in partnerships (collectively referred to as “guarantees”), and account for such guarantees in accordance with FASB Accounting Standards Codification (“ASC”) 460-10 Guarantees.

 

Share-Based Compensation

 

We value all share-based payments at the estimated fair value on the date of grant and we expense these payments over the applicable vesting period in accordance with GAAP.

 

C. Shareholders’ Equity

 

Offering

 

On November 12, 2009, the Trust’s Registration Statement on Form S-11, covering an initial public offering (the “Offering”) of up to 25,000,000 common shares of beneficial interest to be offered in the primary offering at a price of $20 per share (the “Primary Offering”), was declared effective under the Securities Act of 1933, as amended. On December 18, 2009, the Trust’s initial public subscribers were accepted as shareholders pursuant to the Offering, and the subscription proceeds from such initial public subscribers were released to the Trust from escrow.

 

12
 

 

The Offering also initially covered up to 10,000,000 common shares of beneficial interest to be issued pursuant to our distribution reinvestment plan (the “DRIP”) for $20 per share (the “Primary DRIP Offering”). We had the right to reallocate the common shares of beneficial interest registered in the Offering between the Primary Offering and the Primary DRIP Offering, and pursuant to Supplement No. 6 to our prospectus regarding the Offering, which was filed with the Securities and Exchange Commission (“SEC”) on May 3, 2013, we reallocated the shares being offered to be 34,000,000 shares offered pursuant to the Primary Offering and 1,000,000 shares offered pursuant to the Primary DRIP Offering.  The shares were offered to investors on a reasonable best efforts basis, which means the dealer manager used its reasonable best efforts to sell the shares offered, but was not required to sell any specific number or dollar amount of shares and did not have a firm commitment or obligation to purchase any of the offered shares. The Offering terminated on May 13, 2013.

 

On April 19, 2013, we registered 7,500,000 additional common shares of beneficial interest to be offered pursuant to the DRIP in a Registration Statement on Form S-3 (File No. 333-188045) for $20 per share (the “Secondary DRIP Offering”).  We ceased offering common shares of beneficial interest under the Primary DRIP Offering upon the termination of the Offering on May 13, 2013, and concurrently began offering our common shares of beneficial interest to our shareholders pursuant to the Secondary DRIP Offering. Effective May 24, 2014, in contemplation of the Listing, we terminated our DRIP and ceased offering common shares of beneficial interest pursuant to the Secondary DRIP Offering. Effective August 4, 2014, we established a new distribution reinvestment plan. See Note K – Subsequent Events for additional discussion of our new distribution reinvestment plan.

 

On August 4, 2014, we filed a Registration Statement on Form S-3 with the SEC that would allow us to publicly offer and sell common shares of beneficial interest, preferred shares of beneficial interest and debt securities, from time to time, in one or more future offerings, up to a maximum aggregate offering price of $750 million, as discussed further in Note K – Subsequent Events.

 

As of June 30, 2014, the Trust had issued an aggregate of 32,546,973 common shares of beneficial interest pursuant to the Primary Offering, Primary DRIP Offering and Secondary DRIP Offering, consisting of 30,735,813 common shares of beneficial interest pursuant to the Primary Offering in exchange for gross proceeds of approximately $614.7 million (approximately $535.0 million, net of costs associated with the Primary Offering), 723,617 common shares of beneficial interest in accordance with our Primary DRIP Offering in exchange for gross proceeds of approximately $14.5 million and 1,087,543 common shares of beneficial interest in accordance with our Secondary DRIP Offering in exchange for gross proceeds of approximately $21.7 million. As of June 30, 2014, the Trust had redeemed an aggregate of 318,925 common shares of beneficial interest at a cost of approximately $6.1 million.

 

Distributions

 

On May 30, 2014, in contemplation of the Listing, we announced the termination of our DRIP, effective ten days from the notice of such termination, pursuant to the terms of the DRIP. Upon termination of the DRIP, we ceased offering common shares of beneficial interest pursuant to the Secondary DRIP Offering. For the six months ended June 30, 2014 and 2013, $8.6 million and $6.7 million, respectively, in distributions were reinvested and 431,741 and 333,228, respectively, common shares of beneficial interest were issued pursuant to the Primary DRIP Offering and Secondary DRIP Offering.

 

We must distribute to our shareholders at least 90% of our taxable income each year in order to meet the requirements for being treated as a REIT under the Internal Revenue Code of 1986, as amended (the “Internal Revenue Code”). In accordance with this requirement, we pay monthly distributions to our shareholders. In addition to the monthly distributions, in an effort to ensure we distribute at least 90% of our taxable income, our board of trustees has periodically authorized additional, special distributions. Our distribution rate and any special distributions are approved by our board of trustees and are dependent on a number of factors, including funds available for payment of distributions, our financial condition, loan funding commitments and annual distribution requirements needed to maintain our status as a REIT under the Internal Revenue Code.

 

Our board of trustees authorized distributions payable to our shareholders on a monthly basis commencing on December 18, 2009. For distributions declared for each record date in the July 2011 through May 2014 periods, our distribution rate was $0.0044932 per common share of beneficial interest, which is equal to an annualized distribution rate of 8.2%, assuming a purchase price of $20.00 per share. These distributions were aggregated and paid monthly in arrears on or about the 25th day of the respective month. Distributions for shareholders participating in our distribution reinvestment plan were reinvested into our shares on the payment date of each distribution prior to the termination of our DRIP.

 

13
 

 

Commencing with our distribution for the month of June 2014, our board of trustees authorized distributions to be paid on or about the 25th day of each month to shareholders of record on or about the 15th day of each month at an annual distribution rate of $1.64 per share of beneficial interest. Also, due to the termination of the DRIP, commencing with our distribution for the month of June 2014, all distributions will be paid in cash until we begin offering shares pursuant to our new distribution reinvestment plan, as discussed further in Note K – Subsequent Events.

 

Our board of trustees did not authorize any special distributions to be paid during the six months ended June 30, 2014. In addition to the monthly distributions discussed above, the following table represents all special distributions authorized by our board of trustees that were paid during the six months ended June 30, 2013:

 

Authorization Date (1)  Record Date (2)  Rate Per Share (3)   Payment Date (4)
October 10, 2012  December 14, 2012  $0.05   February 15, 2013
March 6, 2013  April 15, 2013  $0.05   May 17, 2013

 

(1)Represents the date the distribution was authorized by our board of trustees.

 

(2)All outstanding common shares of beneficial interest as of the record date receive the distribution.

 

(3)Represents the distribution rate per common share of beneficial interest on the record date.

 

(4)Represents the date the special distribution was paid in cash and Secondary DRIP Offering shares.

 

The distributions paid for the six months ended June 30, 2014 and 2013, along with the amount of distributions reinvested pursuant to our Primary DRIP Offering and Secondary DRIP Offering and the sources of our distributions are reflected in the table below.

 

   Six months ended June 30, 
   2014   2013 
Distributions paid in cash  $17,483,000        $12,056,000      
Distributions reinvested   8,635,000         6,662,000      
Total distributions  $26,118,000        $18,718,000      
Source of distributions:                    
Cash from operations  $16,553,000    63%  $5,443,000    29%
Borrowings under credit facilities   9,565,000    37%   13,275,000    71%
Total sources  $26,118,000    100%  $18,718,000    100%

 

For the six months ended June 30, 2014, we paid distributions of approximately $26.1 million ($17.5 million in cash and $8.6 million in our common shares of beneficial interest pursuant to our Secondary DRIP Offering), as compared to cash flows provided by operations of approximately $16.6 million. From May 28, 2008 (Date of Inception) through June 30, 2014, we paid cumulative distributions of approximately $100.1 million. As of June 30, 2014, we had approximately $2.2 million of distributions declared that were paid subsequent to period end.

 

We utilize cash to fund operating expenses, make investments, service debt obligations and pay distributions. We receive cash from operations (which includes interest payments), as well as cash from investing activities (which includes repayment of principal on loans we have made) and financing activities (which includes borrowing proceeds and additional capital from the sale of our shares). We have secured various lines of credit to manage the timing of our cash receipts and funding requirements. Over the long term, we expect that substantially all of our distributions will be funded from operating cash flow.

 

14
 

 

Share Redemption Program

 

Prior to its suspension and ultimate termination, our share redemption program enabled our shareholders to sell their shares back to us in limited circumstances. On May 30, 2014, we announced the termination of our share redemption program, effective upon Listing. During the six months ended June 30, 2014 and 2013, we repurchased 106,018 and 53,200 shares of beneficial interest, respectively, under our share redemption program for $2.0 million and $1.0 million, respectively. Shares redeemed are included in treasury stock in the consolidated balance sheet.

 

Tender Offer

 

On June 4, 2014, in connection with our Listing, we commenced the Tender Offer. Our Tender Offer was completed in July 2014. See Note K – Subsequent Events for further discussion of the completion of our Tender Offer.

 

Adoption of Equity Incentive Plans

 

In connection with the Listing, on May 29, 2014, the Board, including a majority of the independent trustees, approved the adoption of equity incentive plans for its Advisor (the “Advisor Equity Plan”), its trustees, officers, advisors and consultants (the “Equity Plan”) and its non-executive trustees (the “Non-Executive Trustee Stock Plan”). These equity incentive plans (collectively, the “Equity Incentive Plans”) will be overseen by the Board’s compensation committee, which consists solely of non-executive trustees. Shares issued pursuant to the Equity Incentive Plans are subject to an aggregate limitation of 2,423,284 shares of beneficial interest (7.5% of the number of shares that are issued and outstanding immediately following the approval for listing and trading of the shares on NASDAQ).

 

The Advisor Equity Plan provides for the grant of stock options, restricted common shares, restricted stock units, stock appreciation rights and other equity-based awards to the Advisor. The Advisor may in turn issue such awards to its officers, employees or other consultants in order to promote the success of the Trust.

 

The Equity Plan provides for the grant of stock options, restricted common shares, restricted stock units, dividend equivalent rights and other equity-based awards to the trustees, officers and other employees and independent contractors, including employees or trustees of the Advisor and its affiliates who are providing services to the Trust.

 

The Non-Executive Trustee Stock Plan provides for the issuance of restricted common shares, restricted stock units, or other equity-based awards to the Trust’s non-executive trustees in order to provide incentives to such trustees to promote the success of the Trust.

 

Share Based Compensation

 

On February 3, 2014, our board of trustees appointed Stacey H. Dwyer as our Chief Operating Officer, effective February 17, 2014. In connection with this appointment, we entered into an employment agreement with Ms. Dwyer effective as of February 17, 2014.

 

Pursuant to her employment agreement, Ms. Dwyer’s compensation includes (a) an initial equity award of 82,410 common shares, one-quarter of which will vest annually over four years, subject to Ms. Dwyer’s continued employment with us through such date and (b) an annual equity grant of 12,500 common shares on each anniversary date of the effective date of the employment agreement, with each annual equity grant vesting five years after the applicable grant date, subject to Ms. Dwyer’s continued employment with us through such date. From the date of grant until such time as they become vested and payable (the “Restricted Period”), the shares granted to Ms. Dwyer pursuant to her employment agreement (the “Restricted Shares”) may not be sold, assigned, transferred or otherwise disposed of. Compensation expense will be recognized on a straight-line basis over the vesting period of each grant. In connection with Restricted Shares granted to Ms. Dwyer, approximately $103,000 and $155,000, respectively, in share-based compensation is included in general and administrative expense in the accompanying consolidated statements of operations for the three and six months ended June 30, 2014.

 

15
 

 

The following table reflects Restricted Shares that have been granted to Ms. Dwyer and shares that have vested or have been forfeited by Ms. Dwyer for the six months ended June 30, 2014.

 

   Restricted
Shares
   Grant Date
Fair Value
Per Share
   Total 
Outstanding as of January 1, 2014   -   $-   $- 
Granted   82,410    20.00    1,648,200 
Vested   -    -    - 
Forfeited   -    -    - 
                
Outstanding as of June 30, 2014   82,410   $20.00   $1,648,200 

 

As a result of the Listing on June 4, 2014, a total of 15,000 common shares, with a grant date fair value of $20.00 per share, were awarded to members of our board of trustees and a consultant providing services to us pursuant to our Equity Incentive Plans. These shares vested immediately upon issuance. In connection with these shares, $300,000 of share-based compensation is included in listing expense in the accompanying consolidated statements of operations for the three and six months ended June 30, 2014.

 

D. Loans and Allowance for Credit Losses

 

Our aggregate loan portfolio is comprised of loan participation interest – related parties, notes receivable, net and notes receivable – related parties, net and is recorded at the lower of cost or estimated net realizable value.

 

   June 30, 2014   December 31, 2013 
Loan participation interest – related parties  $42,858,000   $32,910,000 
Notes receivable, net   483,535,000    444,720,000 
Notes receivable – related parties, net   34,215,000    30,854,000 
Total  $560,608,000   $508,484,000 

 

Our loans are classified as follows:

 

   June 30, 2014   December 31, 2013 
Real Estate:          
Construction, acquisition and land development  $568,253,000   $514,993,000 
Provision for loan losses   (5,269,000)   (3,828,000)
Unamortized commitment fees   (2,376,000)   (2,681,000)
Total  $560,608,000   $508,484,000 

 

As of June 30, 2014, we had originated or purchased 158 loans, including 32 loans that have been repaid in full by the respective borrower or have matured and have not been renewed. As of December 31, 2013, we had originated or purchased 139 loans, including 25 loans that have either been repaid in full by the respective borrower or have matured and have not been renewed.

 

The following table represents the scheduled maturity dates of the 126 loans outstanding as of June 30, 2014:

 

   Related Party   Non-related party   Total 
Maturity
Date
  Amount   Loans   % of
Total
   Amount   Loans   % of
Total
   Amount   Loans   % of
Total
 
Matured  -    -    -   -    -    -   -    -    - 
2014   17,845,000    8    23%   161,094,000    23    33%   178,939,000    31    32%
2015   42,265,000    8    55%   163,326,000    31    33%   205,591,000    39    36%
2016   9,210,000    3    12%   124,212,000    34    25%   133,422,000    37    23%
2017   4,242,000    1    5%   42,366,000    17    9%   46,608,000    18    8%
2018   3,693,000    1    5%   -    -    -    3,693,000    1    1%
Total  $77,255,000    21    100%  $490,998,000    105    100%  $568,253,000    126    100%

 

16
 

 

The following table represents the scheduled maturity dates of the 114 loans outstanding as of December 31, 2013:

 

   Related Party   Non-related party   Total 
Maturity
Date
  Amount   Loans   % of
Total
   Amount   Loans   % of
Total
   Amount   Loans   % of
Total
 
Matured  -    -    -   -    -    -   -    -    - 
2014   34,129,000    12    53%   255,599,000    35    57%   289,728,000    47    56%
2015   16,987,000    3    27%   73,007,000    21    16%   89,994,000    24    17%
2016   12,812,000    3    20%   98,824,000    32    22%   111,636,000    35    22%
2017   -    -    -    23,635,000    8    5%   23,635,000    8    5%
Total  $63,928,000    18    100%  $451,065,000    96    100%  $514,993,000    114    100%

 

A loan is placed on non-accrual status and income recognition is suspended at the date at which, in the opinion of management, a full recovery of income and principal becomes more likely than not, but is no longer probable, based upon our review of economic conditions, the estimated value of the underlying collateral, the guarantor, adverse situations that may affect the borrower’s ability to pay or the value of the collateral and other relevant factors. Income recognition is resumed when the loan becomes contractually current and performance is demonstrated to be resumed. Any payments received on loans classified as non-accrual status are typically applied first to outstanding loan amounts and then to the recovery of lost interest. As of June 30, 2014 and December 31, 2013, we have not placed any loans on non-accrual status.

 

We evaluate our portfolio of notes receivable, notes receivable – related parties, and loan participation interest – related parties on an individual loan-by-loan basis quarterly or as circumstances or events arise that warrant more frequent review. In conjunction with this evaluation, we apply the guidance in ASC 310-10-35, Receivables – Overall – Subsequent Measurement (“ASC 310-10-35”) in determining whether it is probable that we will be unable to collect all of the contractual principal and interest payments as scheduled in our loan agreements (i.e., whether the loan is impaired). In assessing the collectability of each portfolio loan, we conduct our detailed review on three levels: an economic fundamentals review, a submarket analysis, and active portfolio monitoring. Loans are considered impaired when, based on current information and events, it is probable that we will be unable to collect all amounts due in accordance with the contractual terms of the loan agreement, including scheduled principal and interest payments. If an individual loan is considered impaired, a specific valuation allowance may be allocated, if necessary, so that the individual loan is reported net, at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of collateral if repayment is expected solely from collateral. Loans that are not individually considered impaired are collectively and qualitatively measured as a portfolio for general valuation allowance. In reviewing our portfolio for this valuation analysis, we use cash flow estimates from the disposition of finished lots, paper lots (residential lots shown on a plat that has been accepted by the city or county, but which is currently undeveloped or under development) and undeveloped land as well as cash flow received from the issuance of bonds from municipal reimbursement districts. These estimates are based on current market metrics, including, without limitation, the supply of finished lots, paper lots and undeveloped land; the supply of homes and the rate and price at which land and homes are sold; historic levels and trends; executed contracts, appraisals and discussions with third-party market analysts and participants, including homebuilders. We base our valuations on current and historic market trends and on our analysis of market events and conditions, including activity within our portfolio, and on the analysis of third-party services such as Metrostudy and Residential Strategies, Inc. Cash flow forecasts also are based on executed purchase contracts which provide base prices, escalation rates, and absorption rates on an individual project basis. For projects deemed to have an extended time horizon for disposition, we consider third-party appraisals to provide a valuation in accordance with guidelines set forth in the Uniform Standards of Professional Appraisal Practice. In addition to cash flows from the disposition of property, cost analysis is performed based on estimates of development and senior financing expenditures provided by developers and independent professionals on a project-by-project basis. These amounts are reconciled with our best estimates to establish the net realizable value of the portfolio.

 

Interest is recognized on an accrual basis for impaired loans in which the collectability of the unpaid principal amount is deemed probable. Any payments received on such loans are first applied to outstanding accrued interest receivable and then to outstanding unpaid principal balance. Unpaid principal balance is materially the same as recorded investments. Any payments received on impaired loans in which the collectability of the unpaid principal amount is less than probable are typically applied to outstanding unpaid principal and then to the recovery of lost interest on a cash basis. Impaired loans, or portions thereof, are charged off when deemed uncollectible.

 

17
 

 

As of June 30, 2014 and December 31, 2013, we had no matured loans.

 

For the three and six months ended June 30, 2014 and 2013, we did not have any impaired loans and we did not recognize any interest income associated with impaired loans.

 

As part of the ongoing monitoring of the credit quality of the loan portfolio, we periodically, but no less than quarterly, perform a detailed review of our portfolio of mortgage notes and other loans. The following is a general description of the credit levels used:

 

Level 1 – Full collectability of loans in this category is considered probable.

 

Level 2 – Full collectability of loans in this category is deemed more likely than not, but not probable, based upon our review of economic conditions, the estimated value of the underlying collateral, the guarantor, adverse situations that may affect the borrower’s ability to pay or the value of the collateral and other relevant factors. Interest income is suspended on Level 2 loans.

 

Level 3 – For loans in this category, it is probable that we will be unable to collect all amounts due.

 

As of the dates indicated, our loans were classified as follows:

 

   June 30, 2014   December 31, 2013 
Level 1  $568,253,000   $514,993,000 
Level 2   -    - 
Level 3   -    - 
Total  $568,253,000   $514,993,000 

 

The allowance for loan losses is our estimate of incurred losses in our portfolio of notes receivable, notes receivable – related parties and loan participation interest – related parties. We periodically perform a detailed review of our portfolio of notes and other loans to determine if impairment has occurred and to assess the adequacy of the allowance for loan losses. We charge additions to the allowance for loan losses to current period earnings through a provision for loan losses. Amounts determined to be uncollectible are charged directly against (and decrease) the allowance for loan losses (“charged off”), while amounts recovered on previously charged off amounts increase the allowance for loan losses. The following table summarizes the change in the reserve for loan losses during the six months ended June 30, 2014 and the year ended December 31, 2013, which is offset against notes receivable:

 

   For the Six Months Ended
June 30, 2014
   For the Year Ended
December 31, 2013
 
Balance, beginning of year  $3,828,000   $1,766,000 
Provision for loan losses   1,441,000    2,062,000 
Charge-offs   -    - 
Balance, end of period  $5,269,000   $3,828,000 

 

We have adopted the provisions of ASU No. 2011-02, A Creditor’s Determination of Whether a Restructuring Is a Troubled Debt Restructuring. In accordance with ASU 2011-02, the restructuring of a loan is considered a “troubled debt restructuring” if both (i) the borrower is experiencing financial difficulties and (ii) the creditor has granted a concession. Concessions may include interest rate reductions or below market interest rates, principal forgiveness, restructuring amortization schedules and other actions intended to minimize potential losses. As of June 30, 2014 and December 31, 2013, we have no loan modifications that are classified as troubled debt restructurings.

 

18
 

 

E. Real Estate Owned

 

Real estate owned consists of finished single-family residential lots purchased by the UDF IV LB Entities from third-party builders. The following table summarizes the purchase and sale activity associated with these lots for the six months ended June 30, 2014 and the year ended December 31, 2013.

 

   June 30, 2014   December 31, 2013 
Real estate owned, beginning of period  $8,237,000   $- 
Purchases of lots   4,050,000    9,017,000 
Sales of lots   (3,888,000)   (780,000)
Real estate owned, end of period  $8,399,000   $8,237,000 

 

F. Notes Payable and Lines of Credit

 

In connection with the credit facilities described below, we or our appropriate subsidiary have agreed to pay Debt Financing Fees to the Advisor. See Note I – Related Party Transactions, for further discussion of fees paid to related parties.

 

Credit Facility

 

On February 5, 2010, we obtained a revolving credit facility in the maximum principal amount, as subsequently amended, of $20.0 million (the “Credit Facility”) from Raley Holdings, LLC, an unaffiliated company (“Raley Holdings”). The Credit Facility was paid in full and terminated in June 2013.

 

UDF IV HF CTB LOC

 

On May 19, 2010, UDF IV HF obtained a revolving credit facility in the maximum principal amount, as of December 31, 2013, of $10.0 million (the “UDF IV HF CTB LOC”) with Community Trust Bank of Texas (“CTB”). The UDF IV HF CTB LOC is guaranteed by us and by United Development Funding III, L.P. (“UDF III”), an affiliated and publicly registered Delaware limited partnership. UMTH LD, our asset manager, is the general partner for UDF III. Effective June 3, 2014, the UDF IV HF CTB LOC was amended resulting in an increase in the maximum principal amount to $30.0 million.

 

In consideration for its guarantee of the UDF IV HF CTB LOC, UDF IV HF agreed to pay an annual credit enhancement fee equal to 1% of the line of credit amount to UDF III. See Note I – Related Party Transactions, for further discussion of fees paid to related parties.

 

As of June 30, 2014, the UDF IV HF CTB LOC bears interest at 4.25% and it is scheduled to mature on July 30, 2015.

 

CTB Revolver

 

Effective August 19, 2010, UDF IV AC obtained a revolving credit facility in the maximum principal amount, as of December 31, 2013, of $15.0 million (the “CTB Revolver”) from CTB pursuant to a Revolving Loan Agreement (the “Revolver Loan Agreement”). The CTB Revolver is guaranteed by us and by UDF III. Effective April 11, 2014, the CTB Revolver was amended resulting in an increase in the maximum principal amount to $25.0 million.

 

In consideration for UDF III guaranteeing the CTB Revolver, UDF IV AC agreed to pay UDF III a monthly credit enhancement fee equal to 1/12th of 1% of the outstanding principal balance of the CTB Revolver at the end of each month. See Note I – Related Party Transactions, for further discussion of fees paid to related parties.

 

As of June 30, 2014, the CTB Revolver bears interest at 4.25% and it is scheduled to mature on July 30, 2015.

 

UTB Revolver

 

Effective September 29, 2010, UDF IV FI obtained a revolving credit facility in the maximum principal amount, as subsequently amended, of $4.0 million (the “UTB Revolver”) with United Texas Bank (“UTB”). The UTB Revolver matured on September 30, 2013 and the balance of this loan and all accrued interest were paid in full on November 7, 2013, at which point this loan was terminated.

 

19
 

 

F&M Loan

 

On December 14, 2010, UDF IV FII obtained a revolving credit facility in the maximum principal amount, as of June 30, 2014, of $15.0 million (the “F&M Loan”) from F&M Bank and Trust Company (“F&M”) The F&M Loan is guaranteed by us and by UDF III.

 

In consideration for UDF III guaranteeing the F&M Loan, UDF IV FII agreed to pay UDF III a monthly credit enhancement fee equal to 1/12th of 1% of the outstanding principal balance of the F&M Loan at the end of each month. See Note I – Related Party Transactions, for further discussion of fees paid to related parties.

 

As of June 30, 2014, the F&M Loan bears interest at 5.0% and it is scheduled to mature on December 14, 2014.

 

Legacy Revolver

 

Effective November 1, 2011, UDF IV FIII obtained a credit facility in the maximum principal amount, as of June 30, 2014, of $5.0 million (the “Legacy Revolver”) from LegacyTexas Bank (“Legacy”) pursuant to a loan agreement.

 

As of June 30, 2014, the Legacy Revolver bears interest at 5.5% and it is scheduled to mature on January 12, 2015.

 

Veritex Revolver

 

On July 31, 2012, UDF IV Fin IV obtained a revolving credit facility from Veritex Community Bank, National Association (“Veritex”) in the maximum principal amount, as of December 31, 2013, of $5.3 million pursuant to a loan agreement (the “Veritex Revolver”). Effective June 30, 2014, the Veritex Revolver was amended resulting in an increase in the maximum principal amount to $14.5 million.

 

As of June 30, 2014, the Veritex Revolver bears interest at 4.5% and it is scheduled to mature on July 31, 2017.

 

Affiliated Bank Loan

 

On July 23, 2013, UDF IV Fin V obtained a revolving credit facility from Affiliated Bank (“Affiliated Bank”) in the maximum principal amount, as of December 31, 2013, of $5.5 million pursuant to a loan agreement (the “Affiliated Bank Loan”). Effective June 5, 2014, the Affiliated Bank Loan was amended resulting in an increase in the maximum principal amount to $7.5 million.

 

As of June 30, 2014, the Affiliated Bank Loan bears interest at 5.0% and it is scheduled to mature on July 23, 2016.

 

UDF IV Fin VII Legacy LOC

 

On August 5, 2013, UDF IV Fin VII obtained a revolving credit facility from Legacy in the maximum principal amount, as of June 30, 2014, of $10.0 million pursuant to a loan agreement (the “UDF IV Fin VII Legacy LOC”).

 

As of June 30, 2014, the UDF IV Fin VII Legacy LOC bears interest at 5.0% and it is scheduled to mature on August 5, 2015.

 

UDF IV Fin VI CTB LOC

 

On August 19, 2013, UDF IV Fin VI obtained a revolving credit facility from CTB in the maximum principal amount, as of December 31, 2013, of $25.0 million pursuant to a loan agreement (the “UDF IV Fin VI CTB LOC”). The UDF IV Fin VI CTB LOC is guaranteed by us and by UDF III. Effective April 11, 2014, the UDF IV Fin VI CTB LOC was amended resulting in a reduction in the maximum principal amount to $15.0 million.

 

20
 

 

In consideration for UDF III guaranteeing the UDF IV Fin VI CTB LOC, UDF IV Fin VI agreed to pay UDF III a monthly credit enhancement fee equal to 1/12th of 1% of the outstanding principal balance of the UDF IV Fin VI CTB LOC at the end of each month. See Note I – Related Party Transactions, for further discussion of fees paid to related parties.

 

As of June 30, 2014, the UDF IV Fin VI CTB LOC is scheduled to mature on August 19, 2015, bears interest at 4.25% and is subject to an unused line fee of 0.25% per annum on the average daily unused portion of the loan commitment.

 

Independent Bank Loan

 

On December 6, 2013, UDF IV Fin VIII obtained a revolving credit facility from Independent Bank (“Independent Bank”) in the maximum principal amount, as of June 30, 2014, of $15.0 million pursuant to a loan agreement (the “Independent Bank Loan”).

 

As of June 30, 2014, the Independent Bank Loan is scheduled to mature on December 6, 2015, bears interest at 4.125% and is subject to an unused line fee of 0.5% per annum on the average daily unused portion of the loan commitment.

 

Summary Information

 

The chart below summarizes the approximate outstanding balance of each of our lines of credit as of the date indicated:

 

Facility  June 30, 2014   December 31, 2013 
UDF IV HF CTB LOC  $15,930,000   $10,000,000 
CTB Revolver   13,866,000    14,556,000 
F&M Loan   9,000,000    - 
Legacy Revolver   4,810,000    - 
Veritex Revolver   4,069,000    - 
Affiliated Bank Loan   5,500,000    - 
UDF IV Fin VII Legacy LOC   6,510,000    - 
UDF IV Fin VI CTB LOC   3,497,000    5,963,000 
Independent Bank Loan   10,000,000    - 
Total  $73,182,000   $30,519,000 

 

21
 

 

The following table represents the approximate interest expense incurred associated with our notes payable and lines of credit for the period indicated:

 

   For the Three Months Ended June 30,   For the Six Months Ended June 30, 
Facility  2014   2013   2014   2013 
Credit Facility  $-   $67,000   $-   $165,000 
UDF IV HF CTB LOC   120,000    64,000    226,000    147,000 
CTB Revolver   151,000    80,000    305,000    190,000 
UTB Revolver   -    52,000    -    103,000 
F&M Loan   75,000    70,000    75,000    141,000 
Legacy Revolver   60,000    1,000    73,000    3,000 
Veritex Revolver   31,000    48,000    31,000    108,000 
Affiliated Bank Loan   57,000    -    69,000    - 
UDF IV Fin VII Legacy LOC   5,000    -    5,000    - 
UDF IV Fin VI CTB LOC   42,000    -    100,000    - 
Independent Bank Loan   72,000    -    92,000    - 
Total interest expense  $613,000   $382,000   $976,000   $857,000 

 

G. Commitments and Contingencies

 

Litigation

 

In the ordinary course of business, the Trust may become subject to litigation or claims. There are no material pending or threatened legal proceedings known to be contemplated against the Trust.

 

Off-Balance Sheet Arrangements

 

From time to time, we enter into guarantees of debtor’s borrowings and provide credit enhancements for the benefit of senior lenders in connection with our debtors and investments in partnerships (collectively referred to as “guarantees”), and account for such guarantees in accordance with FASB ASC 460-10 Guarantees. Guarantees generally have fixed expiration dates or other termination clauses and may require payment of a fee by the debtor. A guarantee involves, to varying degrees, elements of credit risk in excess of the amount recognized in the consolidated balance sheets. Our exposure to credit loss in the event of non-performance by the other party to the instrument is represented by the contractual notional amount of the guarantee.

 

In connection with the funding of some of our organization costs, on June 26, 2009, UMTH LD entered into a $6.3 million line of credit (as amended, the “UMTH LD CTB LOC”) with CTB. Effective February 26, 2012, UMTH LD entered into a second loan modification agreement with CTB, which resulted in an extension of the maturity date on the UMTH LD CTB LOC to December 26, 2014. UMTH LD has a receivable from our Advisor for organization costs funded by UMTH LD on behalf of the Trust. UMTH LD has assigned this receivable to the bank as security for the UMTH LD CTB LOC. In addition, the UMTH LD CTB LOC is secured by a collateral assignment of a first priority note and deed of trust held by a subsidiary of UMTH LD against a residential real estate project.  As a condition to the modification entered into effective as of February 26, 2012, the Trust agreed to guaranty all obligations under the UMTH LD CTB LOC. As of June 30, 2014 and December 31, 2013, the outstanding balance on the line of credit was $4.6 million and $5.1 million, respectively.

 

22
 

 

Effective December 30, 2011, we entered into a Guaranty of Payment and Guaranty of Completion (collectively, the “Stoneleigh Guaranty”) for the benefit of Babson Mezzanine Realty Investors II, L.P. (“Babson”) as agent for a group of lenders pursuant to which we guaranteed all amounts due associated with a $25.0 million construction loan agreement (the “Stoneleigh Construction Loan”) entered into between Maple Wolf Stoneleigh, LLC, an affiliated Delaware limited liability company (“Stoneleigh”), and Babson. Pursuant to the Stoneleigh Construction Loan, Babson will provide Stoneleigh with up to approximately $25.0 million to finance the construction associated with a condominium project located in Dallas, Texas. United Development Funding Land Opportunity Fund, L.P., an affiliated Delaware limited partnership (“UDF LOF”), owns a 75% interest in Stoneleigh. Our asset manager, UMTH LD, also serves as the asset manager of UDF LOF. The general partner of our Advisor also serves as the general partner of UMTH LD. UMTH LD controls 100% of the partnership interests of the general partner of UDF LOF. In consideration of us entering into the Stoneleigh Guaranty, we entered into a letter agreement with Stoneleigh which provides for Stoneleigh to pay us a monthly credit enhancement fee equal to 1/12th of 1% of the outstanding principal balance on the Stoneleigh Construction Loan at the end of each month. As of June 30, 2014 and December 31, 2013, approximately $3.9 million and $7.6 million, respectively, was outstanding under the Stoneleigh Construction Loan. For the three months ended June 30, 2014 and 2013, approximately $10,000 and $25,000, respectively, is included in commitment fee income – related parties in connection with the credit enhancement fee associated with the Stoneleigh Construction Loan. For the six months ended June 30, 2014 and 2013, approximately $26,000 and $54,000, respectively, is included in commitment fee income – related parties in connection with the credit enhancement fee associated with the Stoneleigh Construction Loan. As of June 30, 2014 and December 31, 2013, approximately $10,000 and $15,000, respectively, is included in accrued receivable – related parties in connection with the credit enhancement fee associated with the Stoneleigh Guaranty.

 

Effective July 22, 2013, we entered into a guaranty agreement (the “URHF Guaranty”) pursuant to which we guaranteed all amounts due associated with a $15.0 million revolving credit facility (the “URHF Southwest Loan”) entered into between United Residential Home Finance, L.P. (“URHF”), an affiliated Delaware limited partnership, and Southwest Bank (“Southwest”). Our Advisor also serves as the advisor for United Mortgage Trust (“UMT”), a Maryland real estate investment trust, which owns 100% of the interests in URHF. The URHF Southwest Loan is secured by a first priority collateral assignment and lien on certain mortgage notes and loans held by URHF. In consideration of us entering into the URHF Guaranty, we entered into a letter agreement with URHF which provides for URHF to pay us a monthly credit enhancement fee equal to 1/12th of 1% of the outstanding principal balance on the URHF Southwest Loan at the end of each month. As of June 30, 2014 and December 31, 2013, approximately $4.5 million and $1.2 million, respectively, was outstanding under the URHF Southwest Loan. For the three and six months ended June 30, 2014, approximately $9,000 and $12,000, respectively, is included in commitment fee income – related parties in connection with the credit enhancement fee associated with the URHF Southwest Loan. As of June 30, 2014, approximately $8,000 is included in accrued receivable – related parties in connection with the credit enhancement fee associated with the URHF Guaranty.

 

As of June 30, 2014, including the guarantees described above, we had 9 outstanding repayment guarantees and letters of credit with total credit risk to us of approximately $55.1 million, of which approximately $17.7 million had been borrowed against by the debtor. As of December 31, 2013, including the guarantees described above, we had 9 outstanding repayment guarantees with total credit risk to us of approximately $65.7 million, of which approximately $19.9 million had been borrowed against by the debtor.

 

H. Economic Dependency

 

Under various agreements, the Trust has engaged or will engage the Advisor and its affiliates to provide certain services that are essential to the Trust, including asset management services, asset acquisition and disposition decisions, the sale of the Trust’s common shares of beneficial interest available for issue, as well as other administrative responsibilities for the Trust. As a result of these relationships, the Trust is dependent upon the Advisor and its affiliates. In the event that these entities were unable to provide the Trust with the respective services, the Trust would be required to find alternative providers of these services.

 

23
 

 

I. Related Party Transactions

 

O&O Reimbursement

 

We paid our Advisor an O&O Reimbursement equal to 3% of the gross offering proceeds raised by the Trust in the Offering (as discussed in Note B) for reimbursement of organization and offering expenses funded by our Advisor or its affiliates. The Offering terminated on May 13, 2013. For the year ended December 31, 2013, we reimbursed our Advisor approximately $8.2 million in accordance with the O&O Reimbursement.

 

Management Fees

 

Prior to the Listing, we incurred monthly Advisory Fees payable to our Advisor. Subsequent to the Listing, we incur monthly Base Management Fees and potentially Incentive Management Fees payable to our Advisor. The Advisory Fees, Base Management Fees and Incentive Management Fees (collectively, “Management Fees”) are discussed further in Note B above. For the three months ended June 30, 2014 and 2013, approximately $2.6 million and $1.8 million, respectively, is included in management fees – related party expense for Management Fees payable to our Advisor. For the six months ended June 30, 2014 and 2013, approximately $5.3 million and $3.5 million, respectively, is included in management fees – related party expense for Management Fees payable to our Advisor. As of June 30, 2014 and December 31, 2013, approximately $706,000 and $842,000, respectively, is included in accrued liabilities – related parties associated with Management Fees payable to our Advisor.

 

Acquisition and Origination Fees

 

Prior to the Listing, we incurred Acquisition and Origination Fees equal to 3% of the net amount available for investment in secured loans and other real estate assets (after payment of selling commissions, dealer manager fees and O&O Reimbursement) (as discussed in Note B); provided, however, that no such fees were paid with respect to any asset level indebtedness we incurred. The fees were further reduced by the amount of any acquisition and origination expenses paid by borrowers or investment entities to our Advisor or affiliates of our Advisor with respect to our investment. These fees, including estimated fees on the entire registered amount of our Secondary DRIP Offering when it was established, were accrued and expensed as we entered into new loan commitments. Acquisition and Origination Fees were paid to UMTH LD, our asset manager, as we raised capital through our Primary Offering, Primary DRIP Offering and Secondary DRIP Offering. The general partner of our Advisor is also the general partner of UMTH LD.

 

In connection with our Listing, we ceased offering common shares of beneficial interest pursuant to our Secondary DRIP Offering and concurrently reversed approximately $3.2 million in unpaid Acquisition and Origination Fees that remained in accrued liabilities – related parties.  Since we ceased offering common shares of beneficial interest pursuant to our Secondary DRIP Offering, the Acquisition and Origination Fees which had previously been accrued and expensed related to estimated Secondary DRIP Offering proceeds will not be paid.

 

For the three months ended June 30, 2014 and 2013, approximately $(3.2) million and $2.4 million, respectively, is included in general and administrative – related parties expense associated with Acquisition and Origination Fees payable to UMTH LD. For the six months ended June 30, 2014 and 2013, approximately $(2.2) million and $3.2 million, respectively, is included in general and administrative – related parties expense associated with Acquisition and Origination Fees payable to UMTH LD. As of December 31, 2013, approximately $2.4 million is included in accrued liabilities – related parties associated with Acquisition and Origination Fees payable to UMTH LD. In accordance with the terms of the Advisory Agreement entered into on May 29, 2014, we do not pay Acquisition and Origination Fees to our Advisor. Therefore, as of June 30, 2014, there were no Acquisition and Origination Fees payable to UMTH LD.

 

Debt Financing Fees

 

Pursuant to the origination of any line of credit or other debt financing, we pay Debt Financing Fees to our Advisor, as described in Note B. These Debt Financing Fees are expensed on a straight line basis over the life of the financing arrangement.

 

24
 

 

The following table represents the approximate amount included in general and administrative – related parties expense for the period indicated associated with Debt Financing Fees paid to our Advisor in connection with our credit facility and lines of credit:

 

   For the Three Months Ended June 30,   For the Six Months Ended June 30, 
Facility  2014   2013   2014   2013 
Credit Facility  $-   $3,000   $-   $6,000 
UDF IV HF CTB LOC   24,000    10,000    37,000    18,000 
CTB Revolver   5,000    67,000    9,000    81,000 
UTB Revolver   -    3,000    -    5,000 
F&M Loan   16,000    5,000    32,000    11,000 
Legacy Revolver   -    -    -    4,000 
Veritex Revolver   7,000    5,000    13,000    9,000 
Affiliated Bank Loan   7,000    -    14,000    - 
UDF IV Fin VII Legacy LOC   13,000    -    25,000    - 
UDF IV Fin VI CTB LOC   31,000    -    63,000    - 
Independent Bank Loan   19,000    -    38,000    - 
Total  $122,000   $93,000   $231,000   $134,000 

 

As of June 30, 2014, approximately $46,000 is included in accrued liabilities – related parties in connection with Debt Financing Fees payable to our Advisor. As of December 31, 2013, no amount is included in accrued liabilities – related parties associated with Debt Financing Fees payable to our Advisor.

 

Credit Enhancement Fees

 

We and our wholly-owned subsidiaries will occasionally enter into financing arrangements that require guarantees from entities affiliated with us. These guarantees require us to pay fees (“Credit Enhancement Fees”) to our affiliated entities as consideration for their guarantees. These Credit Enhancement Fees are either expensed as incurred or recorded as a prepaid asset and amortized, based on the terms of the guarantee agreements.

 

The following table represents the approximate amount included in general and administrative – related parties expense for the periods indicated associated with Credit Enhancement Fees paid to UDF III for its guarantees of our lines of credit, as discussed in Note F. The general partner of our Advisor is also the general partner of UMTH LD, our asset manager. UMTH LD is the general partner of UDF III. UDF III has received an opinion from Jackson Claborn, Inc., an independent appraiser, that these credit enhancements are fair and at least as reasonable as credit enhancements with unaffiliated entities in similar circumstances.

 

   For the Three Months Ended June 30,   For the Six Months Ended June 30, 
Facility  2014   2013   2014   2013 
UDF IV HF CTB LOC  $30,000   $16,000   $55,000   $31,000 
CTB Revolver   35,000    13,000    71,000    33,000 
F&M Loan   19,000    14,000    19,000    28,000 
UDF IV Fin VI CTB LOC   9,000    -    23,000    - 
Total  $93,000   $43,000   $168,000   $92,000 

 

As of June 30, 2014 and December 31, 2013, approximately $35,000 and $17,000, respectively, is included in accrued liabilities – related parties associated with Credit Enhancement Fees payable to our Advisor or its affiliates.

 

25
 

 

Advisor Expense Reimbursement

 

For the three and six months ended June 30, 2014, approximately $2,000 is included in general and administrative – related parties expense in connection with the Advisor Expense Reimbursement discussed further in Note B above, all of which is included in accrued liabilities – related parties as of June 30, 2014.

 

Summary of Payments to Related Parties

 

The table below summarizes the approximate payments to related parties for the six months ended June 30, 2014 and the year ended December 31, 2013:

 

Payee  Purpose  For the Six Months
Ended
June 30, 2014
   For the Year Ended
December 31, 2013
 
UMTH GS                       
   O&O Reimbursement  $-    -   $8,167,000    33%
   Management Fees   5,403,000    90%   7,819,000    32%
   Debt Financing Fees   225,000    4%   361,000    1%
                        
UMTH LD                       
   Acquisition and Origination Fees   259,000    4%   7,953,000    33%
                        
UDF III                       
   Credit Enhancement Fees   120,000    2%   132,000    1%
                        
Total Payments     $6,007,000    100%  $24,432,000    100%

 

The table below summarizes the approximate expenses associated with related parties for the three months ended June 30, 2014 and 2013:

 

   For the Three Months Ended June 30, 
Purpose  2014   2013 
                 
Management Fees  $2,604,000    100%  $1,835,000    100%
                     
Total Management Fees – related party  $2,604,000    100%  $1,835,000    100%
                     
Amortization of Debt Financing Fees  $122,000    (4%)  $93,000    4%
                     
Acquisition and Origination Fees (1)   (3,242,000)   107%   2,397,000    95%
                     
Credit Enhancement Fees   93,000    (3%)   43,000    1%
                     
Advisor Expense Reimbursement   2,000    *    -    - 
                     
Total General and administrative – related parties  $(3,025,000)   100%  $2,533,000    100%

 

(1) Includes approximately $3.2 million in Acquisition and Origination Fees that were reversed in June 2014 associated with estimated Secondary DRIP Offering proceeds. In connection with our Listing, we ceased offering common shares of beneficial interest pursuant to our Secondary DRIP Offering.

 

* Less than 1%

 

26
 

 

The table below summarizes the approximate expenses associated with related parties for the six months ended June 30, 2014 and 2013:

 

   For the Six Months Ended June 30, 
Purpose  2014   2013 
                 
Management Fees  $5,304,000    100%  $3,476,000    100%
                     
Total Management fees – related party  $5,304,000    100%  $3,476,000    100%
                     
Amortization of Debt Financing Fees  $231,000    (13%)  $135,000    4%
                     
Acquisition and Origination Fees (1)   (2,160,000)   123%   3,226,000    93%
                     
Credit Enhancement Fees   168,000    (10%)   92,000    3%
                     
Advisor Expense Reimbursement   2,000    *    -    - 
                     
Total General and administrative – related parties  $(1,759,000)   100%  $3,453,000    100%

 

(1) Includes approximately $3.2 million in Acquisition and Origination Fees that were reversed in June 2014 associated with estimated Secondary DRIP Offering proceeds. In connection with our Listing, we ceased offering common shares of beneficial interest pursuant to our Secondary DRIP Offering.

 

* Less than 1%

 

Loan Participation Interest – Related Parties

 

A majority of our trustees (including a majority of our independent trustees) who are not otherwise interested in the transactions listed below have approved the following loan participation interest – related parties agreements as being fair and reasonable to us and on terms and conditions not less favorable to us than those available from unaffiliated third parties.

 

Buffington Participation Agreement

 

On December 18, 2009, we entered into a participation agreement (the “Buffington Participation Agreement”) with UMT Home Finance, LP (“UMTHF”), an affiliated Delaware limited partnership, pursuant to which we purchased a participation interest in UMTHF’s construction loan to Buffington Texas Classic Homes, LLC (“Buffington Classic”), an affiliated Texas limited liability company. Our Advisor also serves as the advisor for UMT, which owns 100% of the interests in UMTHF. UMTH LD has a minority limited partnership interest in Buffington Homebuilding Group, Ltd., which is the parent of Buffington Classic. The Buffington Participation Agreement is due and payable in full on October 28, 2014.

 

Buffington Classic Participation Agreement

 

On March 24, 2010, we entered into a participation agreement (the “Buffington Classic Participation Agreement”) with UDF III pursuant to which we purchased a 100% participation interest in UDF III’s lot inventory line of credit loan facility with Buffington Classic (the “Buffington Classic Line”). The general partner of our Advisor is also the general partner of UMTH LD, our asset manager. UMTH LD is the general partner of UDF III, and UMTH LD has a minority limited partnership interest in Buffington Homebuilding Group, Ltd., which is the parent of Buffington Classic. The Buffington Classic Participation Agreement is due and payable in full on August 21, 2014.

 

TR Finished Lot Participation

 

On June 30, 2010, we purchased a participation interest (the “TR Finished Lot Participation”) in a finished lot loan (the “Travis Ranch II Finished Lot Loan”) made by UDF III to CTMGT Travis Ranch II, LLC, an unaffiliated Texas limited liability company. UMTH LD is the general partner of UDF III. The TR Finished Lot Participation is due and payable in full on January 28, 2015.

 

27
 

 

TR Paper Lot Participation

 

On June 30, 2010, we purchased a participation interest (the “TR Paper Lot Participation”) in a paper lot loan (the “Travis Ranch Paper Lot Loan”) from UDF III to CTMGT Travis Ranch, LLC, an unaffiliated Texas limited liability company. The general partner of our Advisor is also the general partner of UMTH LD, our asset manager. UMTH LD is the general partner of UDF III. The TR Paper Lot Participation is due and payable in full on January 28, 2015.

 

Carrollton Participation Agreement

 

On June 10, 2011, we entered into a participation agreement (the “Carrollton Participation Agreement”) with UMT Home Finance III, LP (“UMTHFIII”), an affiliated Delaware limited partnership, pursuant to which we purchased a participation interest in UMTHFIII’s finished lot loan (the “Carrollton Lot Loan”) to Carrollton TH, LP (“Carrollton TH”), an unaffiliated Texas limited partnership. Our Advisor also serves as the advisor for UMT, which owns 100% of the interests in UMTHFIII. We received payment in full for the Carrollton Participation Agreement on May 31, 2013.

 

165 Howe Participation Agreement

 

On October 4, 2011, we entered into a participation agreement (the “165 Howe Participation Agreement”) with UMT Home Finance III, LP (“UMTHFIII”), an affiliated Delaware limited partnership, pursuant to which we purchased a participation interest in UMTHFIII’s finished lot loan (the “165 Howe Lot Loan”) to 165 Howe, L.P., an unaffiliated Texas limited partnership, and Allen Partners, L.P., an unaffiliated Texas limited partnership (collectively, “165 Howe”). Our Advisor also serves as the advisor for UMT, which owns 100% of the interests in UMTHFIII. We received payment in full for the 165 Howe Participation Agreement on November 6, 2013.

 

Pine Trace Participation Agreement

 

On May 31, 2012, we entered into a participation agreement (the “Pine Trace Participation Agreement”) with UMTHFIII pursuant to which we purchased a participation interest in UMTHFIII’s loan (the “Pine Trace Loan”) to Pine Trace Village, LLC an unaffiliated Texas limited liability company (“Pine Trace”). Our Advisor also serves as the advisor for UMT, which owns 100% of the interests in UMTHFIII. The Pine Trace Participation Agreement is due and payable in full on March 29, 2015.

 

Northpointe Participation Agreement

 

On June 11, 2012, we entered into a participation agreement (the “Northpointe Participation Agreement”) with UDF III pursuant to which we purchased a participation interest in UDF III’s loan (the “Northpointe Loan”) to UDF Northpointe, LLC, an unaffiliated Texas limited liability company (“Northpointe”). The general partner of our Advisor is also the general partner of UMTH LD, our asset manager. UMTH LD is the general partner of UDF III. The Northpointe Participation Agreement is due and payable in full on June 4, 2015.

 

Northpointe II Participation Agreement

 

On May 2, 2013, we entered into a participation agreement (the “Northpointe II Participation Agreement”) with UDF III pursuant to which we purchased a participation interest in UDF III’s loan (the “Northpointe II Loan”) to UDF Northpointe II, LLC (“Northpointe II”). The general partner of our Advisor is also the general partner of UMTH LD, our asset manager. UMTH LD is the general partner of UDF III. The Northpointe II Participation Agreement is due and payable in full on December 28, 2014.

 

UMTHF Megatel Participation

 

On October 3, 2013, we entered into a participation agreement (the “UMTHF Megatel Participation”) with UMTHF pursuant to which we purchased a participation interest in UMTHF’s construction loan (the “UMTHF Megatel Loan”) to Megatel Homes II, LLC (“Megatel”). Our Advisor also serves as the advisor for UMT, which owns 100% of the interests in UMTHF. The UMTHF Megatel Participation is due and payable in full on October 3, 2014.

 

28
 

 

URHF Buckingham Participation

 

On December 16, 2013, we entered into a participation agreement (the “URHF Buckingham Participation”) with URHF pursuant to which we purchased a participation interest in URHF’s $4.9 million loan (the “URHF Buckingham Loan”) to CTMGT Buckingham, LLC (“Buckingham”), a Texas limited liability company. Our Advisor also serves as the advisor for UMT, which owns 100% of the interests in URHF. The URHF Buckingham Participation is due and payable in full on June 28, 2016.

 

URHF Bratton Hill Participation

 

On December 16, 2013, we entered into a participation agreement (the “URHF Bratton Hill Participation”) with URHF pursuant to which we purchased a participation interest in URHF’s $3.0 million loan (the “URHF Bratton Hill Loan”) to BLD Bratton Hill, LLC (“Bratton Hill”), a Texas limited liability company. Our Advisor also serves as the advisor for UMT, which owns 100% of the interests in URHF. The URHF Bratton Hill Participation is due and payable in full on July 31, 2016.

 

URHF Glenmore Participation

 

On May 6, 2014, we entered into a participation agreement (the “URHF Glenmore Participation”) with URHF pursuant to which we purchased a participation interest in URHF’s $4.2 million loan (the “URHF Glenmore Loan”) to CADG Glenmore, LLC (“Glenmore”), a Texas limited liability company. Our Advisor also serves as the advisor for UMT, which owns 100% of the interests in URHF. The URHF Glenmore Loan provides financing to Glenmore to acquire and develop 61 paper lots located in Texas. The URHF Glenmore Loan is evidenced by a secured promissory note and secured by a first lien deed of trust on the lots and is guaranteed by principals of the borrower.

 

The URHF Glenmore Participation gives us the right to receive payment from URHF of principal and accrued interest relating to amounts funded by us under the URHF Glenmore Participation. The interest rate under the URHF Glenmore Loan is the lower of 13% or the highest rate allowed by law. Our interest will be repaid as Glenmore repays the URHF Glenmore Loan. Glenmore is required to make loan payments upon the sale of lots covered by the deed of trust. The URHF Glenmore Loan and our participation in this loan are due and payable in full on October 10, 2014.

 

URHF Gateway Participation

 

On May 6, 2014, we entered into a participation agreement (the “URHF Gateway Participation”) with URHF pursuant to which we purchased a participation interest in URHF’s $7.6 million loan (the “URHF Gateway Loan”) to CADG Gateway, LLC (“Gateway”), a Texas limited liability company. Our Advisor also serves as the advisor for UMT, which owns 100% of the interests in URHF. The URHF Gateway Loan provides financing to Gateway to acquire and develop 39 paper lots located in Texas. The URHF Gateway Loan is evidenced by a secured promissory note and secured by a first lien deed of trust on the lots and is guaranteed by principals of the borrower.

 

The URHF Gateway Participation gives us the right to receive payment from URHF of principal and accrued interest relating to amounts funded by us under the URHF Gateway Participation. The interest rate under the URHF Gateway Loan is the lower of 13% or the highest rate allowed by law. Our interest will be repaid as Gateway repays the URHF Gateway Loan. Gateway is required to make loan payments upon the sale of lots covered by the deed of trust. The URHF Gateway Loan and our participation in this loan are due and payable in full on January 15, 2017.

 

29
 

 

Summary Information

 

The table below summarizes the approximate outstanding balance of each of our loans included in loan participation interest – related parties as of the date indicated:

 

Loan Name  June 30, 2014   December 31, 2013 
Buffington Participation Agreement  $-   $2,826,000 
Buffington Classic Participation Agreement   184,000    279,000 
TR Finished Lot Participation   1,315,000    3,346,000 
TR Paper Lot Participation   13,105,000    12,617,000 
Pine Trace Participation Agreement   7,026,000    6,646,000 
Northpointe Participation Agreement   1,145,000    1,585,000 
Northpointe II Participation Agreement   5,038,000    3,000,000 
UMTHF Megatel Participation   6,762,000    - 
URHF Buckingham Participation   178,000    1,425,000 
URHF Bratton Hill Participation   25,000    1,186,000 
URHF Glenmore Participation   3,838,000    - 
URHF Gateway Participation   4,242,000    - 
Total  $42,858,000   $32,910,000 

 

The table below summarizes the approximate accrued interest included in accrued receivable – related parties associated with each of our loans included in loan participation interest – related parties as of the date indicated:

 

Loan Name  June 30, 2014   December 31, 2013 
Buffington Participation Agreement  $-   $47,000 
Buffington Classic Participation Agreement   1,000    16,000 
TR Finished Lot Participation   2,000    66,000 
TR Paper Lot Participation   1,147,000    197,000 
Pine Trace Participation Agreement   185,000    562,000 
Northpointe Participation Agreement   12,000    - 
Northpointe II Participation Agreement   36,000    - 
UMTHF Megatel Participation   2,000    - 
URHF Buckingham Participation   -    91,000 
URHF Bratton Hill Participation   -    64,000 
URHF Glenmore Participation   66,000    - 
URHF Gateway Participation   6,000    - 
Total  $1,457,000   $1,043,000 

 

30
 

 

The following table summarizes the approximate income included in interest income – related parties associated with each of our loans included in loan participation interest – related parties for the periods indicated:

 

   For the Three Months Ended
June 30,
   For the Six Months Ended
June 30,
 
Loan Name  2014   2013   2014   2013 
Buffington Participation Agreement  $30,000   $92,000   $122,000   $308,000 
Buffington Classic Participation Agreement   9,000    15,000    19,000    32,000 
TR Finished Lot Participation   73,000    134,000    184,000    267,000 
TR Paper Lot Participation   482,000    407,000    949,000    800,000 
Carrollton Participation Agreement   -    4,000    -    28,000 
165 Howe Participation Agreement   -    32,000    -    68,000 
Pine Trace Participation Agreement   228,000    177,000    442,000    344,000 
Northpointe Participation Agreement   43,000    36,000    90,000    44,000 
Northpointe II Participation Agreement   133,000    44,000    216,000    44,000 
UMTHF Megatel Participation   196,000    -    220,000    - 
URHF Buckingham Participation   16,000    -    52,000    - 
URHF Bratton Hill Participation   10,000    -    40,000    - 
URHF Glenmore Participation   77,000    -    77,000    - 
URHF Gateway Participation   86,000    -    86,000    - 
Total  $1,383,000   $941,000   $2,497,000   $1,935,000 

 

Notes Receivable – Related Parties

 

A majority of our trustees (including a majority of our independent trustees) who are not otherwise interested in these transactions have approved the following notes receivable – related parties agreements as being fair and reasonable to us and on terms and conditions not less favorable to us than those available from unaffiliated third parties.

 

HLL Indian Springs Loan

 

On January 18, 2010, we made a finished lot loan (the “HLL Indian Springs Loan”) of approximately $1.8 million to HLL Land Acquisitions of Texas, L.P., an affiliated Texas limited partnership (“HLL”). HLL is a wholly owned subsidiary of United Development Funding, L.P. (“UDF I”), an affiliated Delaware limited partnership. The general partner of our Advisor is also the general partner of UMTH LD, our asset manager. UMTH LD also serves as the asset manager of UDF I. The HLL Indian Springs Loan was paid in full in May 2013.

 

Buffington Classic CL

 

On April 30, 2010, we entered into a construction loan agreement with Buffington Classic (the “Buffington Classic CL”) through which we agreed to provide an interim construction loan facility to Buffington Classic. The general partner of our Advisor is also the general partner of UMTH LD, our asset manager. UMTH LD owns an investment in Buffington Homebuilding Group, Ltd., which is the parent of Buffington Classic. Our obligation to originate loans to Buffington Classic under the Buffington Classic CL terminates on October 28, 2014.

 

31
 

 

HLL II Highland Farms Loan

 

Effective December 22, 2010, we made a finished lot loan (the “HLL II Highland Farms Loan”) of approximately $1.9 million to HLL II Land Acquisitions of Texas, L.P., an affiliated Texas limited partnership (“HLL II”). HLL II is a wholly owned subsidiary of UDF I. The general partner of our Advisor is also the general partner of UMTH LD, our asset manager. UMTH LD also serves as the asset manager of UDF I. The HLL II Highland Farms Loan is due and payable in full on March 22, 2015.

 

In connection with the HLL II Highland Farms Loan, HLL II agreed to pay us an origination fee of approximately $19,000, which was funded at the closing of the loan. Revenue associated with this origination fee is included in commitment fee income – related parties and is recognized over the life of the loan.

 

HLL Hidden Meadows Loan

 

Effective February 17, 2011, we entered into a Loan Agreement providing for a $9.9 million loan (the “HLL Hidden Meadows Loan”) to be made to HLL. HLL is a wholly owned subsidiary of UDF I. The general partner of our Advisor is also the general partner of UMTH LD, our asset manager. UMTH LD also serves as the asset manager of UDF I. The HLL Hidden Meadows Loan is due and payable in full on January 21, 2015.

 

In connection with the HLL Hidden Meadows Loan, HLL agreed to pay a $99,000 origination fee to us, which was funded at the closing of the HLL Hidden Meadows Loan. Revenue associated with this origination fee is included in commitment fee income – related parties and is recognized over the life of the loan.

 

Ash Creek Loan

 

Effective April 20, 2011, we entered into a $3.0 million loan agreement (the “Ash Creek Loan”) with UDF Ash Creek, LP (“UDF Ash Creek”), an affiliated Delaware limited partnership. UDF Ash Creek is a wholly owned subsidiary of UDF I. The general partner of our Advisor is also the general partner of UMTH LD, our asset manager. UMTH LD also serves as the asset manager of UDF I. The Ash Creek Loan is due and payable in full on October 20, 2014.

 

UDF TX Two Loan

 

On September 20, 2012, we entered into a loan purchase agreement with a third party to acquire a loan obligation (the “UDF TX Two Loan”) owing from UDF TX Two, L.P., an affiliated Texas limited partnership (“UDF TX Two”), for approximately $2.9 million. UDF I has a 50% partnership interest in UDF TX Two. Our asset manager, UMTH LD, also serves as the asset manager of UDF I. The general partner of our Advisor is also the general partner of UMTH LD. The UDF TX Two Loan is due and payable in full on September 20, 2014.

 

UDF PM Loan

 

Effective October 17, 2012, we entered into a $5.1 million loan agreement (the “UDF PM Loan”) with UDF PM, LLC (“UDF PM”), an affiliated Texas limited liability company. UDF PM is a wholly owned subsidiary of UDF I. The general partner of our Advisor is also the general partner of UMTH LD, our asset manager. UMTH LD also serves as the asset manager of UDF I. The UDF PM Loan is due and payable in full on October 17, 2015.

 

HLL IS Loan

 

Effective November 29, 2012, we entered into a $6.4 million loan agreement (the “HLL IS Loan”) with HLL. HLL is a wholly owned subsidiary of UDF I. The general partner of our Advisor is also the general partner of UMTH LD, our asset manager. UMTH LD also serves as the asset manager of UDF I. The HLL IS Loan is due and payable in full on November 29, 2015.

 

In connection with the HLL IS Loan, HLL agreed to pay a $64,000 origination fee to us, which was funded at the closing of the HLL IS Loan. Revenue associated with this origination fee is included in commitment fee income – related parties and is recognized over the life of the loan.

 

One KR Loan

 

Effective December 14, 2012, we entered into a $15.3 million loan agreement (the “One KR Loan”) with One KR Venture, L.P., an affiliated Texas limited partnership (“One KR”). One KR is a wholly owned subsidiary of UDF I. The general partner of our Advisor is also the general partner of UMTH LD, our asset manager. UMTH LD also serves as the asset manager of UDF I. The One KR Loan is due and payable in full on June 14, 2016.

 

32
 

 

 

In connection with the One KR Loan, One KR agreed to pay a $153,000 origination fee to us, which was funded at the closing of the One KR Loan. Revenue associated with this origination fee is included in commitment fee income – related parties and is recognized over the life of the loan.

 

Rowe Lane Loan

 

Effective February 18, 2014, we entered into a $7.5 million loan agreement (the “Rowe Lane Loan”) with Rowe Lane 285, L.P., an affiliated Texas limited partnership (“Rowe Lane”). Rowe Lane is a wholly owned subsidiary of UDF I. The general partner of our Advisor is also the general partner of UMTH LD, our asset manager. UMTH LD also serves as the asset manager of UDF I. The Rowe Lane Loan provides Rowe Lane with funding to acquire and develop 71.388 acres of land into approximately 285 single family lots. The Rowe Lane Loan was initially evidenced and secured by a first lien deed of trust recorded against approximately 28 acres, as well as a second lien deed of trust recorded against approximately 43 acres, and other loan documents. The interest rate under the Rowe Lane Loan is the lower of 13% per annum, or the highest rate allowed by law. The Rowe Lane Loan matures and becomes due and payable in full on February 18, 2018. The Rowe Lane Loan provides Rowe Lane with an interest reserve of approximately $2.5 million, pursuant to which we will fund Rowe Lane’s monthly interest payments and add the payments to the outstanding principal balance of the Rowe Lane Loan.

 

In connection with the Rowe Lane Loan, Rowe Lane agreed to pay an origination fee of approximately $75,000 to us, which was funded at the closing of the Rowe Lane Loan. Revenue associated with this origination fee is included in commitment fee income – related parties and is recognized over the life of the loan.

 

Summary Information

 

The table below summarizes the approximate outstanding balance of each of our loans included in notes receivable – related parties as of the date indicated:

 

Loan Name  June 30, 2014   December 31, 2013 
Buffington Classic CL  $-   $- 
HLL II Highland Farms Loan   1,493,000    1,572,000 
HLL Hidden Meadows Loan   11,368,000    10,643,000 
Ash Creek Loan   1,521,000    1,756,000 
UDF TX Two Loan   502,000    502,000 
UDF PM Loan   4,265,000    3,822,000 
HLL IS Loan   2,547,000    2,522,000 
One KR Loan   9,007,000    10,201,000 
Rowe Lane Loan   3,694,000    - 
Total  $34,397,000   $31,018,000 

 

33
 

 

The table below summarizes the approximate accrued interest included in accrued receivable – related parties associated with each of our loans included in notes receivable – related parties as of the date indicated:

 

Loan Name  June 30, 2014   December 31, 2013 
Buffington Classic CL  $-   $- 
HLL II Highland Farms Loan   59,000    - 
HLL Hidden Meadows Loan   45,000    1,028,000 
Ash Creek Loan   7,000    22,000 
UDF TX Two Loan   49,000    16,000 
UDF PM Loan   343,000    83,000 
HLL IS Loan   72,000    12,000 
One KR Loan   132,000    - 
Rowe Lane Loan   116,000    - 
Total  $823,000   $1,161,000 

 

The following table summarizes the approximate income included in interest income – related parties associated with each of our loans included in notes receivable – related parties for the period indicated:

 

   For the Three Months Ended June 30,   For the Six Months Ended June 30, 
Loan Name  2014   2013   2014   2013 
HLL Indian Springs Loan  $-   $1,000   $-   $8,000 
Buffington Classic CL   -    -    -    5,000 
HLL II Highland Farms Loan   48,000    45,000    98,000    90,000 
HLL Hidden Meadows Loan   361,000    326,000    711,000    627,000 
Ash Creek Loan   53,000    75,000    108,000    155,000 
UDF TX Two Loan   16,000    65,000    32,000    171,000 
UDF PM Loan   137,000    65,000    262,000    100,000 
HLL IS Loan   81,000    117,000    164,000    220,000 
One KR Loan   293,000    225,000    606,000    444,000 
Rowe Lane Loan   103,000    -    141,000    - 
Total  $1,092,000   $919,000   $2,122,000   $1,820,000 

 

Commitment Fee Income

 

We and our wholly-owned subsidiaries will occasionally enter into loan agreements with affiliated entities that require origination fees to be funded to us at the closing of the loan. These origination fees are recognized as revenue over the life of the resulting loan and this revenue is included in commitment fee income – related parties.

 

34
 

 

The following table represents the approximate origination fees included in commitment fee income – related parties associated with each loan for the periods indicated:

 

   For the Three Months Ended June 30,   For the Six Months Ended June 30, 
Loan Name  2014   2013   2014   2013 
HLL II Highland Farms Loan  $-   $-   $-   $2,000 
HLL Hidden Meadows Loan   6,000    6,000    12,000    12,000 
HLL IS Loan   5,000    5,000    11,000    11,000 
One KR Loan   13,000    13,000    25,000    25,000 
Rowe Lane Loan   5,000    -    8,000    - 
Total  $29,000   $24,000   $56,000   $50,000 

 

J. Concentration of Credit Risk

 

Financial instruments that potentially expose us to concentrations of credit risk are primarily cash and cash equivalents, accrued interest receivable, loan participation interest – related parties, notes receivable and notes receivable – related parties. We maintain deposits in financial institutions that may at times exceed amounts covered by insurance provided by the United States Federal Deposit Insurance Corporation (“FDIC”). We have not experienced any losses related to amounts in excess of FDIC limits.

 

As of June 30, 2014, over 99% of our real property loans and investments are secured by properties located in Texas; however we have one real property loan secured by property in Florida which represents less than 1% of our real property loans and investments.

 

We may invest in multiple secured loans that share a common borrower. The bankruptcy, insolvency or other inability of any borrower that is the subject of multiple loans to pay interest or repay principal on its loans would have adverse consequences on our income and reduce the amount of funds available for distribution to investors. The more concentrated our portfolio is with one or a few borrowers, the greater credit risk we face. The loss of any one of these borrowers would have a material adverse effect on our financial condition and results of operations.

 

We did not have any individual loans to borrowers that accounted for over 10% of the outstanding balance of our portfolio as of June 30, 2014. Our largest individual borrower and its affiliates comprised approximately 64% of the outstanding balance of our portfolio.

 

K. Subsequent Events

 

On July 2, 2014, we entered into a loan agreement (the “Waterfall Loan”) with Waterfall Finance 4, LLC (“Waterfall”) for a $35 million term loan to fund our Tender Offer. The loan bears interest at a rate of LIBOR plus 9.00% (with a LIBOR floor of 1%). The Waterfall Loan matures on July 2, 2015, but may be extended by the Trust to December 31, 2015. All accrued and unpaid interest is payable on the fifth day of each calendar month during the term of the loan. The Waterfall Loan is secured by a first priority lien on the mortgage loans and other assets of the Trust.

 

The Waterfall Loan is subject to compliance with certain financial covenants, including a maximum ratio of consolidated total debt to total equity and a minimum tangible net worth. The Waterfall Loan also contains customary events of default provisions, including failure to pay indebtedness, breaches of covenants and bankruptcy or other insolvency events. If any event of default exists, interest will accrue at a rate of LIBOR (with a LIBOR floor of 1%) plus 11.5%. Upon the occurrence of an event of default, as set forth in the Waterfall Loan, and at any time during the continuance thereafter, Waterfall has the right to accelerate the payment of the loan and declare the loan to be immediately due and payable.

 

Pursuant to our Tender Offer, on July 9, 2014, we purchased 1,707,317 common shares of beneficial interest at a purchase price of $20.50 per share, for an aggregate cost of $35.0 million, excluding fees and expenses related to the Tender Offer. In addition, on July 9, 2014, we eliminated all outstanding fractional common shares of beneficial interest (the “Fractional Shares”) for an aggregate cost of approximately $86,000 by paying each holder of a Fractional Share an amount in cash equal to the fraction of a share being repurchased multiplied by $20.50 per share.

 

35
 

 

On July 25, 2014, at the 2014 Annual Meeting of Shareholders of United Development Funding IV, the shareholders approved an amendment and restatement of our declaration of trust. The amended and restated declaration of trust became effective on July 30, 2014, upon the Trust’s filing of the Third Articles of Amendment and Restatement of Declaration of Trust with the Maryland State Department of Assessments and Taxation. A summary of the changes in the amended and restated declaration of trust is described in the Trust’s definitive proxy statement for the 2014 Annual Meeting of Shareholders filed with the SEC on May 29, 2014.

 

In connection with our Listing and the amendment and restatement of the declaration of trust, our board of trustees has approved an amendment and restatement of our bylaws, effective on July 30, 2014, in order to ensure that our bylaws are consistent with other REITs that are listed on a national securities exchange.

 

On August 4, 2014, we filed Post-Effective Amendment No. 1 (the “Amended Secondary DRIP Offering”) to our Registration Statement on Form S-3 filed on April 19, 2013, in which we originally registered 7,500,000 common shares of beneficial interest to be offered pursuant to our DRIP. Pursuant to our Amended Secondary DRIP Offering, we intend to begin offering common shares of beneficial interest pursuant to our new distribution reinvestment plan (the “New DRIP”) in August 2014. The purchase price for shares under the New DRIP will be equal to the current market value of our shares as of the distribution payment date.

 

On August 4, 2014, we filed a Registration Statement on Form S-3 with the SEC that would allow us to publicly offer and sell common shares of beneficial interest, preferred shares of beneficial interest and debt securities, from time to time, in one or more future offerings, up to a maximum aggregate offering price of $750 million (the “Shelf Registration”).  No offerings have yet been commenced pursuant to the Shelf Registration.

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

 

The following discussion and analysis should be read in conjunction with our accompanying consolidated financial statements and the notes thereto:

 

Forward-Looking Statements

 

This section of the quarterly report contains forward-looking statements, including discussion and analysis of us, our financial condition, amounts of anticipated cash distributions to common shareholders in the future and other matters. These forward-looking statements are not historical facts but are the intent, belief or current expectations of our management based on their knowledge and understanding of our business and industry. Words such as “may,” “anticipates,” “expects,” “intends,” “plans,” “believes,” “seeks,” “estimates,” “would,” “could,” “should” and variations of these words and similar expressions are intended to identify forward-looking statements. These statements are not guaranties of future performance and are subject to risks, uncertainties and other factors, some of which are beyond our control, are difficult to predict and could cause actual results to differ materially from those expressed or forecasted in the forward-looking statements.

 

Forward-looking statements that were true at the time made may ultimately prove to be incorrect or false. We caution you not to place undue reliance on forward-looking statements, which reflect our management’s view only as of the date of this quarterly report on Form 10-Q. We undertake no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results. Factors that could cause actual results to differ materially from any forward-looking statements made in this quarterly report on Form 10-Q include the following:

 

·changes in general economic conditions, the real estate market and the credit market;

 

·increases in development costs that may exceed estimates;

 

·development delays;

 

·increases in interest rates, decreases in residential lot take down or purchase rates;

 

36
 

 

·our borrowers’ inability to sell residential lots;

 

·potential need to fund development costs not completed by the initial borrower or other capital expenditures out of operating cash flows;

 

·economic fluctuations in Texas, where our investments are geographically concentrated;

 

·retention of our senior management team;

 

·changes in property taxes;

 

·legislative and regulatory changes, including changes to laws governing the taxation of REITs;

 

·the availability of capital and financing; restrictive covenants in our credit facilities; and

 

·our ability to remain qualified as a REIT.

 

The forward-looking statements should be read in light of the risk factors identified in the “Risk Factors” section of this quarterly report on Form 10-Q and our 2013 10-K, as filed with the Securities and Exchange Commission.

 

Overview

 

United Development Funding IV is a Maryland real estate investment trust formed on May 28, 2008 primarily to generate current interest income by investing in loans secured by residential real estate and by producing profits from investments in residential real estate. On May 30, 2014, in contemplation of the Listing, we announced the termination of our DRIP, effective ten days from the notice of such termination, pursuant to the terms of the DRIP. Upon termination of the DRIP, we ceased offering common shares of beneficial interest pursuant to the Secondary DRIP Offering. For further discussion of the termination of our DRIP and our Secondary DRIP Offering, see Note C to the accompanying consolidated financial statements. On June 4, 2014, we listed our common shares of beneficial interest on NASDAQ under the ticker symbol “UDF” and concurrently commenced our Tender Offer. On August 4, 2014, we established our New DRIP and filed a $750 million Shelf Registration. For further discussion of both, see Note K to the accompanying consolidated financial statements.

 

We made an election under Section 856(c) of the Internal Revenue Code to be taxed as a REIT, beginning with the taxable year ended December 31, 2010, which was the first year in which we had material operations. As a REIT, we generally are not subject to federal income tax on income that we distribute to our shareholders. If we later fail to qualify as a REIT in any taxable year, we will be subject to federal income tax on our taxable income at regular corporate rates and may not be permitted to qualify for treatment as a REIT for federal income tax purposes for four years following the year in which our qualification is denied, unless we are entitled to relief under certain statutory provisions. Such an event could materially and adversely affect our net income. However, we believe that we are organized and we operate in a manner that will enable us to remain qualified as a REIT for federal income tax purposes.

 

We originate, purchase, participate in and hold for investment secured loans made directly by us or indirectly through our affiliates to persons and entities for the acquisition and development of parcels of real property as single-family residential lots or mixed-use master planned residential communities, for the construction of single-family homes and for completed model homes. We also make direct investments in land for development into single-family lots, home construction and portfolios of finished lots and model homes; provide credit enhancements to real estate developers, home builders, land bankers and other real estate investors; and purchase participations in, or finance for other real estate investors the purchase of, securitized real estate loan pools and discounted cash flows secured by state, county, municipal or other similar assessments levied on real property. We also may enter into joint ventures with unaffiliated real estate developers, home builders, land bankers and other real estate investors, or with other United Development Funding-sponsored programs, to originate or acquire, as the case may be, the same kind of secured loans or real estate investments we may originate or acquire directly.

 

37
 

 

As of June 30, 2014, substantially all of our investments are in Texas, with 125 loans in that state and 1 loan in Florida. We monitor the fundamentals of supply and demand, such as demographics, job creation, home prices, rents and median incomes, in the markets and submarkets in which we make loans and where we may expand our operations in the future. We also monitor movements in home prices and the presence of market disruption activity, such as investor or speculator activity. Further, we study new home starts, new home closings, finished homes inventories, finished lot inventories, existing home sales, foreclosures, absorption, finished lots and land prices and changes in the levels of sales incentives and discounts in a market.

 

We believe that the overall housing market continues to recover and strengthen, and that the recovery will vary by market, led by those housing markets with stronger demand fundamentals and more balanced supplies of land and housing inventory relative to demand. We believe that the continued strengthening of the recovery depends on adequate supplies of both finished lots and homes available for purchase, as well as the continued recovery of the consumer. We believe consumers remain cautious due to the uncertainty still present in many economic indicators, such as elevated unemployment and under-employment, low wage growth, slow economic growth and events associated with tightened federal fiscal policy.

 

We believe that our continued revenue growth and improved financial performance will come from a greater presence in our established markets and from our entry into new markets. While the pace of improvement in those markets may be uneven, we expect demand to continue to rise at a moderate rate over an extended period of time, driven by economic improvement, job creation, historically low interest rates, attractive housing affordability levels, slow relaxation of the mortgage underwriting environment, low production of single family homes and an expected rise in the number of household formations. Nevertheless, the pace of the housing recovery and our future results could be negatively affected by weakening economic conditions, decreases in the level of employment, underemployment and housing demand, decreased home affordability, significant increases in mortgage interest rates or tightening of mortgage lending standards. In some instances, the loans we make will be junior in the right of repayment to senior lenders. As senior lenders reengage or interest rates available to our borrowers increase, demand for our mortgage loans may decrease, and vice versa.

 

We face a risk of loss resulting from adverse changes in interest rates. Changes in interest rates may impact demand for our real estate finance products, the rate of interest we receive on our loans receivable and the rate of interest we pay on outstanding loans. If interest rates increase or if mortgage financing underwriting criteria become more restrictive, demand for single-family residences may decrease, and developers and builders may be unable to generate sufficient cash flow from the sale of land parcels, finished lots or homes to repay loans from us.

 

Our loan portfolio, consisting of notes receivable, notes receivable – related parties and loan participation interest – related parties, grew from approximately $297.2 million as of December 31, 2012, to approximately $508.5 million as of December 31, 2013, to approximately $560.6 million as of June 30, 2014. With the increase in our loan portfolio, our revenues, the majority of which is from recognizing interest income associated with our loan portfolio, also increased. Our expenses related to the portfolio also increased, including the provision for loan losses, which was approximately $736,000 and $465,000 for the three months ended June 30, 2014 and 2013, respectively, and approximately $1.4 million and $881,000 for the six months ended June 30, 2014 and 2013, respectively.

 

Our working capital reserves may be invested in short-term, highly-liquid investments including, but not limited to, government obligations, bank certificates of deposit, short-term debt obligations and interest-bearing accounts. Our cash balances were approximately $18.3 million and $33.6 million as of June 30, 2014 and December 31, 2013, respectively.

 

We may use debt as a means of providing additional funds for the acquisition or origination of secured loans, acquisition of properties and the diversification of our portfolio. We may also use, when appropriate, leverage at the asset level. As of both June 30, 2014 and December 31, 2013, we do not have any asset-level indebtedness. Interest expense associated with fund-level indebtedness was approximately $613,000 and $382,000 for the three months ended June 30, 2014 and 2013, respectively, and approximately $976,000 and $857,000 for the six months ended June 30, 2014 and 2013, respectively. The increase in interest expense is a result of an increase in our aggregate borrowings of approximately $73.2 million as of June 30, 2014, as compared to approximately $12.3 million as of June 30, 2013.

 

Net income was approximately $11.4 million and $6.1 million for the three months ended June 30, 2014 and 2013, respectively, and approximately $23.2 million and $13.0 million for the six months ended June 30, 2014 and 2013, respectively. Net income per share of beneficial interest was approximately $0.35 and $0.23 for the three months ended June 30, 2014 and 2013, respectively, and approximately $0.72 and $0.57 for the six months ended June 30, 2014 and 2013, respectively. Our net income per share of beneficial interest is calculated based on net income divided by the weighted average shares of beneficial interest outstanding.

 

38
 

 

As of June 30, 2014, we had originated or purchased 158 loans, including 32 loans that have either been repaid in full by the respective borrower or have matured and have not been renewed, with maximum loan amounts totaling approximately $1.0 billion. Of the 126 loans outstanding as of June 30, 2014, 9 loans totaling approximately $34.4 million and 12 loans totaling approximately $42.9 million are included in notes receivable – related parties, net and loan participation interest – related parties, net, respectively, on our balance sheet.

 

Critical Accounting Policies and Estimates

 

Our accounting policies have been established to conform to GAAP. The preparation of consolidated financial statements in conformity with GAAP requires management to use judgment in the application of accounting policies, including making estimates and assumptions. These judgments affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the consolidated financial statements and the reported amounts of revenue and expenses during the reporting periods. If management’s judgment or interpretation of the facts and circumstances relating to various transactions had been different, it is possible that different accounting policies would have been applied, thus resulting in a different presentation of the consolidated financial statements. Additionally, other companies may utilize different estimates that may impact comparability of our results of operations to those of companies in similar businesses.

 

Management’s discussion and analysis of financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these consolidated financial statements requires our management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On a regular basis, we evaluate these estimates, including investment impairment. These estimates are based on management’s historical industry experience and on various other assumptions that are believed to be reasonable under the circumstances. Actual results may differ from these estimates.

 

Loan Participation Interest – Related Parties

 

As of June 30, 2014, the participations have terms ranging from 2 to 32 months and bear interest at rates ranging from 12% to 15%. The participation interests may be paid off prior to maturity; however, we intend to hold all participation interests for the life of the loans.

 

Notes Receivable and Notes Receivable – Related Parties

 

As of June 30, 2014, the notes have terms ranging from 5 to 48 months and bear interest at rates ranging from 11% to 15%. The notes may be paid off prior to maturity; however, we intend to hold all notes for the life of the notes.

 

Determination of the Allowance for Loan Losses

 

As of June 30, 2014 and December 31, 2013, the allowance for loan losses had a balance of $5.3 million and $3.8 million, respectively, offset against notes receivable (see Note D to the accompanying consolidated financial statements).

 

Organization and Offering Expenses

 

Offering costs related to raising capital from equity reduce equity and are reflected as shares issuance costs in shareholders’ equity. Certain offering costs were paid by our Advisor and, as discussed in Note I to the accompanying consolidated financial statements, our Advisor has been paid by the Trust for such costs in an amount equal to 3% of the gross proceeds raised by the Trust in the Offering (the “O&O Reimbursement”) less any offering costs paid by the Trust directly. The Offering terminated on May 13, 2013.

 

Acquisition and Origination Fees

 

As discussed in Notes B and I to the accompanying consolidated financial statements, we reimbursed UMTH LD, our asset manager, for Acquisition and Origination Fees; provided, however, that no Acquisition and Origination Fees were paid with respect to any asset level indebtedness we incurred. These fees, including estimated fees on the entire registered amount of our Secondary DRIP Offering when it was established, were accrued and expensed as we entered into new loan commitments. Acquisition and Origination Fees were paid to UMTH LD, our asset manager, as we raised capital through our Primary Offering, Primary DRIP Offering and Secondary DRIP Offering.

 

39
 

 

In connection with our Listing, we ceased offering common shares of beneficial interest pursuant to our Secondary DRIP Offering and concurrently reversed approximately $3.2 million in unpaid Acquisition and Origination Fees that remained in accrued liabilities – related parties.  Since we ceased offering common shares of beneficial interest pursuant to our Secondary DRIP Offering, the Acquisition and Origination Fees which had previously been accrued and expensed related to the estimated Secondary DRIP Offering proceeds will not be paid.

 

For the six months ended June 30, 2014 and the year ended December 31, 2013, we reimbursed UMTH LD approximately $259,000 and $8.0 million, respectively, for Acquisition and Origination Fees.

 

Revenue Recognition

 

As of June 30, 2014 and December 31, 2013, we were accruing interest on all loan participation interest – related parties, notes receivable and notes receivable – related parties.

 

As of June 30, 2014 and December 31, 2013, approximately $2.2 million and $2.5 million, respectively, of unamortized commitment fees are included as an offset of notes receivable. Approximately $182,000 and $164,000 of unamortized commitment fees are included as an offset of notes receivable – related parties as of June 30, 2014 and December 31, 2013, respectively.

 

Real Estate Owned and Loan Portfolio

 

Real Estate Owned

 

Our real estate owned consists of finished single-family residential lots purchased from third-party builders. In some cases, we may use our lines of credit to finance these lots. For lots we intend to finance under a line of credit, a UDF IV subsidiary has originated a first lien on the lots which is assigned to the holder of the line of credit.

 

As of June 30, 2014, we have 92 finished single-family residential lots included in our real estate owned balance of approximately $8.4 million. We have option agreements in place to sell these lots with terms ranging from 18 to 24 months.

 

Loan Portfolio

 

For loans in which we are a subordinate lender, we are generally second in lien priority behind the third-party financing. In some cases, we permit builders to file performance deeds of trust in second priority behind the third-party financing. In such cases, we are generally third in lien priority behind the third-party financing and the builder performance deeds of trust. For loans in which we are a subordinate lender, the aggregate of all loan balances, senior and subordinated, divided by the value of the collateral is 85% or less, unless substantial justification to exceed an 85% loan-to-value ratio exists because of the presence of other underwriting criteria.

 

We may secure our loans with pledges of equity interests in lieu of, or in addition to, real property liens.  Pledges of equity interests are documented by pledge agreements, assignments of equity interests, and uniform commercial code (“UCC”) financing statements.  In some cases, we also secure assignments of distributions to secure our pledges of equity interests.  Should a loan secured by a pledge of equity interests default, we may foreclose on the pledge of equity interests through a personal property foreclosure under the terms of the pledge agreement and the UCC. 

 

We may also secure our loans with assignments of reimbursement rights in lieu of, or in addition to, real property liens.  Assignments of reimbursement rights are documented by deeds of trust or by assignments and UCC financing statements.  Should a loan secured by an assignment of reimbursement rights default, we may foreclose on the reimbursement rights either in conjunction with a real property foreclosure or through a personal property foreclosure under the terms of the UCC.

 

40
 

 

As of June 30, 2014, we had purchased or entered into 17 participation agreements with related parties (5 of which were repaid in full) with aggregate, maximum loan amounts of approximately $90.0 million (with an unfunded balance of approximately $18.5 million) and 12 related party note agreements (2 of which were repaid in full and one of which matured and was not renewed) with aggregate, maximum loan amounts totaling approximately $69.6 million (with an unfunded balance of approximately $6.5 million). Additionally, we had purchased or entered into 129 note agreements with third parties (24 of which were repaid in full) with aggregate, maximum loan amounts of approximately $848.1 million, of which approximately $157.4 million has yet to be funded.

 

The participation agreements outstanding as of June 30, 2014 are made to borrower entities which may hold ownership interests in projects in addition to the project funded by us and/or may be secured by multiple single-family residential communities. Certain participation agreements are secured by a personal guarantee of the borrower in addition to a lien on the real property or the equity interests in the entity that holds the real property. The outstanding aggregate principal amount of mortgage notes originated by us as of June 30, 2014 are secured by properties located in the Dallas, Fort Worth, Austin, Houston, San Antonio and Lubbock metropolitan markets in Texas and Tampa, Florida. Security for such loans takes the form of either a direct security interest represented by a first or second lien on the respective property and/or an indirect security interest represented by a pledge of the ownership interests of the entity which holds title to the property.

 

90 of the 126 loans outstanding as of June 30, 2014, representing approximately 68% of the aggregate principal amount of the outstanding loans, are secured by a first lien on the respective property; 38 loans, representing approximately 39% of the aggregate principal amount of the outstanding loans, are secured by a second lien on the respective property; 20 loans, representing approximately 17% of the aggregate principal amount of the outstanding loans, are secured by a pledge of some or all of the equity interests in the developer entity or other parent entity that owns the borrower entity; 34 loans, representing approximately 45% of the aggregate principal amount of the outstanding loans, are secured by reimbursements of development costs due to the developer under contracts with districts and cities; and 107 loans, representing approximately 82% of the aggregate principal amount of the outstanding loans, are secured by a guarantee of the principals or parent companies of the borrower in addition to the other collateral for the loan.

 

As of June 30, 2014, we did not have any individual loans to borrowers that accounted for over 10% of the outstanding balance of our portfolio. As of June 30 2014, our largest individual borrower and its affiliates comprised approximately 64% of the outstanding balance of our portfolio.

 

As of June 30, 2014, interest rates range from 12% to 15% on the outstanding participation agreements and from 11% to 15% on the outstanding notes receivable, including notes receivable from related parties. The participation agreements have terms ranging from 2 to 32 months, while the notes receivable have terms ranging from 5 to 48 months.

 

41
 

 

The following table summarizes our real property loans as of June 30, 2014:

 

                              2014   2013   2012     
            Interest   Original Note  Maturity  Maximum Loan   Principal   Cash   Cash   Cash   Unfunded 
Borrower  Lender (1)  Location  Collateral (2)  Rate   Date  Date (3)  Amount (3)   Balance   Receipts   Receipts   Receipts   Balance 
                                            
Notes Receivable - Related Parties                                                  
Buffington Texas Classic Homes, LLC  UDF IV HF  Austin, TX  1st lien; no homes   13%  4/30/2010  10/28/2014  $7,500,000   $-   $-   $398,826   $4,028,025   $- 
HLL II Land Acquisitions of Texas, LP  UDF IV AC  San Antonio, TX  1st lien; 18 finished lots, 148 paper lots   13%  12/22/2010  3/22/2015   1,854,200    1,492,525    85,913    101,404    125,678    - 
HLL Land Acquisitions of Texas, LP  UDF IV  Houston, TX  1st lien and reimbursements; 4 finished lots, 190 paper lots; 92.8 acres   13%  2/17/2011  1/21/2015   11,670,522    11,368,436    807,469    -    -    - 
UDF Ash Creek, LP  UDF IV  Dallas, TX  1st and 2nd  lien; 9 finished lots; 2 townhomes; 28 paper lots   13%  4/20/2011  10/20/2014   3,000,000    1,521,082    306,908    934,197    75,711    162,102 
UDF PM, LLC  UDF IV  Lubbock, TX  Reimbursements   13%  10/17/2012  10/17/2015   5,087,250    4,265,397    -    -    -    821,853 
HLL Land Acquisitions of Texas, LP  UDF IV FII  San Antonio, TX  1st lien; 18 finished lots; 41 paper lots   13%  11/29/2012  11/29/2015   6,414,410    2,546,718    362,014    1,751,811    -    1,753,867 
One KR Venture, LP  UDF IV  San Antonio, TX  1st lien and pledge of equity; 28 finished lots; 36 paper lots; 276.631 acres   13%  12/14/2012  6/14/2016   15,295,897    9,007,449    1,541,962    4,866,556    -    - 
Rowe Lane 285, LP  UDF IV  Travis County, TX; Williamson County, TX  1st and 2nd lien and reimbursements; 285 paper lots   13%  2/18/2014  2/18/2018   7,457,000    3,693,573    -    -    -    3,763,427 
UDF TX Two, LP  UDF IV  Austin, TX  1st lien; 1 lot   13%  9/20/2012  9/20/2014(4)  3,500,000    501,357    -    3,152,213    49,102    - 
                                                   
Subtotal - Notes Receivable - Related Parties                      $61,779,279   $34,396,537   $3,104,266   $11,205,007   $4,278,516   $6,501,249 
                                                   
Notes Receivable - Non-Related Parties                                                  
CTMGT Granbury, LLC  UDF IV FI  Hood County, TX  1st lien and 2nd lien and reimbursements; 3,231 paper lots, 1,541 acres   13%  5/21/2010  5/21/2015  $16,000,000   $12,213,029   $-   $-   $-   $3,786,971 
Crescent Estates Custom Homes, LP  UDF IV FII  Dallas/Ft. Worth, TX  1st lien; 8 homes   13%  6/10/2010  6/10/2015   4,000,000    1,858,413    732,889    4,109,611    3,343,663    - 
CTMGT Land Holdings, LP  UDF IV  Rockwall County, TX  2nd lien and reimbursements; 807 acres   14%  7/23/2010  1/28/2015   25,012,000    17,472,860    -    -    -    5,603,278 
Megatel Homes II, LLC  UDF IV HF  Dallas/Ft. Worth, TX; Austin, TX; San Antonio, TX; Houston, TX; Lubbock, TX  1st lien; 188 homes   13%  8/24/2011  8/24/2014   40,000,000    33,094,075    20,953,417    34,987,757    7,627,536    - 
Nuway Homes Texas, LP/Lexington 26, LP  UDF IV HF  Harris County, TX  1st lien; Homebuilding line   13%  6/13/2014  6/13/2015   3,000,000    -    -    -    -    - 
165 Howe, LP  UDF IV  Denton and Tarrant County, TX  Reimbursements   13%  11/22/2010  11/22/2014   2,170,000    1,404,958    -    -    591,534    - 
BHM Highpointe, LTD  UDF IV FIV  Austin, TX  1st lien; 30 finished lots   13%  11/16/2010  11/30/2014   2,858,309    2,440,965    260,339    254,421    11,635    - 
The Resort at Eagle Mountain Lake, LP  UDF IV  Tarrant County, TX  Reimbursements   13%  12/21/2010  12/21/2014   8,715,000    4,830,255    -    3,667,751    -    216,994 
FH 295 LLC/CTMGT  UDF IV AC  Denton County, TX  1st and 2nd lien, reimbursements and pledge of equity; 11 finished lots; 518 paper lots   15%  10/5/2010  10/5/2014   22,342,515    15,198,185    466,773    8,406,785    -    - 
CTMGT Williamsburg, LLC  UDF IV FII  Rockwall County, TX  1st lien and reimbursements; 33 finished lots; 220 paper lots   13%  11/30/2011  10/31/2014   24,500,000    17,804,503    4,670,333    1,431,964    388,995    204,205 
UDF Sinclair, LP  UDF IV AC  San Antonio, TX  1st lien; 10 finished lots   13%  2/16/2011  12/31/2014   1,479,000    139,710    104,750    99,772    598,997    22,396 
Buffington Land, LTD  UDF IV  Austin, TX  1st lien and reimbursements; 4 finished lots   13%  1/26/2011  1/26/2015   18,000,000    15,453,562    1,960,794    6,596,690    7,285,835    - 
Shale-114, LP  UDF IV  Denton County, TX  2nd lien and reimbursements; 9.92 acres; 422 paper lots   13%  3/28/2011  3/28/2015   3,968,135    3,297,629    106,965    2,840,080    -    - 
Woods Chin Chapel, LTD  UDF IV  Denton County, TX  2nd lien; 118 paper lots   13%  6/30/2011  1/31/2015   12,725,327    10,558,880    1,427,070    -    -    - 
High Trophy Development, LLC  UDF IV AC  Tarrant County, TX  1st lien and pledge of equity; 48 lots; 107 paper lots   13%  11/7/2011  7/29/2014   10,500,000    4,517,591    948,480    6,003,317    -    - 
CTMGT Montalcino, LLC  UDF IV  Denton County, TX  2nd lien and reimbursements; 34 finished lots; 129 paper lots   13%  12/13/2011  12/13/2014   32,808,176    25,086,276    -    -    -    7,721,900 
CTMGT Williamsburg, LLC  UDF IV FV  Rockwall County, TX  1st lien; 803 paper lots   13%  2/7/2012  2/7/2015   5,061,426    4,967,653    -    -    -    93,773 
CTMGT Valley Ridge, LLC  UDF IV FV  Tarrant County, TX  1st lien; 77 finished lots   13%  3/2/2012  3/2/2015   3,613,000    2,958,848    424,073    -    -    230,079 
Crescent Estates Custom Homes, LP  UDF IV  Dallas, TX  1st lien; 19 homes; 30 lots   13%  4/27/2012  4/27/2015   19,848,712    17,150,239    5,552,891    6,215,403    669,913    - 
PH SLII, LP  UDF IV FII  Austin, TX  1st lien and reimbursements; 37 finished lots   13%  6/12/2012  12/31/2014   4,727,016    1,401,290    791,008    2,044,850    -    489,867 
CTMGT Barcelona, LLC  UDF IV  Collin County, TX  2nd lien and pledge of equity; 104 lots and 44.2 acres   13%  6/6/2012  6/6/2015   4,950,364    4,907,663    250    -    -    42,451 
PH SPM2B, LP  UDF IV FII  Austin, TX  1st lien; 34  finished lots   13%  6/26/2012  6/30/2015   3,738,507    1,104,320    1,644,330    796,257    -    193,600 
CTMGT Alpha Ranch, LLC  UDF IV  Tarrant County, TX  2nd lien, pledge of equity and reimbursements; 3,026 paper lots   13%  7/31/2012  7/31/2014   17,152,500    14,948,798    -    -    -    2,203,702 
CTMGT Frisco 113, LLC  UDF IV  Collin County, TX  2nd lien; 23.21 acres; 194 paper lots   13%  7/31/2012  7/31/2014   5,850,000    5,170,960    -    -    -    679,040 
BHM Highpointe, LTD  UDF IV FIII  Austin, TX  1st lien and reimbursements; 26 finished lots   13%  8/7/2012  12/31/2014   3,809,735    450,857    1,780,718    1,299,120    -    279,041 
287 Waxahachie, LP  UDF IV  Ellis County, TX  1st lien and reimbursements; 478 acres   13%  8/10/2012  8/10/2014(4)  9,732,500    5,989,472    -    1,192,693    -    2,550,334 
UDF Sinclair, LP  UDF IV FII  San Antonio, TX  1st lien; 30 finished lots   13%  8/28/2012  6/30/2015   1,323,404    605,450    451,449    768,783    -    - 
SH 161 Acquisitions, LP  UDF IV FVII  Dallas County, TX  1st lien; 10 finished lots   13%  9/7/2012  9/7/2015   1,301,248    232,919    584,530    1,116,223    -    - 
Megatel Homes II, LLC  UDF IV FIII  Austin, TX; San Antonio, TX  1st lien; 19 lots   13%  3/27/2012  11/27/2014   1,500,000    1,241,202    127,500    904,123    -    - 
CTMGT AR II, LLC  UDF IV  Denton County, TX  2nd lien and pledge of equity; 501 paper lots   13%  11/14/2012  11/14/2015   2,880,000    1,180,862    -    -    -    1,699,138 
Pine Trace Village, LLC  UDF IV FV  Houston, TX  1st lien and reimbursements; 7 finished lots   13%  11/16/2012  11/16/2015   1,953,432    842,647    433,411    575,441    -    101,933 
CTMGT Legends, LLC  UDF IV  Denton County, TX  2nd lien; 91 paper lots   13%  11/16/2012  11/16/2015   2,425,000    1,952,172    -    -    -    472,828 
CTMGT Erwin Farms, LLC  UDF IV  Collin County, TX  2nd lien; 565 paper lots   13%  12/6/2012  12/6/2015   6,550,000    5,130,850    -    -    -    1,419,150 
BLG Plantation, LLC  UDF IV FV  Houston, TX  1st lien; 37 finished lots; 50 paper lots   13%  11/26/2012  11/26/2015   4,095,000    1,975,009    759,312    108,837    -    1,251,843 
CTMGT Regatta II, LLC  UDF IV  Denton County, TX  1st and 2nd lien and reimbursements; 10.97 acres and 516 acres   13%  12/27/2012  10/25/2015   8,351,100    7,851,031    -    -    -    500,069 
CTMGT Rancho Del Lago, LLC  UDF IV  San Antonio, TX  1st and 2nd lien; 284.899 acres and 341 acres   13%  12/31/2012  12/31/2016   24,048,798    23,324,781    -    -    -    724,017 

 

42
 

 

                              2014   2013   2012     
            Interest   Original Note  Maturity  Maximum Loan   Principal   Cash   Cash   Cash   Unfunded 
Borrower  Lender (1)  Location  Collateral (2)  Rate   Date  Date (3)  Amount (3)   Balance   Receipts   Receipts   Receipts   Balance 
                                            
CTMGT Rockwall 38, LLC  UDF IV  Rockwall County, TX  2nd lien; 77 finished lots   13%  2/4/2013  2/4/2016  1,800,000   1,329,964   $-   $-   -   470,036 
BLG Hawkes, LLC  UDF IV  Austin, TX  2nd lien and pledge of equity; 312 paper lots   13%  1/25/2013  1/25/2016   10,565,880    3,397,355    -    -    -    7,168,525 
CTMGT Verandah, LLC  UDF IV AC  Hunt County, TX  1st lien; 110 finished lots   13%  4/15/2013  4/15/2015   3,084,300    2,833,141    -    -    -    251,159 
BLD Scenic Loop, LLC  UDF IV AC  San Antonio, TX  1st lien and pledge of equity; 35 paper lots   13%  4/19/2013  4/19/2016   4,603,900    3,617,598    -    -    -    986,302 
Buffington Mason Park, Ltd  UDF IV  Houston, TX  1st lien and reimbursements; 4 finished lots; 116 paper lots   13%  4/26/2013  4/26/2016(4)  6,650,000    1,473,321    480,058    397,922    -    4,298,699 
Buffington VOHL 5A 6A 6B, Ltd  UDF IV  Austin, TX  1st lien and reimbursements; 51.71 acres   13%  4/26/2013  4/26/2016(4)  4,500,000    3,763,549    8,322    1,294,274    -    - 
PH Park at BC, LP  UDF IV FVII  Austin, TX  1st lien; 12 finished lots   11%  5/3/2013  12/30/2014(4)  1,540,200    474,527    456,629    430,798    -    178,246 
CTMGT Brookside, LLC  UDF IV  Denton County, TX  2nd lien; 40 paper lots   13%  5/24/2013  5/24/2015   1,253,847    1,163,888    -    -    -    89,959 
CTMGT Frisco 122, LLC  UDF IV  Denton County, TX  2nd lien; 350 paper lots   13%  5/30/2013  2/28/2015   4,414,710    4,366,505    -    -    -    48,205 
Buffington Westpointe, LLC  UDF IV AC  San Antonio, TX  1st lien; 40 finished lots; 37 paper lots   13%  5/31/2013  5/31/2016   4,850,000    4,273,236    -    53,313    -    523,451 
CTMGT Five Oaks Crossing, LLC  UDF IV  Tarrant County, TX  2nd lien; 134 paper lots   13%  6/5/2013  6/5/2016   3,515,000    2,147,134    -    -    -    1,367,866 
CTMGT Valley Ridge II, LLC  UDF IV  Tarrant County, TX  2nd lien; 103 paper lots   13%  7/18/2013  7/18/2016   1,603,700    1,088,891    -    -    -    514,809 
BLD Gosling, LLC  UDF IV FII  Houston, TX  1st lien and pledge of equity; 87 paper lots   13%  6/28/2013  6/28/2016   9,582,400    4,262,797    -    -    -    5,319,603 
BLD SPM 2A, LLC  UDF IV FIII  Austin, TX  1st lien; 43 paper lots   13%  6/28/2013  6/28/2016   2,650,000    1,406,485    -    -    -    1,243,515 
BLD SPM 3A, LLC  UDF IV FIII  Austin, TX  1st lien; 32 paper lots   13%  6/28/2013  6/28/2016   2,375,000    1,468,674    -    -    -    906,326 
BLD PBC 4A, LLC  UDF IV FIV  Austin, TX  1st lien and pledge of equity; 43 finished lots   13%  6/28/2013  6/28/2016   3,467,600    2,179,918    120,601    -    -    1,167,081 
BLD Crystal Springs, LLC  UDF IV FVIII  Austin, TX  1st lien; 261 paper lots   13%  7/15/2013  12/31/2014   14,500,000    12,265,566    -    485,885    -    1,748,549 
CTMGT CR 2C, LLC  UDF IV FIII  Collin County, TX  1st lien; 103 paper lots   13%  7/24/2013  7/24/2016   5,550,000    3,001,427    -    -    -    2,548,573 
CTMGT Riverwalk Villas, LLC  UDF IV  Denton County, TX  2nd lien; 97 paper lots   13%  8/1/2013  8/1/2016   5,237,300    2,889,302    -    -    -    2,347,998 
CTMGT Lewisville 14, LLC  UDF IV  Denton County, TX  2nd lien; 62 paper lots   13%  8/15/2013  8/15/2016   2,800,000    1,417,157    -    664,368    -    718,475 
CTMGT Hickory Creek 13, LLC  UDF IV FII  Denton County, TX  1st lien; 38 paper lots   13%  8/30/2013  8/30/2016   1,630,000    862,256    -    -    -    767,744 
CTMGT Lucas 238, LLC  UDF IV  Collin County, TX  1st lien; 120 paper lots   13%  8/30/2013  8/30/2016   12,574,000    6,541,270    -    -    -    6,032,730 
CTMGT Frontier 80, LLC  UDF IV  Collin County, TX  1st lien; 288 paper lots   13%  9/6/2013  9/6/2014   9,242,000    8,282,102    -    -    -    959,898 
CTMGT Glenmere, LLC  UDF IV  Denton County, TX  2nd lien; 30 paper lots   13%  9/12/2013  9/12/2016   1,010,000    762,369    -    -    -    247,631 
CTMGT Frisco Hills 1A, 1B, 1C FL-2, LLC  UDF IV AC  Denton County, TX  1st lien and reimbursements; 136 finished lots   13%  11/13/2013  11/13/2016   10,027,896    9,939,988    2,780,159    -    -    - 
CTMGT Frisco Hills 4B FL-2, LLC  UDF IV AC  Denton County, TX  1st lien and reimbursements; 67 finished lots   13%  10/9/2013  10/9/2016   4,654,111    3,428,063    -    -    -    1,226,048 
BHM HP 5.3, LLC  UDF IV  Hays County, TX  1st lien and reimbursements; 53 paper lots   13%  10/1/2013  10/1/2016   4,776,300    2,493,241    -    -    -    2,283,059 
CTMGT Turbeville, LLC  UDF IV  Denton County, TX  2nd lien and reimbursements; 131 paper lots; 19.23 acres   13%  4/8/2014  4/8/2017   18,200,000    7,879,477    -    -    -    10,320,523 
CTMGT Williamsburg 1B FL-2, LLC  UDF IV FII  Rockwall County, TX  1st lien; 141 paper lots   13%  10/31/2013  10/31/2016   7,838,300    2,162,518    -    -    -    5,675,782 
CTMGT Travis Ranch 3G FL-2, LLC  UDF IV  Kaufman County, TX  1st lien and reimbursements; 144 paper lots   13%  11/21/2013  11/21/2016   14,936,200    3,485,327    -    -    -    11,450,873 
CTMGT Craig Ranch, LLC  UDF IV FVIII  Collin County, TX  1st lien; 74 paper lots   13%  11/19/2013  11/19/2016   6,415,000    2,549,896    -    -    -    3,865,104 
CTMGT Dominion Estates, LLC  UDF IV  Dallas County, TX  2nd lien; 137 paper lots   13%  12/6/2013  12/6/2016   9,610,000    2,791,951    968,985    -    -    5,849,064 
CTMGT Pine Trace Village FL-1, LLC  UDF IV FII  Harris County, TX  1st lien and reimbursements; 35 paper lots and 32.693 acres   13%  1/29/2014  1/29/2017   3,825,800    1,501,497    -    -    -    2,324,303 
CTMGT Creekside Estates, LLC  UDF IV  Collin County, TX  2nd lien; 27 paper lots   13%  2/12/2014  8/12/2014   3,420,000    1,317,327    1,610,930    -    -    491,743 
CTMGT Bear Creek, LLC  UDF IV  Dallas County, TX  2nd lien and reimbursements; 367.983 acres   13%  12/27/2013  6/27/2016   2,270,000    1,010,133    -    -    -    1,259,867 
CTMGT Southlake Houston, LLC  UDF IV  Galveston County, TX  1st lien collateral assignment; 1,220 paper lots   13%  12/27/2013  12/27/2014(4)  5,003,900    4,082,189    -    -    -    921,711 
BDMR Development, LLC  UDF IV  Kaufman County, TX  1st lien; 1,236 paper lots   13%  1/9/2014  1/9/2015   6,267,000    5,539,741    -    -    -    727,259 
Scofield 46, LLC  UDF IV  Travis County, TX  2nd lien; 46 paper lots   15%  1/31/2014  1/31/2017   1,525,000    1,265,250    -    -    -    259,750 
CTMGT Huntington Estates, LLC  UDF IV  Tarrant County, TX  1st lien; 79 paper lots   13%  2/25/2014  2/25/2017   2,560,000    964,548    -    -    -    1,595,452 
CTMGT Plano 17, LLC  UDF IV  Collin County, TX  2nd lien; 65 paper lots   13%  3/20/2014  3/20/2017   5,400,000    1,737,011    -    -    -    3,662,989 
K. Hovnanian Terra Bella, LLC  UDF IV FVI  Pasco County, FL  1st lien; 51 finished lots   12%  3/19/2014  1/19/2016   2,602,935    2,602,935    -    -    -    - 
Maguire Partners-Solana Land, LP  UDF IV  Tarrant County, TX  2nd lien; 84 paper lots   13%  5/2/2014  5/2/2017   5,280,000    4,099,011    -    -    -    1,180,989 
CTMGT Spring Creek PH 2, LLC  UDF IV  Tarrant County, TX  1st lien; 94 paper lots   13%  5/14/2014  5/14/2017   1,770,000    864,633    -    -    -    905,367 
CTMGT, LLC  UDF IV  Hunt County, TX  1st lien collateral assignment; 374 acres; 10 finished lots   13%  6/30/2014  6/30/2017   9,222,000    1,293,582    -    -    -    7,928,418 
CTMGT Bridges at Preston Crossing FL-1, LLC  UDF IV  Grayson County, TX  1st lien; 55 finished lots   13%  6/19/2013  6/19/2017   1,500,000    1,500,000    -    -    -    - 
CTMGT Resort at Eagle Mnt Lake FL-1, LLC  UDF IV  Tarrant County, TX  1st lien; 137 finished lots   13%  11/4/2013  11/4/2017   9,410,000    8,791,366    618,634    -    -    - 
CTMGT Saddlebrook Estates FL-1, LLC  UDF IV  Ellis County, TX  1st lien; 84 finished lots   13%  11/5/2013  11/5/2017   2,566,400    2,306,892    179,136    70,371    -    10,000 
CTMGT Waterview Estates FL-1, LLC  UDF IV FVIII  Tarrant County, TX  1st lien; 49 finished lots   13%  9/27/2013  9/27/2017   1,620,000    1,303,077    272,973    45,732    -    - 
CTMGT Terracina FL-1, LLC  UDF IV FVIII  Denton County, TX  1st lien; 13 finished lots   13%  4/2/2014  8/2/2017   1,550,905    1,521,520    -    -    -    29,385 
CTMGT Lakeshore, LLC  UDF IV  Collin County, TX  1st lien; 54 finished lots   13%  6/26/2013  6/26/2017   2,114,900    2,094,468    -    -    -    20,433 
CTMGT Canyon West FL-1, LLC  UDF IV  Parker County, TX  1st lien; 25 finished lots   13%  6/27/2013  6/27/2017   469,600    462,343    -    -    -    7,257 
Megatel Artesia VDL, LLC  UDF IV  Denton County, TX  1st lien; 12 finished lots   13%  11/26/2013  3/26/2017   2,400,000    396,253    1,270,068    698,840    -    34,840 
CTMGT Bear Creek FL-1, LLC  UDF IV FVII  Dallas County, TX  1st lien; 332 finished lots   13%  12/27/2013  4/27/2017   4,440,000    4,385,301    54,699    -    -    - 
Megatel Bedford VDL, LLC  UDF IV FVI  Tarrant County, TX  1st lien; 30 finished lots   13%  5/9/2014  5/9/2016   2,103,000    2,093,116    -    -    -    9,884 
High Trophy Development, LLC  UDF IV FIII  Denton County, TX  1st lien; 1 finished lot   13%  7/26/2011  7/31/2014   3,900,000    16,795    279,254    64,618    1,846,606    123,995 
CTMGT Lots Holdings, LLC  UDF IV FIII  Denton County, TX  1st lien and pledge of equity; 21 finished lots; 152 lots   13%  7/29/2011  9/29/2014   2,905,000    861,848    1,382,808    44,534    -    615,810 
CTMGT Lots Holdings, LLC  UDF IV  Tarrant County, TX  Pledge of equity; 152 lots   13%  7/29/2011  10/31/2014   605,000    74,092    -    -    426,597    13,825 
One Creekside, LP  UDF IV  Tarrant County, TX  2nd lien; 118.85 acres   13%  11/30/2011  4/25/2015(4)  2,830,000    690,648    221,441    859,015    -    1,058,896 
Hidden Lakes Investments, LP  UDF IV FIV  Galveston County, TX  1st lien and reimbursements; 124 finished lots   13%  1/30/2012  4/30/2015(4)  9,986,762    5,948,830    1,417,832    1,943,092    153,912    523,097 
One Windsor Hills, LP  UDF IV  Ellis County, TX  2nd lien, reimbursements and pledge of equity; 575.371 acres   13%  5/9/2012  5/9/2015   9,490,397    8,302,935    -    -    -    1,187,462 
One Windsor Hills, LP  UDF IV  Ellis County, TX  2nd lien, reimbursements and pledge of equity; 128.78 acres   13%  5/25/2012  5/25/2015   1,858,666    1,735,562    -    -    -    123,104 
One Windsor Hills, LP  UDF IV  Ellis County, TX  2nd lien, reimbursements and pledge of equity; 841.68 acres   13%  10/16/2012  10/16/2015   10,450,000    10,007,421    -    -    -    442,579 

 

43
 

 

                              2014   2013   2012     
            Interest   Original Note  Maturity  Maximum Loan   Principal   Cash   Cash   Cash   Unfunded 
Borrower  Lender (1)  Location  Collateral (2)  Rate   Date  Date (3)  Amount (3)   Balance   Receipts   Receipts   Receipts   Balance 
                                            
CTMGT Regatta  UDF IV  Denton County, TX  2nd lien and reimbursements; 1,870 paper lots   13%  10/25/2012  10/25/2015  9,785,000   5,596,879   -   -   -   4,188,121 
BLD LAMP Section 3, LLC  UDF IV FII  Houston, TX  1st lien; 20 finished lots   13%  5/7/2013  5/7/2016   1,809,600    373,625    428,235    477,523    -    530,217 
BLD LAMP Section 4, LLC  UDF IV FII  Houston, TX  1st lien; 48 finished lots   13%  5/7/2013  5/7/2016   1,582,000    1,079,524    -    -    -    502,476 
BLD VOHL 6A-1, LLC  UDF IV FII  Austin, TX  1st lien and pledge of equity; 49 finished lots   13%  5/20/2013  5/20/2016   2,934,000    1,413,622    -    -    -    1,520,378 
BLD VOHL 6B-2, LLC  UDF IV FII  Austin, TX  1st lien and pledge of equity; 48 finished lots   13%  5/20/2013  5/20/2016   3,377,000    2,195,292    31,078    -    -    1,150,631