Attached files

file filename
EX-31.1 - CEO EXHIBIT 31.1 - MacKenzie Realty Capital, Inc.exhibit31ceo.htm
EX-32.2 - CFO EXHIBIT 32.2 - MacKenzie Realty Capital, Inc.exhibit32cfo.htm
EX-32.1 - CEO EXHIBIT 32.1 - MacKenzie Realty Capital, Inc.exhibit32ceo.htm
EX-31.2 - CFO EXHIBIT 31.2 - MacKenzie Realty Capital, Inc.exhibit31cfo.htm
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
Form 10-Q
 
(Mark one)
 
QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
 
For the quarterly period ended December 31, 2019
 
 
 
TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
 
For the transition period from _________ to __________
 
 
Commission file number 000-55006
 
 
MacKenzie Realty Capital, Inc.
(Exact name of registrant as specified in its charter)
 
 
Maryland
45-4355424
(State or other jurisdiction of incorporation or organization)
(I.R.S. Employer Identification No.)
 
 
89 Davis Road, Suite 100, Orinda, CA 94563
(Address of principal executive offices)
 
 
(925) 631-9100
(Registrant's telephone number, including area code)
 
 
 
________________________________________________________________
(Former name, former address and former fiscal year, if changed since last report)
 
 
Securities registered pursuant to Section 12(b) of the Act:  None
 
Indicate by check mark whether the registrant has (1) filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes        No
 
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 or Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files.)  Yes   No
 
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company" and "emerging growth company" in Rule 12b-2 of the Exchange Act.
 
Large accelerated filer               Accelerated filer               Non-accelerated filer      Smaller reporting company 
Emerging growth company
 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act
 
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes  No    
Securities registered under Section 12(b) of the Act: None
 
 
The number of the shares of issuer's Common Stock outstanding as of February 12, 2020 was 12,510,237.41.
 


TABLE OF CONTENTS

PART I.
FINANCIAL INFORMATION
 
     
Item 1.
 
     
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     
Item 2.
   
 
Item 3.
   
 
Item 4.
   
 
PART II.
OTHER INFORMATION
 
   
 
Item 1.
   
 
Item 1A.
   
 
Item 2.
   
 
Item 3.
   
 
Item 4.
   
Item 5.
   
 
Item 6.
   
 






Part I. FINANCIAL INFORMATION

Item 1. Consolidated Financial Statements

MacKenzie Realty Capital, Inc.
Consolidated Statements of Assets and Liabilities

 
 
December 31, 2019
   
June 30, 2019
 
 
 
(Unaudited)
       
Assets
           
Investments, at fair value
           
Non-controlled/non-affiliated investments (cost of $48,402,397 and $46,997,608, respectively)
 
$
47,812,270
   
$
48,839,999
 
Affiliated investments (cost of $13,759,901 and $14,699,474, respectively)
   
14,482,623
     
15,916,187
 
Controlled investments (cost of $43,341,173 and $35,541,173, respectively)
   
47,977,465
     
38,488,962
 
Total investments, at fair value (cost of $105,503,471 and $97,238,255, respectively)
   
110,272,358
     
103,245,148
 
Cash and cash equivalents
   
3,003,939
     
1,278,668
 
Accounts receivable
   
1,592,721
     
3,170,068
 
Other assets
   
304,793
     
219,050
 
Deferred offering costs, net
   
297,486
     
440,320
 
Total assets
 
$
115,471,297
   
$
108,353,254
 
 
               
 
               
Liabilities
               
Accounts payable and accrued liabilities
 
$
88,576
   
$
226,722
 
Dividend payable
   
2,096,915
     
1,877,101
 
Capital pending acceptance
   
1,023,250
     
668,165
 
Due to related entities
   
696,953
     
2,465,885
 
Total liabilities
   
3,905,694
     
5,237,873
 
 
               
Net assets
               
Common stock, $0.0001 par value, 80,000,000 shares authorized; 12,138,738.21 and 10,926,319.99 shares issued and outstanding, respectively
   
1,214
     
1,093
 
Capital in excess of par value
   
110,009,695
     
99,077,308
 
Total distributable earnings
   
1,554,694
     
4,036,980
 
Total net assets
   
111,565,603
     
103,115,381
 
 
               
Total liabilities and net assets
 
$
115,471,297
   
$
108,353,254
 
 
               
Net asset value per share
 
$
9.19
   
$
9.44
 

The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements.


MacKenzie Realty Capital, Inc.
Consolidated Schedule of Investments
December 31, 2019
(Unaudited)

Name
 
 
 
Asset Type
 
 Shares/Units
 
 Cost Basis
 
 Total
Fair Value
 
 % of
Net Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
CBL & Associates Properties, Inc. - Preferred D
 
(4)
 
Publicly Traded Company
 
        188,000.00
 
 $        1,707,042
 
 $                930,600
 
            0.83
Total Publicly Traded Company
 
 
 
 
 
 
 
           1,707,042
 
                   930,600
 
            0.83
 
 
 
 
 
 
 
 
 
 
 
 
 
Benefit Street Partners Realty Trust, Inc.
 
(5)
 
Non Traded Company
 
        183,169.61
 
           2,823,957
 
                2,485,612
 
            2.23
Carter Validus Mission Critical REIT II, Inc. Class A
 
(5)
 
Non Traded Company
 
        167,826.26
 
           1,147,285
 
                1,201,636
 
            1.08
CIM Real Estate Finance Trust, Inc.
 
(5)
 
Non Traded Company
 
        413,614.61
 
           2,461,996
 
                2,692,631
 
            2.41
CNL Healthcare Properties, Inc.
 
(5)
 
Non Traded Company
 
        266,900.14
 
           1,554,356
 
                1,467,951
 
            1.32
Cole Credit Property Trust V, Inc.
 
(5)
 
Non Traded Company
 
          36,825.76
 
              473,277
 
                   536,920
 
            0.48
Cole Credit Property Trust V, Inc. Class T
 
(5)
 
Non Traded Company
 
               395.88
 
                  5,492
 
                       5,772
 
            0.01
Cole Office & Industrial REIT (CCIT II), Inc.
 
(5)
 
Non Traded Company
 
          11,048.42
 
                82,395
 
                     89,603
 
            0.08
Corporate Property Associates 18 Global A Inc.
 
(5)
 
Non Traded Company
 
            4,695.14
 
                39,627
 
                     38,031
 
            0.03
First Capital Real Estate Trust, Inc.
 
(5)(6)
 
Non Traded Company
 
            3,792.51
 
                15,161
 
                     18,242
 
            0.02
FSP 1441 Main Street
 
(5)(6)
 
Non Traded Company
 
                 15.73
 
                  8,559
 
                     32,665
 
            0.03
FSP 303 East Wacker Drive Corp. Liquidating Trust
 
(5)(6)
 
Non Traded Company
 
                   3.00
 
                       30
 
                          631
 
               -
FSP Energy Tower I Corp. Liquidating Trust
 
(2)(5)(6)
 
Non Traded Company
 
                 19.35
 
                57,566
 
                     58,921
 
            0.05
FSP Grand Boulevard Liquidating Trust
 
(5)(6)
 
Non Traded Company
 
                   7.50
 
                         8
 
                       2,657
 
            0.01
FSP Satellite Place
 
(2)(5)(6)
 
Non Traded Company
 
                 17.60
 
              545,988
 
                   628,557
 
            0.56
Griffin Capital Essential Asset REIT, Inc.
 
(5)
 
Non Traded Company
 
          22,982.73
 
              151,227
 
                   170,762
 
            0.15
Griffin-American Healthcare REIT III, Inc.
 
(5)
 
Non Traded Company
 
            4,496.87
 
                28,053
 
                     32,108
 
            0.03
GTJ REIT, Inc.
 
(5)
 
Non Traded Company
 
            1,000.00
 
                11,620
 
                     11,460
 
            0.01
Healthcare Trust, Inc.
 
(5)
 
Non Traded Company
 
        314,487.89
 
           3,549,807
 
                3,122,865
 
            2.80
Highlands REIT Inc.
 
(5)(6)
 
Non Traded Company
 
   21,576,587.33
 
           3,993,678
 
                3,452,254
 
            3.09
Hines Global REIT, Inc.
 
(5)(6)
 
Non Traded Company
 
          17,936.21
 
              120,637
 
                     88,246
 
            0.08
Hospitality Investors Trust, Inc.
 
(5)(6)
 
Non Traded Company
 
          18,766.77
 
                85,421
 
                     74,879
 
            0.07
InvenTrust Properties Corp.
 
(5)
 
Non Traded Company
 
     1,601,310.97
 
           2,006,003
 
                2,177,783
 
            1.95
KBS Real Estate Investment Trust II, Inc.
 
(5)(6)
 
Non Traded Company
 
     1,365,338.21
 
           4,778,373
 
                3,959,481
 
            3.55
KBS Real Estate Investment Trust III, Inc.
 
(5)
 
Non Traded Company
 
          65,717.13
 
              550,359
 
                   565,167
 
            0.51
New York City REIT, Inc.
 
(5)(6)
 
Non Traded Company
 
        233,047.69
 
           2,922,429
 
                2,996,993
 
            2.69
NorthStar Healthcare Income, Inc.
 
(5)(6)
 
Non Traded Company
 
          23,573.29
 
                87,643
 
                     61,291
 
            0.05
Phillips Edison & Company, Inc
 
(5)
 
Non Traded Company
 
        843,528.95
 
           6,242,849
 
                6,891,631
 
            6.18
SmartStop Self Storage REIT, Inc.
 
(5)
 
Non Traded Company
 
            2,330.00
 
                16,472
 
                     21,180
 
            0.02
Steadfast Apartment REIT
 
(5)
 
Non Traded Company
 
            2,083.29
 
                17,197
 
                     26,479
 
            0.02
Steadfast Income REIT
 
(5)
 
Non Traded Company
 
        116,961.62
 
              782,246
 
                   802,357
 
            0.72
Strategic Realty Trust, Inc.
 
(5)
 
Non Traded Company
 
        303,626.06
 
           1,215,173
 
                1,253,976
 
            1.12
Summit Healthcare REIT, Inc.
 
(2)(5)(6)
 
Non Traded Company
 
     1,407,838.92
 
           1,924,502
 
                2,548,188
 
            2.28
The Parking REIT Inc.
 
(5)(6)
 
Non Traded Company
 
          17,989.90
 
              230,880
 
                   173,962
 
            0.16
Total Non Traded Company (1)
 
 
 
 
 
 
 
         37,930,266
 
              37,690,891
 
          33.79
 
 
 
 
 
 
 
 
 
 
 
 
 
3100 Airport Way South LP
 
(5)
 
LP Interest
 
                   1.00
 
              355,000
 
                   356,584
 
            0.32
5210 Fountaingate, LP
 
(2)(5)(6)
 
LP Interest
 
                   9.89
 
              500,000
 
                   526,835
 
            0.47
Addison NC, LLC
 
(3)(5)(6)
 
LP Interest
 
        200,000.00
 
           2,000,000
 
                3,750,000
 
            3.36
Addison Property Member, LLC
 
(3)(5)
 
LP Interest
 
        731,485.60
 
           7,316,326
 
                8,404,769
 
            7.53
Bishop Berkeley, LLC
 
(3)(5)
 
LP Interest
 
            4,050.00
 
           4,050,000
 
                4,479,139
 
            4.01
BP3 Affiliate, LLC
 
(2)(5)(6)
 
LP Interest
 
            1,538.00
 
           1,538,000
 
                1,538,000
 
            1.38
BR Cabrillo LLC
 
(5)(6)
 
LP Interest
 
        346,723.32
 
              104,942
 
                   131,755
 
            0.12
BR Everwood Investment Co, LLC
 
(2)(5)
 
LP Interest
 
     3,750,000.00
 
           3,750,000
 
                3,750,000
 
            3.36
BR Westerly Investment Co, LLC
 
(2)(5)
 
LP Interest
 
     4,120,667.41
 
           4,120,667
 
                4,120,667
 
            3.69
Britannia Preferred Members, LLC -Class 1
 
(3)(5)(6)
 
LP Interest
 
               103.88
 
           2,597,000
 
                3,246,250
 
            2.91
Britannia Preferred Members, LLC -Class 2
 
(3)(5)(6)
 
LP Interest
 
        514,858.30
 
           6,826,931
 
                7,002,073
 
            6.28
Capitol Hill Partners, LLC
 
(3)(5)(6)
 
LP Interest
 
        190,000.00
 
           1,900,000
 
                1,894,300
 
            1.70
Citrus Park Hotel Holdings, LLC
 
(3)(5)
 
LP Interest
 
     5,000,000.00
 
           5,000,000
 
                5,000,000
 
            4.48
CRP I Roll Up, LLC
 
(5)
 
LP Interest
 
     4,500,000.00
 
           4,500,000
 
                5,175,000
 
            4.64
CRP III Roll Up, LLC
 
(5)
 
LP Interest
 
     6,000,000.00
 
           6,000,000
 
                6,600,000
 
            5.92
Dimensions28 LLP
 
(3)(5)
 
LP Interest
 
          10,800.00
 
         10,801,015
 
              11,363,328
 
          10.19
Lakemont Partners, LLC
 
(2)(5)
 
LP Interest
 
            1,000.00
 
           1,000,000
 
                1,013,771
 
            0.91
MPF Pacific Gateway - Class B
 
(2)(5)(6)
 
LP Interest
 
                 23.20
 
                  6,287
 
                       7,316
 
            0.01
Redwood Mortgage Investors VIII
 
(5)
 
LP Interest
 
          56,300.04
 
                29,700
 
                     36,594
 
            0.03
Satellite Investment Holdings, LLC - Class B
 
(5)(6)
 
LP Interest
 
                   0.31
 
                       22
 
                     15,405
 
            0.01
Secured Income, LP
 
(2)(5)(6)
 
LP Interest
 
          64,670.00
 
              316,890
 
                   290,368
 
            0.26
Sunlit Holdings, LLC
 
(3)(5)
 
LP Interest
 
     5,000,000.00
 
           2,800,000
 
                2,800,000
 
            2.51
The Weatherly Building, LLC
 
(5)(6)
 
LP Interest
 
                 17.50
 
              118,721
 
                     47,846
 
            0.04
The Weatherly, LTD
 
(5)(6)
 
LP Interest
 
                 60.00
 
              184,761
 
                     63,261
 
            0.06
Total LP Interest
 
 
 
 
 
 
 
         65,816,262
 
              71,613,261
 
          64.19
 
 
 
 
 
 
 
 
 
 
 
 
 
Coastal Realty Business Trust, REEP, Inc. - A
 
(3)(5)(6)
 
Investment Trust
 
          72,320.00
 
                49,901
 
                     37,606
 
            0.03
Total Investment Trust
 
 
 
 
 
 
 
                49,901
 
                     37,606
 
            0.03
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Investments
 
 
 
 
 
 
 
 $    105,503,471
 
 $         110,272,358
 
          98.84



(1) Investments primarily in non-traded public REITs or their successors.
(2) Under the 1940 Act, the Company generally is deemed to be an “affiliated person” of a portfolio company if it owns between 5% and 25% of the portfolio company’s voting securities. As of December 31, 2019, the Company is deemed to be “affiliated” with these portfolio companies despite that fact that the Company does not have the power to exercise control over the management or policies of such portfolio companies. See additional disclosures in Note 5.
(3) Under the 1940 Act, the Company generally is deemed to “control” a portfolio company if it owns more than 25% of the portfolio company’s voting securities or it has the power to exercise control over the management or policies of such portfolio company. As of December 31, 2019, the Company is deemed to be in “control” of these portfolio companies despite that fact that the Company does not have the power to exercise control over the management or policies of such portfolio companies. See additional disclosures in Note 5.
(4) Non-qualifying assets under Section 55(a) of the 1940 Act. As of December 31, 2019, the total percentage of non-qualifying assets is 0.81 %, and, as a business development company, non-qualifying assets may not exceed 30% of our total assets.
(5) Investments in illiquid securities, or securities that are not traded on a national exchange. As of December 31, 2019, 94.69% of the Company's total assets are in illiquid securities.
(6) Investments in non-income producing securities. As of December 31, 2019, 28.27% of the Company's total assets are in non-income producing securities.
 


The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements.
MacKenzie Realty Capital, Inc.
Consolidated Schedule of Investments
June 30, 2019

Name
 
 
 
Asset Type
 
 Shares/Units
 
 Cost Basis
 
 Total
Fair Value
 
 % of
Net Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
American Finance Trust Inc., Class A
 
(4)
 
Publicly Traded Company
 
        197,340.00
 
 $        2,186,682
 
 $             2,151,006
 
            2.09
Total Publicly Traded Company
 
 
 
 
 
 
 
           2,186,682
 
                2,151,006
 
            2.09
 
 
 
 
 
 
 
 
 
 
 
 
 
Benefit Street Partners Realty Trust, Inc.
 
(5)
 
Non Traded Company
 
        214,175.77
 
           3,207,614
 
                3,075,563
 
            2.96
BRE Select Hotels Corp. - Preferred A
 
(5)
 
Non Traded Company
 
        358,717.00
 
              594,992
 
                   670,801
 
            0.65
Carter Validus Mission Critical REIT
 
(5)
 
Non Traded Company
 
        315,639.56
 
           1,087,300
 
                1,325,686
 
            1.29
Cole Credit Property Trust IV, Inc.
 
(5)
 
Non Traded Company
 
        314,451.92
 
           1,879,482
 
                2,185,441
 
            2.12
Cole Credit Property Trust V, Inc.
 
(5)
 
Non Traded Company
 
            8,631.50
 
              116,442
 
                   112,123
 
            0.11
Cole Credit Property Trust V, Inc. Class T
 
(5)
 
Non Traded Company
 
               395.88
 
                  5,492
 
                       5,143
 
               -
CNL Healthcare Properties, Inc.
 
(5)(6)
 
Non Traded Company
 
        104,158.67
 
              658,615
 
                   625,994
 
            0.61
Hines Global REIT, Inc.
 
(5)
 
Non Traded Company
 
          17,936.21
 
              120,637
 
                     92,013
 
            0.09
Corporate Property Associates 18 Global A Inc.
 
(5)
 
Non Traded Company
 
            4,695.14
 
                39,627
 
                     37,139
 
            0.04
First Capital Real Estate Trust, Inc.
 
(5)(6)
 
Non Traded Company
 
            3,792.51
 
                15,161
 
                     18,242
 
            0.02
FSP 1441 Main Street
 
(5)(6)
 
Non Traded Company
 
                 15.73
 
                  8,559
 
                     31,245
 
            0.03
FSP 303 East Wacker Drive Corp. Liquidating Trust
 
(5)(6)
 
Non Traded Company
 
                   3.00
 
                       30
 
                          600
 
               -
FSP Energy Tower I Corp. Liquidating Trust
 
(2)(5)(6)
 
Non Traded Company
 
                 19.35
 
                57,567
 
                     57,566
 
            0.06
FSP Grand Boulevard Liquidating Trust
 
(5)(6)
 
Non Traded Company
 
                   7.50
 
                         8
 
                              8
 
               -
FSP Satellite Place
 
(2)(5)(6)
 
Non Traded Company
 
                 17.60
 
              546,482
 
                   712,585
 
            0.69
Griffin-American Healthcare REIT III, Inc.
 
(5)
 
Non Traded Company
 
               686.48
 
                  4,494
 
                       5,149
 
               -
Griffin Capital Essential Asset REIT, Inc.
 
(5)
 
Non Traded Company
 
          21,368.03
 
              140,003
 
                   169,021
 
            0.16
GTJ REIT, Inc.
 
(5)
 
Non Traded Company
 
            1,000.00
 
                11,620
 
                     11,980
 
            0.01
Healthcare Trust, Inc.
 
(5)
 
Non Traded Company
 
        305,526.76
 
           3,473,952
 
                3,211,086
 
            3.11
Highlands REIT Inc.
 
(5)(6)
 
Non Traded Company
 
   21,255,526.80
 
           3,965,354
 
                3,825,995
 
            3.71
Hospitality Investors Trust, Inc.
 
(5)(6)
 
Non Traded Company
 
            1,650.75
 
                11,802
 
                       9,327
 
            0.01
InvenTrust Properties Corp.
 
(5)
 
Non Traded Company
 
          14,799.52
 
                22,603
 
                     26,195
 
            0.03
KBS Real Estate Investment Trust II, Inc.
 
(5)
 
Non Traded Company
 
     1,364,838.21
 
           4,776,934
 
                4,831,527
 
            4.69
KBS Real Estate Investment Trust III, Inc.
 
(5)
 
Non Traded Company
 
          62,516.45
 
              515,050
 
                   593,906
 
            0.58
New York City REIT, Inc.
 
(5)(6)
 
Non Traded Company
 
        241,297.69
 
           3,032,703
 
                3,136,870
 
            3.04
NorthStar Healthcare Income, Inc.
 
(5)(6)
 
Non Traded Company
 
          23,573.29
 
                87,643
 
                     66,477
 
            0.06
Phillips Edison & Company, Inc
 
(5)
 
Non Traded Company
 
        777,332.00
 
           5,760,907
 
                6,350,802
 
            6.16
Steadfast Apartment REIT
 
(5)
 
Non Traded Company
 
            2,083.29
 
                17,197
 
                     26,041
 
            0.03
Steadfast Income REIT
 
(5)
 
Non Traded Company
 
        109,471.94
 
              740,163
 
                   743,314
 
            0.72
Strategic Realty Trust, Inc.
 
(5)
 
Non Traded Company
 
        199,425.07
 
              792,538
 
                   853,539
 
            0.83
Summit Healthcare REIT, Inc.
 
(2)(5)(6)
 
Non Traded Company
 
     1,406,200.22
 
           1,922,248
 
                2,587,408
 
            2.51
The Parking REIT Inc.
 
(5)(6)
 
Non Traded Company
 
          17,989.90
 
              230,880
 
                   242,504
 
            0.24
Total Non Traded Company (1)
 
 
 
 
 
 
 
         33,844,099
 
              35,641,290
 
          34.56
 
 
 
 
 
 
 
 
 
 
 
 
 
3100 Airport Way South LP
 
(5)
 
LP Interest
 
                   1.00
 
              355,000
 
                   387,990
 
            0.37
5210 Fountaingate, LP
 
(2)(5)
 
LP Interest
 
                   9.89
 
              500,000
 
                   552,693
 
            0.54
Addison NC, LLC
 
(3)(5)(6)
 
LP Interest
 
        200,000.00
 
           2,000,000
 
                3,600,000
 
            3.49
Addison Property Member, LLC
 
(3)(5)
 
LP Interest
 
        731,485.60
 
           7,316,326
 
                7,314,855
 
            7.08
Arrowpoint Burlington LLC
 
(2)(5)
 
LP Interest
 
                   7.50
 
              750,000
 
                1,088,910
 
            1.06
Bishop Berkeley, LLC
 
(3)(5)
 
LP Interest
 
            4,050.00
 
           4,050,000
 
                4,051,013
 
            3.93
BP3 Affiliate, LLC
 
(2)(5)(6)
 
LP Interest
 
            1,350.00
 
           1,350,000
 
                1,350,000
 
            1.31
BR Cabrillo LLC
 
(5)(6)
 
LP Interest
 
        346,723.32
 
              104,942
 
                   131,755
 
            0.13
BR Desota Investment Co, LLC
 
(2)(5)
 
LP Interest
 
     4,250,000.00
 
           4,250,000
 
                4,250,000
 
            4.12
BR Quinn35 Investment Co, LLC
 
(2)(5)
 
LP Interest
 
     4,000,000.00
 
           4,000,000
 
                4,000,000
 
            3.88
Britannia Preferred Members, LLC -Class 1
 
(3)(5)(6)
 
LP Interest
 
               103.88
 
           2,597,000
 
                2,986,550
 
            2.90
Britannia Preferred Members, LLC -Class 2
 
(3)(5)(6)
 
LP Interest
 
        514,858.30
 
           6,826,931
 
                7,758,915
 
            7.52
Capitol Hill Partners, LLC
 
(3)(5)(6)
 
LP Interest
 
        190,000.00
 
           1,900,000
 
                1,852,500
 
            1.80
CRP I Roll Up, LLC
 
(5)
 
LP Interest
 
     4,500,000.00
 
           4,500,000
 
                4,995,000
 
            4.84
CRP III Roll Up, LLC
 
(5)
 
LP Interest
 
     6,000,000.00
 
           6,000,000
 
                6,540,000
 
            6.34
Dimensions28 LLP
 
(3)(5)(6)
 
LP Interest
 
          10,800.00
 
         10,801,015
 
              10,886,076
 
          10.56
Lakemont Partners, LLC
 
(2)(5)
 
LP Interest
 
            1,000.00
 
           1,000,000
 
                1,007,700
 
            0.98
MPF Pacific Gateway - Class B
 
(2)(5)(6)
 
LP Interest
 
                 23.20
 
                  6,287
 
                       7,316
 
            0.01
Redwood Mortgage Investors VIII
 
(5)
 
LP Interest
 
          56,300.04
 
                29,700
 
                     39,410
 
            0.04
Satellite Investment Holdings, LLC - Class A
 
(5)
 
LP Interest
 
                 22.00
 
           2,200,000
 
                2,200,000
 
            2.13
Secured Income, LP
 
(2)(5)(6)
 
LP Interest
 
          64,670.00
 
              316,890
 
                   302,009
 
            0.29
The Weatherly Building, LLC
 
(5)(6)
 
LP Interest
 
                 17.50
 
              118,721
 
                     47,846
 
            0.05
The Weatherly, LTD
 
(5)(6)
 
LP Interest
 
                 60.00
 
              184,761
 
                     63,261
 
            0.06
Total LP Interest
 
 
 
 
 
 
 
         61,157,573
 
              65,413,799
 
          63.43
 
 
 
 
 
 
 
 
 
 
 
 
 
Coastal Realty Business Trust, REEP, Inc. - A
 
(3)(5)(6)
 
Investment Trust
 
          72,320.00
 
                49,901
 
                     39,053
 
            0.04
Total Investment Trust
 
 
 
 
 
 
 
                49,901
 
                     39,053
 
            0.04
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Investments
 
 
 
 
 
 
 
 $      97,238,255
 
 $         103,245,148
 
        100.12



(1) Investments primarily in non-traded public REITs or their successors.
(2) Under the 1940 Act, the Company generally is deemed to be an “affiliated person” of a portfolio company if it owns between 5% and 25% of the portfolio company’s voting securities. As of June 30, 2019, the Company is deemed to be “affiliated” with these portfolio companies despite that fact that the Company does not have the power to exercise control over the management or policies of such portfolio companies. See additional disclosures in Note 5.
(3) Under the 1940 Act, the Company generally is deemed to “control” a portfolio company if it owns more than 25% of the portfolio company’s voting securities or it has the power to exercise control over the management or policies of such portfolio company. As of June 30, 2019, the Company is deemed to be in “control” of these portfolio companies despite that fact that the Company does not have the power to exercise control over the management or policies of such portfolio companies. See additional disclosures in Note 5.
(4) Non-qualifying assets under Section 55(a) of the 1940 Act. As of June 30, 2019, the total percentage of non-qualifying assets is 1.99%, and as a business development company non-qualifying assets may not exceed 30% of our total assets.
(5) Investments in illiquid securities, or securities that are not traded on a national exchange. As of June 30, 2019, 93.30% of the Company's total assets are in illiquid securities.
(6) Investments in non-income producing securities. As of June 30, 2019, 37.23% of the Company's total assets are in non-income producing securities.
 

The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements.
MacKenzie Realty Capital, Inc.
Consolidated Statements of Operations
(Unaudited)

 
         
 
 
Three Months Ended
December 31,
 
Six Months Ended
December 31,
 
 
 
2019
   
2018
 
2019
   
2018
 
Investment income
                     
Non-controlled/non-affiliated investments:
                     
Dividend and operational/sales distributions
 
$
1,351,904
   
$
1,102,669
 
$
2,313,696
   
$
6,502,498
 
Interest and other income
   
149,594
     
68,310
   
327,979
     
212,188
 
Affiliated investments:
                             
Dividend and operational/sales distributions
   
228,840
     
20,000
   
447,611
     
57,312
 
Controlled investments:
                             
Dividend and operational/sales distributions
   
654,986
     
-
   
1,237,933
     
-
 
Total investment income
   
2,385,324
     
1,190,979
   
4,327,219
     
6,771,998
 
 
                             
Operating expenses
                             
Base management fee (note 5)
   
630,285
     
541,612
   
1,240,280
     
1,053,791
 
Portfolio structuring fee (note 5)
   
165,981
     
159,331
   
361,592
     
371,023
 
Subordinated incentive fee (reversal) (note 5)
   
-
     
(356,181
)
 
-
     
1,209,548
 
Administrative cost reimbursements (note 5)
   
170,000
     
156,000
   
340,000
     
312,000
 
Transfer agent cost reimbursements (note 5)
   
20,000
     
-
   
40,000
     
-
 
Amortization of deferred offering costs
   
446,516
     
129,623
   
640,208
     
234,802
 
Professional fees
   
30,919
     
25,953
   
148,521
     
112,028
 
Directors' fees
   
18,500
     
15,500
   
34,000
     
31,000
 
Printing and mailing
   
24,590
     
11,407
   
62,040
     
41,498
 
Other general and administrative
   
19,051
     
32,449
   
34,163
     
59,323
 
Total operating expenses
   
1,525,842
     
715,694
   
2,900,804
     
3,425,013
 
 
                             
Net investment income before taxes
   
859,482
     
475,285
   
1,426,415
     
3,346,985
 
Income tax benefit - (note 2)
   
-
     
(12,968
)
 
-
     
(12,968
)
Net investment income
   
859,482
     
488,253
   
1,426,415
     
3,359,953
 
 
                             
Realized and unrealized gain (loss) on investments
                             
Net realized gain (loss)
                             
Non-controlled/non-affiliated investments
   
717,674
     
(1,604,128
)
 
826,688
     
2,033,532
 
Affiliated investments:
   
583,331
     
-
   
583,331
     
-
 
Total net realized gain (loss)
   
1,301,005
     
(1,604,128
)
 
1,410,019
     
2,033,532
 
Net unrealized gain (loss)
                             
Non-controlled/non-affiliated investments
   
(1,823,089
)
   
784,042
   
(2,432,516
)
   
(4,141,984
)
Affiliated investments
   
(612,811
)
   
88,015
   
(493,991
)
   
240,162
 
Controlled investments
   
141,122
     
566,859
   
1,688,503
     
695,082
 
Total net unrealized gain (loss)
   
(2,294,778
)
   
1,438,916
   
(1,238,004
)
   
(3,206,740
)
 
                             
Total net realized and unrealized gain (loss) on investments
   
(993,773
)
   
(165,212
)
 
172,015
     
(1,173,208
)
 
                             
Net increase (decrease) in net assets resulting from operations
 
$
(134,291
)
 
$
323,041
 
$
1,598,430
   
$
2,186,745
 
 
                             
Net increase (decrease) in net assets resulting from operations per share
 
$
(0.01
)
 
$
0.03
 
$
0.14
   
$
0.23
 
 
                             
Weighted average common shares outstanding
   
12,070,832
     
9,660,553
   
11,731,300
     
9,332,478
 


The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements.

MacKenzie Realty Capital, Inc.
Consolidated Statements of Changes in Net Assets
(Unaudited)


  
 
Three Months Ended
   
Six Months Ended
 
  
 
December 31, 2019
   
December 31, 2018
   
December 31, 2019
   
December 31, 2018
 
Operations
                       
Net investment income
 
$
859,482
   
$
488,253
   
$
1,426,415
   
$
3,359,953
 
Net realized gain (loss)
   
1,301,005
     
(1,604,128
)
   
1,410,019
     
2,033,532
 
Net unrealized gain (loss)
   
(2,294,778
)
   
1,438,916
     
(1,238,004
)
   
(3,206,740
)
Net increase (decrease) in net assets resulting from operations
   
(134,291
)
   
323,041
     
1,598,430
     
2,186,745
 
 
                               
Dividends
                               
Dividends to stockholders
   
(2,910,017
)
   
(1,994,972
)
   
(4,080,716
)
   
(3,566,523
)
 
                               
Capital share transactions
                               
Issuance of common stock
   
5,500,305
     
5,218,691
     
11,966,284
     
12,258,448
 
Issuance of common stock through reinvestment of dividends
   
813,102
     
697,390
     
1,629,033
     
1,353,191
 
Redemption of common stock
   
(924,659
)
   
(179,504
)
   
(1,555,685
)
   
(463,635
)
Selling commissions and fees
   
(519,100
)
   
(438,764
)
   
(1,107,124
)
   
(1,122,752
)
Net increase in net assets resulting from capital share transactions
   
4,869,648
     
5,297,813
     
10,932,508
     
12,025,252
 
 
                               
Total increase in net assets
   
1,825,340
     
3,625,882
     
8,450,222
     
10,645,474
 
 
                               
Net assets at beginning of the period
   
109,740,263
     
92,614,911
     
103,115,381
     
85,595,319
 
 
                               
Net assets at end of the period
 
$
111,565,603
   
$
96,240,793
   
$
111,565,603
   
$
96,240,793
 


The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements.

MacKenzie Realty Capital, Inc.
Consolidated Statements of Cash Flows
 (Unaudited)

 
     
 
 
Six Months Ended
December 31,
 
 
 
2019
   
2018
 
Cash flows from operating activities:
           
Net increase in net assets resulting from operations
 
$
1,598,430
   
$
2,186,745
 
Adjustments to reconcile net increase in net assets resulting from
               
operations to net cash from operating activities:
               
Proceeds from sale of investments, net
   
6,324,865
     
37,407,048
 
Return of capital
   
12,814,896
     
9,805,754
 
Purchase of investments
   
(25,994,956
)
   
(69,525,249
)
Net realized gain on investments
   
(1,410,019
)
   
(2,033,532
)
Net unrealized loss on investments
   
1,238,004
     
3,206,740
 
Amortization of deferred offering costs
   
640,208
     
234,802
 
Changes in assets and liabilities:
               
Accounts receivable
   
1,577,347
     
5,441,108
 
Other assets
   
(76,965
)
   
(6,211
)
Payment of deferred offering costs
   
(497,374
)
   
(400,816
)
Accounts payable and accrued liabilities
   
(139,296
)
   
232,872
 
Income tax payable
   
-
     
(35,873
)
Due to related entities
   
(1,768,932
)
   
28,977
 
Deferred tax liability
   
-
     
(3,518
)
Net cash from operating activities
   
(5,693,792
)
   
(13,461,153
)
 
               
Cash flows from financing activities:
               
Proceeds from issuance of common stock
   
11,966,284
     
12,258,448
 
Redemption of common stock
   
(1,555,685
)
   
(463,635
)
Dividends to stockholders
   
(2,231,869
)
   
(1,657,167
)
Payment of selling commissions and fees
   
(1,114,752
)
   
(1,135,336
)
Change in capital pending acceptance
   
355,085
     
460,887
 
       Net cash from financing activities
   
7,419,063
     
9,463,197
 
 
               
Net increase (decrease) in cash and cash equivalents
   
1,725,271
     
(3,997,956
)
 
               
Cash and cash equivalents at beginning of the period
   
1,278,668
     
8,442,249
 
 
               
Cash and cash equivalents at end of the period
 
$
3,003,939
   
$
4,444,293
 
 
               
Non-cash financing activities:
               
Issuance of common stock through reinvestment of dividends
 
$
1,629,033
   
$
1,353,191
 


The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements.


MacKenzie Realty Capital, Inc.
Notes to Consolidated Financial Statements
December 31, 2019
(Unaudited)

NOTE 1 – PRINCIPAL BUSINESS AND ORGANIZATION

MacKenzie Realty Capital, Inc. (the "Parent Company" together with its subsidiary as discussed below, the "Company") was incorporated under the general corporation laws of the State of Maryland on January 25, 2012. It is a non-diversified, closed-end investment company that has elected to be regulated as a business development company ("BDC") under the Investment Company Act of 1940, as amended ("1940 Act"). The Parent Company has elected to be treated as a real estate investment trust ("REIT") as defined under Subchapter M of the Internal Revenue Code of 1986, as amended (the "Code"). The Parent Company is authorized to issue 100,000,000 shares, of which (i) 80,000,000 are designated as Common Stock, with a $0.0001 par value per share; and (ii) 20,000,000 are designated as Preferred Stock, with a $0.0001 par value per share. The Parent Company commenced its operations on February 28, 2013, and its fiscal year-end is June 30.

The Parent Company filed its initial registration statement in June 2012 with the Securities and Exchange Commission ("SEC") to register the initial public offering (“IPO”) of 5,000,000 shares of its common stock. The IPO commenced in January 2014 and concluded in October 2016. The Parent Company filed a second registration statement with the SEC to register a subsequent public offering of 15,000,000 shares of its common stock. The second offering commenced in December 2016 and concluded on October 28, 2019. The Parent Company filed a third registration statement with the SEC to register a public offering of 15,000,000 shares of its common stock that was declared effective by the SEC on October 31, 2019 and the offering commenced shortly thereafter.

The Parent Company’s wholly owned subsidiary, MRC TRS, Inc., (“TRS”) was incorporated under the general corporation laws of the State of California on February 22, 2016, and operates as a taxable REIT subsidiary. MacKenzie NY Real Estate 2 Corp., (“MacKenzie NY 2”), a wholly owned subsidiary of TRS, was formed for the purpose of making certain limited investments in New York companies. The financial statements of TRS and MacKenzie NY 2 have been consolidated with the Parent Company.
The Company is externally managed by MacKenzie Capital Management, LP ("MacKenzie") under the administration agreement dated and effective as of February 28, 2013 (the "Administration Agreement"). MacKenzie manages all of the Company's affairs except for providing investment advice. The Company is advised by MCM Advisers, LP (the "Adviser") under the advisory agreement amended and restated effective October 1, 2017, and subsequently amended October 23, 2018 (the "Amended and Restated Investment Advisory Agreement"). The Company pursues a strategy focused on investing primarily in illiquid or non-traded debt and equity securities issued by U.S. companies generally owning commercial real estate.  These companies are likely to be non-traded REITs, small-capitalization publicly traded REITs, public and private real estate limited partnerships and limited liability companies.

As of December 31, 2019, the Company has raised approximately $121.2 million from the public offerings, including proceeds from the Company’s dividend reinvestment plan ("DRIP") of approximately $9.9 million. Of the shares issued by the Company in exchange for the total capital raised as of December 31, 2019, approximately $7.8 million worth of shares have been repurchased under the Company’s share repurchase program.

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation and Consolidation Policy

The accompanying consolidated financial statements of the Company have been prepared in accordance with the instructions to Form 10-Q and accounting principles generally accepted in the United States of America (“GAAP”) and include the accounts of the Company’s wholly owned consolidated subsidiary. All intercompany accounts and transactions have been eliminated in consolidation. Under the 1940 Act rules, regulations pursuant to Article 6 of Regulation S-X and Topic 946 of the Accounting Standards Codification, as amended (the "ASC"), of the Financial Accounting Standards Board ("FASB"), Financial Services-Investment Companies, the Company is precluded from consolidating portfolio company investments, including those in which the Company has a controlling interest, unless the portfolio company is an investment company or a controlled operating company which provides substantially all of its services to benefit the Company, such as an investment adviser or transfer agent. None of the Company’s investments qualifies for these exceptions. Therefore, the Company’s portfolio company investments, including those in which the Company has a controlling interest, are carried on the consolidated statements of assets and liabilities at fair value with changes to fair value recognized as net unrealized gain (loss) on the consolidated statements of operations until the investment is realized, usually upon exit, resulting in any gain or loss on exit being recognized as a realized gain or loss. However, in the event that any controlled subsidiary exceeds the tests of significance set forth in Rules 3-09 or 4-08(g) of Regulation S-X, the Company will include required financial information for such subsidiary in the notes or as an attachment to its consolidated financial statements.


The unaudited consolidated financial statements reflect all normal recurring adjustments, which are, in the opinion of management, necessary for the fair presentation of the Company’s results for the interim periods presented. The results of operations for interim periods are not indicative of results to be expected for the full year.

These unaudited consolidated financial statements should be read in conjunction with the audited financial statements for the year ended June 30, 2019, included in the Company's annual report on Form 10-K filed with the SEC.

There have been no changes in the significant accounting policies from those disclosed in the audited financial statements for the year ended June 30, 2019, other than those expanded upon and described below.

Cash and Cash Equivalents

The Company considers all highly liquid investments with original maturities of three months or less to be cash equivalents. These balances are insured by the Federal Deposit Insurance Corporation ("FDIC") up to certain limits. At times the cash balances held in financial institutions by the Company may exceed these insured limits. Cash and cash equivalents are carried at cost which approximates fair value. There were no cash equivalents held as of December 31, 2019, and June 30, 2019.
Accounts Receivable

Accounts receivable represent dividends, distributions and sales proceeds recognized in accordance with our revenue recognition policy but not yet received as of the date of the financial statements. The amounts are generally fully collectible as they are recognized based on completed transactions. The Company monitors and adjusts its receivables and those deemed to be uncollectible are written-off only after all reasonable collection efforts are exhausted. The Company has determined that all account receivable balances outstanding as of December 31, 2019, are collectible and do not require recording any uncollectible allowance.

Capital Pending Acceptance

The Company conducts closings for new purchases of the Company’s common stock twice per month and admits new stockholders effective beginning the first of each month. Subscriptions are effective only upon the Company's acceptance. Any gross proceeds received from subscriptions which are not accepted as of the period-end are classified as capital pending acceptance in the consolidated statements of assets and liabilities. As of December 31, 2019, and June 30, 2019, capital pending acceptance was $1,023,250 and $668,165, respectively.

Organization and Deferred Offering Costs
Organization costs include, among other things, the cost of legal services pertaining to the organization and incorporation of the business, incorporation fees and audit fees relating to the IPO and the initial statement of assets and liabilities. These costs are expensed as incurred. Offering costs include, among other things, legal fees and other costs pertaining to the preparation of the registration statements and pre- and post-effective amendments. Offering costs are capitalized as deferred offering costs as incurred by the Company and subsequently amortized to expense over a twelve-month period. Any deferred offering costs that have not been amortized upon the expiration or earlier termination of an offering will be accelerated and expensed upon such expiration or termination.

The offering costs incurred by the Company on the second and third public offering are each limited to $1,650,000 plus the savings realized by the Company to the extent that broker fees incurred are less than 10%.  Offering costs incurred in excess of these amounts will be reimbursed by the Adviser as discussed in Note 5.  The offering costs incurred in connection with the second public offering through December 31, 2019 and June 30, 2019 were $1,843,071 and $1,685,426, respectively. The offering costs incurred in connection with the third public offering through December 31, 2019 were $339,729. There were no offering costs incurred in connection with the third public offering as of June 30, 2019. These offering costs are deferred and expensed over a twelve-month period beginning from the date the registration was declared effective by the SEC. Since the second public offering concluded in October 2019, $404,273 of the deferred offering costs that had not been amortized as of the conclusion date were fully expensed as of December 31, 2019. Total amortization of these deferred costs for the six months ended December 31, 2019, and 2018 were $640,208 and $234,802, respectively.
Income Taxes and Deferred Tax Liability

The Parent Company has elected to be treated as a REIT for tax purposes under the Code and as a REIT, it is not subject to federal income taxes on amounts that it distributes to the stockholders, provided that, on an annual basis, it distributes at least 90% of its REIT taxable income to the stockholders and meets certain other conditions. To the extent that it satisfies the annual distribution requirement but distributes less than 100% of its taxable income, it is either subject to U.S. federal corporate income tax on its undistributed taxable income or 4% excise tax on catch-up distributions paid in the subsequent year.
The Parent Company satisfied the annual dividend payment and other REIT requirements for the tax year ended December 31, 2018. Therefore, it did not incur any tax expense or excise tax on its income from operations during the quarterly periods within the tax year 2018. Similarly, for the tax year 2019, we believe the Parent Company paid the requisite amounts of dividends during the year such that it will not owe any income taxes. Therefore, the Parent Company did not record any income tax provisions during any fiscal period within the tax year 2019.
The Parent Company was subject to tax on built-in gains it realized during the first five years following REIT election date of January 1, 2014. The income tax benefit of $12,968 recorded for the three and six months ended December 30, 2018 in the consolidated statements of operations, was the reversal of the remaining deferred tax liabilities on the built-in gains that were not taxable after December 31, 2018.
TRS and MacKenzie NY 2 are subject to corporate federal and state income tax on its taxable income at regular statutory rates. However, as of December 31, 2019, they did not have any taxable income for tax year 2018 or 2019. Therefore, TRS and MacKenzie NY 2 did not record any income tax provisions during any fiscal period within the tax year 2018 and 2019.
The Company and its subsidiaries follow ASC 740, Income Taxes, (“ASC 740”) to account for income taxes using the asset and liability method, under which deferred tax assets and liabilities are recognized for the future tax consequences attributable to the net unrealized investment gain (losses) on existing investments. In estimating future tax consequences, the Company considers all future events, other than enactments of changes in tax laws or rates. The effect on deferred tax assets and liabilities of a change in tax rates will be recognized as income or expense in the period of enactment. In addition, ASC 740 provides guidance for how uncertain tax positions should be recognized, measured, presented, and disclosed in the financial statements. As of December 31, 2019, and June 30, 2019, there were no uncertain tax positions. Management’s determinations regarding ASC 740 may be subject to review and adjustment at a later date based upon factors including, but not limited to, an on-going analysis of tax laws, regulations and interpretations thereof.
Recent Accounting Pronouncements
In August 2018, the FASB issued guidance which changes the fair value disclosure requirements. The new guidance includes new, eliminated and modified fair value disclosures. Among other requirements, the guidance requires disclosure of the range and weighted average of the significant unobservable inputs for Level 3 fair value measurements and the way it is calculated. The guidance also eliminated the following disclosures: (1) amount and reason for transfers between Level I and Level II, (2) policy for timing of transfers between levels of the fair value hierarchy and (3) valuation processes for Level 3 fair value measurement. The guidance is effective for all entities for interim and annual periods beginning after December 15, 2019. Early adoption is permitted upon issuance of the guidance. The adoption of this guidance is not expected to have a material effect on the Company’s consolidated financial statements.

NOTE 3 –INVESTMENTS

The following table summarizes the composition of the Company's investments at cost and fair value as of December 31, 2019, and June 30, 2019:

 
 
December 31, 2019
   
June 30, 2019
 
Asset Type
 
Cost
   
Fair Value
   
Cost
   
Fair Value
 
Publicly Traded Companies
 
$
1,707,042
   
$
930,600
   
$
2,186,682
   
$
2,151,006
 
Non Traded Companies
   
37,930,266
     
37,690,891
     
33,844,099
     
35,641,290
 
LP Interests
   
65,816,262
     
71,613,261
     
61,157,573
     
65,413,799
 
Investment Trust
   
49,901
     
37,606
     
49,901
     
39,053
 
Total
 
$
105,503,471
   
$
110,272,358
   
$
97,238,255
   
$
103,245,148
 
 
                               
The following table presents fair value measurements of the Company's investments as of December 31, 2019, according to the fair value hierarchy that is described in our annual report on Form 10-K:
Asset Type
 
Total
   
Level I
   
Level II
   
Level III
 
Publicly Traded Company
 
$
930,600
   
$
930,600
   
$
-
   
$
-
 
Non Traded Companies
   
37,690,891
     
-
     
-
     
37,690,891
 
LP Interests
   
71,613,261
     
-
     
-
     
71,613,261
 
Investment Trust
   
37,606
     
-
     
-
     
37,606
 
Total
 
$
110,272,358
   
$
930,600
   
$
-
   
$
109,341,758
 

The following table presents fair value measurements of the Company's investments as of June 30, 2019, according to the fair value hierarchy that is described in our annual report on Form 10-K:
Asset Type
 
Total
   
Level I
   
Level II
   
Level III
 
Publicly Traded Companies
 
$
2,151,006
   
$
2,151,006
   
$
-
   
$
-
 
Non Traded Companies
   
35,641,290
     
-
     
-
     
35,641,290
 
LP Interests
   
65,413,799
     
-
     
-
     
65,413,799
 
Investment Trust
   
39,053
     
-
     
-
     
39,053
 
Total
 
$
103,245,148
   
$
2,151,006
   
$
-
   
$
101,094,142
 
 
                               
The following is a reconciliation of the beginning and ending balances for investments measured at fair value on a recurring basis using significant unobservable inputs (Level III of the fair value hierarchy) for the six months ended December 31, 2019:
Balance at July 1, 2019
 
$
101,094,142
 
Purchases of investments
   
24,287,915
 
Proceeds from sales, net
   
(3,510,705
)
Return of capital
   
(12,814,896
)
Net realized gains
   
782,541
 
Net unrealized losses
   
(497,239
)
Ending balance at December 31, 2019
 
$
109,341,758
 
 
       

For the six months ended December 31, 2019, changes in unrealized gain included in earnings relating to Level III investments still held at December 31, 2019, were $461,824.

The following is a reconciliation of the beginning and ending balances for investments measured at fair value on a recurring basis using significant unobservable inputs (Level III of the fair value hierarchy) for the six months ended December 31, 2018:
Balance at July 1, 2018
 
$
67,923,423
 
Purchases of investments
   
40,621,647
 
Transfers to Level I and II
   
(1,991,230
)
Proceeds from sales, net
   
(15,386,999
)
Return of capital
   
(9,805,754
)
Net realized gains
   
2,938,497
 
Net unrealized losses
   
(2,516,685
)
Ending balance at December 31, 2018
 
$
81,782,899
 

The transfers of $1,991,230 from Level III to Level I and II categories during the six months ended December 31, 2018 resulted from two of the Company's investments converting from a private REIT to publicly traded REIT. Transfers are assumed to have occurred at the beginning of the year.

For the six months ended December 31, 2018, changes in unrealized loss included in earnings relating to Level III investments still held at December 31, 2018 were $1,402,685.

The following table shows quantitative information about significant unobservable inputs related to the Level III fair value measurements used at December 31, 2019:


Asset Type
 
 Fair Value
 
Primary Valuation Techniques
 
Unobservable Inputs Used
 
Range
 
Wt. Average
 
 
 
 
 
 
 
 
 
 
 
Non Traded Companies
 
 $                     813,982
 
Direct Capitalization Method
 
Capitalization rate
 
5.0% - 7.2%
 
6.7%
 
 
 
 
 
 
Liquidity discount
 
23.0% - 50.0%
 
32.6%
Non Traded Companies
 
            113,116
 
Estimated Liquidation Value
 
Sponsor provided value
 
 
 
 
 
 
 
 
 
 
Liquidity discount
 
8.0% - 70.0%
 
20.9%
Non Traded Companies
 
       36,763,793
 
Market Activity
 
Secondary market industry publication
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LP Interests
 
       26,941,801
 
Direct Capitalization Method
 
Capitalization rate
 
3.3% - 7.3%
 
5.0%
 
 
 
 
 
 
Liquidity discount
 
19.0% - 29.0%
 
19.7%
LP Interests
 
       29,976,020
 
Discounted Cash Flow
 
Discount rate
 
9.0% - 30.0%
 
17.1%
 
 
 
 
 
 
Discount term (months)
 
3.0 - 36.0
 
16.1
LP Interests
 
            250,178
 
Estimated Liquidation Value
 
Sponsor provided value
 
 
 
 
 
 
 
 
 
 
Underlying property sale contract
 
 
 
 
 
 
 
 
 
 
Liquidity discount
 
19.0% - 34.0%
 
33.2%
LP Interests
 
       14,445,262
 
Market Activity
 
Acquisition Cost
 
 
 
 
 
 
 
 
 
 
Book value of underlying loans
 
 
 
 
 
 
 
 
 
 
Capital call provision
 
 
 
 
 
 
 
 
 
 
Liquidity discount
 
30.0%
 
 
 
 
 
 
 
 
 
 
 
 
 
Investment Trust
 
              37,606
 
Direct Capitalization Method
 
Capitalization rate
 
6.6%
 
 
 
 
 
 
 
 
Liquidity discount
 
24.0%
 
 
 
 
 $                109,341,758
 
 
 
 
 
 
 
 




The following table shows quantitative information about significant unobservable inputs related to the Level III fair value measurements used at June 30, 2019:

Asset Type
 
 Fair Value
 
Primary Valuation Techniques
 
Unobservable Inputs Used
 
Range
 
Wt. Average
 
 
 
 
 
 
 
 
 
 
 
Non Traded Companies
 
 $                  1,010,852
 
Direct Capitalization Method
 
Capitalization rate
 
6.3% - 6.9%
 
6.9%
 
 
 
 
 
 
Liquidity discount
 
19.0% - 34.0%
 
20.7%
Non Traded Companies
 
           670,801
 
Discounted Cash Flow
 
Discount rate
 
24.0%
 
 
 
 
 
 
 
 
Discount term (months)
 
28.0
 
 
Non Traded Companies
 
           107,660
 
Estimated Liquidation Value
 
Sponsor provided value
 
 
 
 
 
 
 
 
 
 
Liquidity discount
 
12.0% - 70.0%
 
23.5%
Non Traded Companies
 
      33,851,977
 
Market Activity
 
Secondary market industry publication
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LP Interests
 
      26,798,895
 
Direct Capitalization Method
 
Capitalization rate
 
4.2% - 7.3%
 
5.3%
 
 
 
 
 
 
Liquidity discount
 
19.0% - 25.0%
 
19.4%
LP Interests
 
      27,636,406
 
Discounted Cash Flow
 
Discount rate
 
15.0% - 30.0%
 
17.8%
 
 
 
 
 
 
Discount term (months)
 
18.0 - 24.0
 
19.4
LP Interests
 
           250,178
 
Estimated Liquidation Value
 
Sponsor provided value
 
 
 
 
 
 
 
 
 
 
Underlying contracted agreement
 
 
 
 
 
 
 
 
 
 
Liquidity discount
 
19.0% - 34.0%
 
33.2%
LP Interests
 
      10,728,320
 
Market Activity
 
Acquisition Cost
 
 
 
 
 
 
 
 
 
 
Book value of underlying loans
 
 
 
 
 
 
 
 
 
 
Liquidity discount
 
19.0% - 30.0%
 
19.4%
 
 
 
 
 
 
 
 
 
 
 
Investment Trust
 
             39,053
 
Direct Capitalization Method
 
Capitalization rate
 
6.0%
 
 
 
 
 
 
 
 
Liquidity discount
 
25.0%
 
 
 
 
 $               101,094,142
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


NOTE 4—MARGIN LOANS

The Company has a brokerage account through which it buys and sells publicly traded securities. The provisions of the account allow the Company to borrow on certain securities held in the account and to purchase additional securities based on the account equity (including cash). Amounts borrowed are collateralized by the securities held in the account and bear interest at a negotiated rate payable monthly. Securities pledged to secure margin balances cannot be specifically identified as a portion of all securities held in a brokerage account are used as collateral. As of December 31, 2019, the Company had $5,912 of margin credit available for cash withdrawal or the ability to purchase up to $19,078 in additional shares. As of June 30, 2019, the Company had $18,126 of margin credit available for cash withdrawal or the ability to purchase up to $60,419 in additional shares. As of December 31, and June 30, 2019, there was no amount outstanding under this short-term credit line.



NOTE 5 –RELATED PARTY TRANSACTIONS

Amended and Restated Investment Advisory Agreement:

Under the Amended and Restated Investment Advisory Agreement, the Company will pay the Adviser a fee for its services consisting of three components — a portfolio structuring fee, a base management fee, and a subordinated incentive fee.

The portfolio structuring fee is for the Adviser's initial work performed in identifying, evaluating and structuring the acquisition of assets. The fee equals 3.0% of the gross invested capital (“Gross Invested Capital”), which equals the number of shares issued, multiplied by the offering price of the shares sold ( regardless of whether or not shares were issued with volume or commission discounts), plus any borrowed funds. These services are performed on an ongoing basis in anticipation of deploying new capital, generally within 15 days of the receipt of capital.  Therefore, this fee is expensed in the period the capital is accepted.

The base management fee is calculated based on the Company's Gross Invested Capital plus any borrowing for investment purposes. The base management fees range from 1.5% to 3.0%, depending on the level of Gross Invested Capital.

The subordinated incentive fee has two parts—income and capital gains. The incentive fee components (other than during liquidation) are designed so that neither the income incentive fee nor the capital gains incentive fee is payable to the Adviser unless our stockholders have first received dividends at a rate of at least 7.0% per annum for the relevant measurement period (a fiscal quarter, for the income incentive fee; a fiscal year, for the capital gains incentive fee).
 
The income incentive fee (“Income Fee”) is calculated and payable quarterly in arrears as follows: (i) the sum of preliminary net investment income for each fiscal quarter since the effective date of the Amended and Restated Investment Advisory Agreement (October 1, 2017) exceeding 7% of the “Contributed Capital” (which equals the number of shares issued multiplied by the maximum public offering price at the time such shares were sold, regardless of whether or not shares were issued with volume or commission discounts or through the DRIP, as such amount is computed from time to time) on an annualized basis up to 8.75% of Contributed Capital;  and (ii) 20.0% of our preliminary net investment income for each fiscal quarter after the effective date exceeding 8.75% of Contributed Capital at an annualized rate; minus (iii) the sum of all previously paid income incentive fees since the effective date, plus (iv) any incremental income incentive fee payable resulting from the reanalysis after calculation of the capital gains incentive fee.
 
The capital gains incentive fee (“Capital Gains Fee”) is calculated and payable in arrears as of the end of each fiscal year as follows: (i) the sum of all "capital gains" (calculated as net realized capital gains less unrealized capital depreciation) for each fiscal year after the effective date exceeding 7% of Contributed Capital on an annualized basis up to 8.75% of Contributed Capital, which thresholds are reduced by (but not below zero) the cumulative preliminary net investment income for each fiscal quarter since the effective date (or, increased, in the case of negative cumulative preliminary net investment income);  and (ii) 20.0% of all capital gains for each fiscal quarter after the effective date exceeding 8.75% of Contributed Capital at an annualized rate, which threshold is reduced by (but not below zero) the cumulative preliminary net investment income for each fiscal quarter since the effective date (or, increased, in the case of negative cumulative preliminary net investment income); minus (iii) the sum of all previously paid income incentive fees since the effective date and prior to the end of such fiscal year; less (iv) the aggregate amount of all capital gains incentive fees paid in prior fiscal years ending after the effective date. To the extent that such calculation would result in a capital gains incentive fee that exceeds 20% of all realized capital gains for the measurement period, the capital gains incentive fee shall be capped so that under no circumstance does it exceed 20% of the realized capital gains for the measurement period.
The portfolio structuring fees for the three and six months ended December 31, 2019 were $165,981 and $361,592, respectively. The portfolio structuring fees for the three and six months ended December 31, 2018, were $159,331 and $371,023, respectively.


The base management fees for the three and six months ended December 31, 2019, were $630,285 and $1,240,280, respectively. The base management fees for the three and six months ended December 31, 2018, were $541,612 and $1,053,791, respectively. These base management fees were based on the following quarter ended Gross Invested Capital segregated in two columns based on the annual fee rate:

Base Management Fee Annual %
   
3.0%

   
2.0%

   
1.5%

 
Total Gross Invested Capital
 
 
                             
For the Year Ended June 30, 2020
                             
Quarter ended:
                             
September 30, 2019
 
$
20,000,000
   
$
80,000,000
   
$
15,998,789
   
$
115,998,789
 
December 31, 2019
   
20,000,000
     
80,000,000
     
21,409,289
     
121,409,289
 
 
                               
For the Year Ended June 30, 2019
                               
Quarter ended:
                               
September 30, 2018
 
$
20,000,000
   
$
72,435,844
   
$
-
   
$
92,435,844
 
December 31, 2018
   
20,000,000
     
78,322,307
     
-
     
98,322,307
 
The Company records the Capital Gains Fee accrual on the consolidated statements of operations and statements of assets and liabilities when net realized capital gains less unrealized capital depreciation on its investments exceed the incentive fee threshold of 7% of Contributed Capital. However, the actual incentive fee payable to the Adviser related to capital gains will be determined and payable in arrears at the end of each fiscal year. Accordingly, the Company accrues the capital gains fees in the quarter it exceeds the threshold and increases or decreases the accrual in subsequent quarters if the fiscal year-to-date fee changes.
There was no Income Fee or Capital Gains Fee accrual for the three and six months ended December 31, 2019. There was no Income Fee for the three or six months ended December 31, 2018. Capital Gains fee accrual for the three months ended December 31, 2018 was a reduction of $356,181 on the prior quarter accrual of $1,565,729. Accordingly, Capital Gains fee accrual for the six months ended December 31, 2018 was $1,209,548.
Organization and Offering Costs Reimbursement:
As provided in the Amended and Restated Investment Advisory Agreement and the prospectus of the Company, offering costs incurred and paid by the Company in excess of $1,650,000 each on the second and third public offering will be reimbursed by the Adviser except to the extent the full 10% in broker fees are not incurred (the “broker savings”). In such case, the broker savings will be available to be paid by the Company for marketing expenses or other non‑cash compensation. As of the offering conclusion date, the broker savings was $399,793 on the second public offering. Accordingly, offering costs in excess of $2,049,793 was reimbursable by the Adviser to the Company. The cumulative offering costs incurred in connection with the second public offering as of December 31, and June 30, 2019 were $1,843,071 and $1,685,426, respectively, both of which were below the reimbursement threshold of $2,049,793. Total offering costs incurred on the third public offering as of December 31, 2019, was $339,729, which was also below the reimbursement threshold. Therefore, there were no amounts reimbursable from the Adviser as of December 31 and June 30, 2019 under both public offerings.
Of the cumulative offering costs incurred on the second public offering by the Company as of December 31, 2019, MacKenzie had paid on behalf of the Company a total of $932,780, all of which was fully reimbursed to MacKenzie as of December 31, 2019. As of June 30, 2019, MacKenzie had paid on behalf of the Company a total of $788,057, of which $116,115 was payable to MacKenzie.as of June 30, 2019 and was included as a part of due to related entities in the consolidated statements of assets and liabilities as of June 30, 2019.
Of the cumulative offering costs incurred on the third public offering by the Company as of December 31, 2019, MacKenzie had paid on behalf of the Company a total of $124,384, of which $63,085 was payable to MacKenzie as of December 31, 2019 and was included as a part of due to related entities in the consolidated statements of assets and liabilities as of December 31, 2019.
During the six months ended December 31, 2019 and 2018, total offering costs paid by MacKenzie on behalf of the Company were $269,107 and $271,187.


Administration Agreement:
Under the Administration Agreement, the Company reimburses MacKenzie for its allocable portion of overhead and other expenses it incurs in performing its obligations under the Administration Agreement, including furnishing the Company with office facilities, equipment and clerical, bookkeeping and record keeping services at such facilities, as well as providing the Company with other administrative services, subject to the Independent Directors' approval. In addition, the Company reimburses MacKenzie for the fees and expenses associated with performing compliance functions, and its allocable portion of the compensation of the Company's Chief Financial Officer, Chief Compliance Officer, Director of Accounting and Financial Reporting, and any administrative support staff.
Effective November 1, 2018, transfer agent services are also provided by MacKenzie and the costs incurred by MacKenzie in providing the services are reimbursed by the Company. No fee (only cost reimbursement) is being paid by the Company to MacKenzie for this service.
The administrative cost reimbursements for the three and six months ended December 31, 2019 were $170,000 and $340,000, respectively. The administrative cost reimbursements for the three and six months ended December 31, 2018, were $156,000 and $312,000, respectively. Transfer agent services cost reimbursement for the three and six months ended December 31, 2019 was $20,000 and $40,000. There was no transfer agent services cost reimbursement for the three or six months ended December 31, 2018, because MacKenzie did not begin the service until November 2018 and the reimbursement did not start until March 14, 2019.

The table below outlines the related party expenses incurred for the six months ended December 31, 2019, and 2018 and unpaid as of December 31, 2019, and June 30, 2019.

 

 

Six Months Ended

   

Unpaid as of

 

Types and Recipient

 

December 31, 2019

   

December 31, 2018

   

December 31, 2019

   

June 30, 2019

 

 

                       

Base Management fees- the Adviser

 

$

1,240,280

   

$

1,053,791

   

$

630,285

   

$

584,737

 

Portfolio Structuring fee- the Adviser

   

361,592

     

371,023

     

-

     

-

 

Subordinated Incentive fee - the Adviser

   

-

     

1,209,548

     

-

     

1,789,870

 

Administrative Cost Reimbursements- MacKenzie

   

340,000

     

312,000

     

-

     

-

 

Transfer agent cost reimbursements - MacKenzie

   

40,000

     

-

     

-

     

(30,000

)*

Organization & Offering Cost (2) - MacKenzie

   

269,107

     

271,187

     

63,085

     

116,115

 

Other expenses (1)- MacKenzie

                   

3,583

     

5,163

 

 

                               

Due to related entities

                 

$

696,953

   

$

2,465,885

 

*Transfer agent cost reimbursements for the period of November 1, 2018 through March 14, 2019 that MacKenzie refunded in July 2019.
(1) Expenses paid by MacKenzie on behalf of the Company to be reimbursed to MacKenzie.
(2) Offering costs paid by MacKenzie- discussed in Note 5 under organization and offering costs reimbursements. These are amortized over twelve-month period as discussed in Note 2.



Controlled or Affiliated Investments:
Under the 1940 Act, the Company generally is deemed to be an “affiliated person” of a portfolio company if it owns 5% or more of the portfolio company’s voting securities and generally is deemed to “control” a portfolio company if it owns more than 25% of the portfolio company’s voting securities or it has the power to exercise control over the management or policies of such portfolio company. As of December 31, 2019, the Company is deemed to be either “affiliated” with, or in “control” of, the below portfolio companies despite the fact that the Company does not have the power to exercise control over the management or policies of these portfolio companies.

December 31, 2019
                                         
Name of issuer and title of issue
 
Fair Value at
June 30, 2019
   
Gross Additions
   
Gross Reductions (1)
   
Net Realized Gains (losses)
   
Net Change in Unrealized Gains/(Losses)
   
Fair Value at
December 31, 2019
   
Interest/Dividend/Other income
Six Months Ended
December 31, 2019
 
 
                                         
Affiliated Investments:
                                         
5210 Fountaingate, LP
 
$
552,693
   
$
-
   
$
-
   
$
-
   
$
(25,858
)
 
$
526,835
   
$
-
 
Arrowpoint Burlington LLC
   
1,088,910
     
-
     
(1,333,331
)
   
583,331
     
(338,910
)
   
-
     
-
 
BP3 Affiliate, LLC
   
1,350,000
     
188,000
     
-
     
-
     
-
     
1,538,000
     
-
 
BR Desota Investment Co, LLC
   
4,250,000
     
-
     
(4,250,000
)
   
-
     
-
     
-
     
46,623
 
BR Everwood Investment Co, LLC
   
-
     
3,750,000
     
-
     
-
     
-
     
3,750,000
     
46,257
 
BR Quinn35 Investment Co, LLC
   
4,000,000
     
-
     
(4,000,000
)
   
-
     
-
     
-
     
167,768
 
BR Westerly Investment Co, LLC
   
-
     
4,120,667
     
-
     
-
     
-
     
4,120,667
     
178,423
 
FSP Energy Tower I Corp. Liquidating Trust
   
57,566
     
-
     
-
     
-
     
1,355
     
58,921
     
-
 
FSP Satellite Place
   
712,585
     
(494
)
   
-
     
-
     
(83,534
)
   
628,557
     
-
 
Lakemont Partners, LLC
   
1,007,700
     
-
     
-
     
-
     
6,071
     
1,013,771
     
8,540
 
MPF Pacific Gateway - Class B
   
7,316
     
-
     
-
     
-
     
-
     
7,316
     
-
 
Secured Income, LP
   
302,009
     
-
     
-
     
-
     
(11,641
)
   
290,368
     
-
 
Summit Healthcare REIT, Inc.
   
2,587,408
     
2,254
     
-
     
-
     
(41,474
)
   
2,548,188
     
-
 
 
                                                       
 
 
$
15,916,187
   
$
8,060,427
   
$
(9,583,331
)
 
$
583,331
   
$
(493,991
)
 
$
14,482,623
   
$
447,611
 
Controlled Investments:
                                                       
Addison NC, LLC
   
3,600,000
   
$
-
   
$
-
   
$
-
   
$
150,000
   
$
3,750,000
   
$
-
 
Addison Property Member, LLC
   
7,314,855
     
-
     
-
     
-
     
1,089,914
     
8,404,769
     
627,201
 
Bishop Berkeley, LLC
   
4,051,013
     
-
     
-
     
-
     
428,126
     
4,479,139
     
46,023
 
Britannia Preferred Members, LLC -Class 1
   
2,986,550
     
-
     
-
     
-
     
259,700
     
3,246,250
     
-
 
Britannia Preferred Members, LLC -Class 2
   
7,758,915
     
-
     
-
     
-
     
(756,842
)
   
7,002,073
     
-
 
Capitol Hill Partners, LLC
   
1,852,500
     
-
     
-
     
-
     
41,800
     
1,894,300
     
-
 
Citrus Park Hotel Holdings, LLC
   
-
     
5,000,000
     
-
     
-
     
-
     
5,000,000
     
60,000
 
Coastal Realty Business Trust, REEP, Inc. - A
   
39,053
     
-
     
-
     
-
     
(1,447
)
   
37,606
     
-
 
Dimensions28 LLP
   
10,886,076
     
-
     
-
     
-
     
477,252
     
11,363,328
     
238,841
 
Sunlit Holdings, LLC
   
-
     
5,000,000
     
(2,200,000
)
   
-
     
-
     
2,800,000
     
265,868
 
 
                                                       
 
 
$
38,488,962
   
$
10,000,000
   
$
(2,200,000
)
 
$
-
   
$
1,688,503
   
$
47,977,465
   
$
1,237,933
 




 
June 30, 2019
                                         
Name of issuer and title of issue
 
Fair Value at
June 30, 2018
   
Gross Additions
   
Gross Reductions (1)
   
Net Realized Gains (losses)
   
Net Change in Unrealized Gains/(Losses)
   
Fair Value at
June 30, 2019
   
Interest/Dividend/Other income
Year Ended
June 30, 2019
 
 
                                         
Affiliated Investments:
                                         
5210 Fountaingate, LP
 
$
555,728
   
$
-
   
$
-
   
$
-
   
$
(3,035
)
 
$
552,693
   
$
18,124
 
Arrowpoint Burlington LLC
   
869,072
     
-
     
-
     
-
     
219,838
     
1,088,910
     
83,333
 
BP3 Affliliate, LLC
   
-
     
1,350,000
     
-
     
-
     
-
     
1,350,000
     
-
 
BR Desota Investment Co, LLC
   
-
     
4,250,000
     
-
     
-
     
-
     
4,250,000
     
205,560
 
BR Quinn35 Investment Co, LLC
   
-
     
4,000,000
     
-
     
-
     
-
     
4,000,000
     
69,056
 
FSP Energy Tower I Corp. Liquidating Trust
   
301,373
     
415,374
     
(661,307
)
   
-
     
2,126
     
57,566
     
1,080,192
 
FSP Satellite Place
   
499,140
     
151,169
     
-
     
-
     
62,276
     
712,585
     
-
 
Lakemont Partners, LLC
   
-
     
1,000,000
     
-
     
-
     
7,700
     
1,007,700
     
4,381
 
MPF Pacific Gateway - Class B
   
6,613
     
-
     
-
     
-
     
703
     
7,316
     
-
 
Secured Income, LP
   
320,763
     
-
     
-
     
-
     
(18,754
)
   
302,009
     
-
 
Summit Healthcare REIT, Inc.
   
2,043,379
     
193,066
     
-
     
-
     
350,963
     
2,587,408
     
88,683
 
 
                                                       
 
 
$
4,596,068
   
$
11,359,609
   
$
(661,307
)
 
$
-
   
$
621,817
   
$
15,916,187
   
$
1,549,329
 
Controlled Investments:
                                                       
Addison NC, LLC
 
$
3,000,000
   
$
-
   
$
-
   
$
-
   
$
600,000
   
$
3,600,000
   
$
-
 
Addison Property Member, LLC
   
-
     
7,316,326
     
-
     
-
     
(1,471
)
   
7,314,855
     
598,191
 
Bandon PV Holdings, LLC
   
-
     
5,250,000
     
(5,256,262
)
   
6,262
     
-
     
-
     
173,390
 
Bishop Berkeley, LLC
   
-
     
4,050,000
     
-
     
-
     
1,013
     
4,051,013
     
23,011
 
BR Gate Investment Co, LLC
   
-
     
3,475,000
     
(3,475,000
)
   
-
     
-
     
-
     
-
 
Britannia Preferred Members, LLC -Class 1
   
-
     
2,597,000
     
-
     
-
     
389,550
     
2,986,550
     
-
 
Britannia Preferred Members, LLC -Class 2
   
2,547,000
     
5,326,932
     
-
     
-
     
(115,017
)
   
7,758,915
     
-
 
Capitol Hill Partners, LLC
   
1,919,000
     
-
     
-
     
-
     
(66,500
)
   
1,852,500
     
-
 
Coastal Realty Business Trust, REEP, Inc. - A
   
41,222
     
-
     
-
     
-
     
(2,169
)
   
39,053
     
-
 
Dimensions28 LLP
   
-
     
10,801,015
     
-
     
-
     
85,061
     
10,886,076
     
165,600
 
 
                                                       
 
 
$
7,507,222
   
$
38,816,273
   
$
(8,731,262
)
 
$
6,262
   
$
890,467
   
$
38,488,962
   
$
960,192
 

(1)
Gross reductions include decreases in the cost basis of investments resulting from return of capital distributions.

Of the investments listed above, the Company (or its affiliates) has the power to exercise control over the management or policies of the portfolio companies listed below:

Coastal Realty Business Trust ("CRBT"):

CRBT is a Nevada business trust whose trustee is MacKenzie. Each series of the trust has its own beneficiaries and own assets. The Company owns two series of CRBT and is the only beneficiary of such series. Under the terms of the agreement, there are no redemption rights to any of the series participants. The Company and TRS are the sole beneficiaries of the following series as of December 31, 2019, and June 30, 2019:

·
CRBT, REEP, Inc.-A, which has an ownership interest in one of three general partners of a limited partnership which owns one multi-family property located in Frederick, Maryland.

MPF Pacific Gateway:

MPF Pacific Gateway, which is managed by MacKenzie, is a holding company that owns an investment in a REIT Liquidating Trust. As of December 31, 2019, and June 30, 2019, the Company had a 15.82% of ownership interest in MPF Pacific Gateway.











NOTE 6 – FINANCIAL HIGHLIGHTS

The following is a schedule of financial highlights of the Company for the six months ended December 31, 2019, and the year ended June 30, 2019.

 
 
For The Six Months Ended
   
For The Year Ended
 
 
 
December 31, 2019
   
June 30, 2019
 
Per Share Data:
 
(Unaudited)
       
 
           
Beginning net asset value ("NAV")
 
$
9.44
   
$
10.07
 
 
               
Net investment income (1)
   
0.12
     
0.57
 
Net realized gain (1)
   
0.12
     
0.12
 
Net unrealized loss (1)
   
(0.10
)
   
(0.40
)
Net increase in net assets resulting from operations
   
0.14
     
0.29
 
 
               
Issuance of common stock above (below) NAV (1) (4)
   
(0.05
)
   
(0.21
)
Redemption of common stock below NAV (1) (6)
   
0.01
     
0.02
 
Dividends to stockholders (1) (5)
   
(0.35
)
   
(0.73
)
Ending NAV
 
$
9.19
   
$
9.44
 
 
               
Weighted average common Shares outstanding
   
11,731,300
     
9,951,816
 
Shares outstanding at the end of period
   
12,138,738
     
10,926,320
 
Net assets at the end of period
 
$
111,565,603
   
$
103,115,381
 
Average net assets (2)
 
$
107,340,492
   
$
94,355,350
 
 
               
Ratios to average net assets
               
Total expenses (7)
   
2.70
%
   
6.62
%
Net investment income (7)
   
1.33
%
   
5.98
%
Total rate of return (2) (3) (7)
   
1.49
%
   
3.06
%



(1)       Based on weighted average number of shares of common stock outstanding for the period.
 
(2)       Average net assets were derived from the beginning and ending period-end net assets.
 
 
(3)       Total rate of return is based on net increases (decreases) in net assets resulting from operations. An individual stockholder’s return may vary from this return based on the time of capital transactions.
(4)       Net of sales commissions and dealer manager fees of $1.00 per share.
 
 
 
 
 
(5)       Dividends are determined based on taxable income calculated in accordance with income tax regulations which may differ from amounts determined under GAAP.
(6)       Amounts based on differences between the actual redemption price and the NAVs preceding the redemptions.
(7)       Not annualized for interim reporting periods.
 
 
 
 

NOTE 7 – SHARE OFFERINGS AND FEES

During the six months ended December 31, 2019, the Company issued 1,204,268 shares with gross proceeds of $11,966,284 and 181,004 shares pursuant to the DRIP at $9 per share with gross proceeds of $1,629,033. For the six months ended December 31, 2019, the Company incurred selling commissions and fees of $1,107,124.

During the six months ended December 31, 2018, the Company issued 1,237,249 shares with gross proceeds of $12,258,448 and 150,354.54 shares pursuant to the DRIP at $9 per share with gross proceeds of $1,353,191. For the six months ended December 31, 2018, the Company incurred selling commissions and fees of $1,122,752.

NOTE 8 – SHARE REPURCHASE PLAN

Pursuant to the Company's share repurchase program, during the six months ended December 31, 2019, the Company made tender offers to purchase its own shares at $9 per share. The Company repurchased 172,854 shares for a total of $1,555,685. Similarly, during the six months ended December 31, 2018, the Company submitted tender offers and repurchased a total of 51,514.97 shares for a total of $463,635.

NOTE 9 –STOCKHOLDER DIVIDENDS AND INCOME TAXES

The following table reflects the dividends the Company declared on its common stock:
 
 
Dividends
 
During the Quarter Ended
 
Per Share
   
Amount
 
September 30, 2019
 
$
0.175
   
$
1,983,801
 
December 31, 2019
   
0.175
     
2,096,915
 
 
               
 
 
$
0.350
   
$
4,080,716
 

Of the total $1,983,801 of dividends declared during the three months ended September 30, 2019, $813,102 was the DRIP portion of the dividend that was declared but not accrued as of September 30, 2019. Therefore, the amount has been included with the dividend declared during the three months ended December 31, 2019 in the consolidated statements of changes in net assets. During the six months ended December 31, 2019, the Company paid dividends of $3,860,902, of which $1,629,033 were reinvested in the DRIP. Total cash dividends paid during the six months ended December 31, 2019 were $2,231,869.
The following table reflects the dividends the Company declared on its common stock:
 
 
Dividends
 
During the Quarter Ended
 
Per Share
   
Amount
 
September 30, 2018
 
$
0.175
   
$
1,571,551
 
December 31, 2018
   
0.206
     
1,994,972
 
 
               
 
 
$
0.381
   
$
3,566,523
 

During the six months ended December 31, 2018, the Company paid dividends of $3,010,358, of which $1,353,191 were reinvested in the DRIP. Total cash dividends paid during the six months ended December 31, 2018 were $1,657,167.

On January 28, 2020, the Company's Board of Directors approved a monthly dividend of $0.05979 per share for the quarter ending March 31, 2020, payable on or about the quarterly payment date of April 30, 2020, to record holders as of January 31, 2020, February 28, 2020, and March 31, 2020.

Income Taxes
While our fiscal year end for financial reporting purposes is June 30, of each year, our tax year end is December 31 of each year. The information presented in this footnote is based on our tax year end for each period presented, unless otherwise specified.

For income tax purposes, dividends paid to stockholders are reported as ordinary income, capital gains, non-taxable return of capital, or a combination thereof. The tax character of dividends paid to stockholders for the tax years ended December 31, 2018, (the most recent tax year end completed and filed) were as follows:
 
 
December 31, 2018
 
Capital gain
 
$
6,236,421
 
 
       
Total dividends
 
$
6,236,421
 

Because of the difference between our fiscal and tax year ends, the final determination of the tax character of dividends paid during the tax year 2019 will not be made until we file our tax return for the tax year ended December 31, 2019.

The components of undistributed earnings on a tax basis as of December 31, 2018 (the most recent tax year end completed and filed) were as follows:
 
 
December 31, 2018
 
Undistributed long term capital gain
 
$
129,808
 
Unrealized fair value appreciation
   
6,802,996
 
 
 
$
6,932,804
 

The following table presents the aggregate gross unrealized appreciation, depreciation, and cost basis of investments for income tax purposes as of:
 
 
December 31, 2019
   
June 30, 2019
 
Aggregate gross unrealized appreciation
 
$
10,160,876
   
$
9,058,278
 
Aggregate gross unrealized depreciation
   
(3,184,704
)
   
(827,940
)
Net unrealized appreciation
 
$
6,976,172
   
$
8,230,338
 
 
               
Aggregate cost (tax basis)
 
$
103,296,186
   
$
95,014,809
 



Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Statements by MacKenzie Realty Capital, Inc. and its wholly owned subsidiary MRC TRS, Inc. (the "Company," "we," or "us") contained herein, other than historical facts, may constitute "forward-looking statements."  These statements may relate to, among other things, future events or our future performance or financial condition.  In some cases, you can identify forward-looking statements by terminology such as "may," "might," "believe," "will," "provided," "anticipate," "future," "could," "growth," "plan," "intend," "expect," "should," "would," "if," "seek," "possible," "potential," "likely" or the negative of such terms or comparable terminology.  These forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, levels of activity, performance or achievements to be materially different from any anticipated results, levels of activity, performance or achievements expressed or implied by such forward-looking statements, including an economic downturn could impair our portfolio companies' ability to continue to operate, which could lead to the loss of some or all of our investments in such portfolio companies; a contraction of available credit and/or an inability to access the equity markets could impair our lending and investment activities; and interest rate volatility could adversely affect our results, particularly if we elect to use leverage as a part of our investment strategy.  For a discussion of factors that could cause our actual results to differ from forward-looking statements contained herein, please see the discussion under the heading "Risk Factors" in our Annual Report on Form 10-K.

We may experience fluctuations in our operating results due to a number of factors, including the return on our equity investments, the interest rates payable on our debt investments, the default rates on such investments, the level of our expenses, variations in and the timing of the recognition of realized and unrealized gains or losses, the degree to which we encounter competition in our markets and general economic conditions. As a result of these factors, results for any period should not be relied upon as being indicative of performance in future periods.

Overview

We are an externally managed non-diversified closed-end management investment company that has elected to be treated as a BDC under the 1940 Act. Our objective is to generate both current income and capital appreciation through real estate-related investments. We have elected to be treated as a REIT under the Code and as a REIT, we are not subject to federal income taxes on amounts that we distribute to the stockholders, provided that, on an annual basis, we distribute at least 90% of our REIT taxable income to the stockholders and meet certain other conditions. To the extent that we satisfy the annual distribution requirement but distribute less than 100% of our taxable income, we will be subject to an excise tax on our undistributed taxable income. Our wholly owned subsidiary, MRC TRS, Inc., is subject to corporate federal and state income tax on its taxable income at regular statutory rates.

We are managed by the Adviser, and MacKenzie provides the non-investment management services and administrative services necessary for us to operate.

Investment Plan

Our investments are generally expected to range in size from $10,000 to $3 million. However, we may make smaller or larger investments from time to time on an opportunistic basis. We focus primarily on real estate-related securities. We purchase most of our securities (i) directly from existing security holders, (ii) through established securities markets, and (iii) in the case of unregistered, privately offered securities, directly from issuers. We invest primarily in debt and equity securities issued by U.S. companies that primarily own commercial real estate that are either illiquid or not listed on any exchange.

We generally seek to invest in interests of real estate-related limited partnerships and REITs. Under normal market conditions, we invest at least 80.0% of our total assets in common stocks and other equity or debt securities issued by real estate companies, including REITs and similar REIT-like entities. A real estate company is one that (i) derives at least 50.0% of its revenue from the ownership, construction, financing, management or sale of commercial, industrial or residential real estate and land; or (ii) has at least 50.0% of its assets invested in such real estate. We do not invest in general partnerships, joint ventures, or other entities that do not afford limited liability to their security holders.  However, limited liability entities in which we invest may hold interests in general partnerships, joint ventures, or other non-limited liability entities. We generally consider purchasing securities issued by entities that have (i) completed the initial offering of their securities, (ii) operated for a period of at least two years, and typically more than five years, from the completion of their initial offering, and (iii) fully invested their capital in real properties or other real estate-related investments.


We may also acquire (i) individual mortgages secured by real property (i.e., we may originate such loans or we may purchase outstanding loans secured by real estate), (ii) securities of issuers that own mortgages secured by income producing real property, and (iii) using no more than 20.0% of our available capital, securities of issuers that own assets other than real estate.

Investment income

We generate revenues in the form of capital gains and dividends on dividend-paying equity securities or other equity interests that we acquire, in addition to interest on any debt investments that we hold. Further, we may generate revenue in the form of commitment, origination, structuring or diligence fees, monitoring fees, fees for providing managerial assistance and possibly consulting fees and performance-based fees. Any such fees are generated in connection with our investments and recognized as earned.

Expenses

Our primary operating expenses include the payment of: (i) investment advisory fees to our Adviser; (ii) our allocable portion of overhead and other expenses incurred by MacKenzie in performing its obligations under the Administration Agreement; and (iii) other operating expenses as detailed below. Our investment advisory fees compensate our Investment Adviser for its work in identifying, evaluating, negotiating, closing, monitoring and servicing our investments. Our expenses must be billed to and paid by us, except that MacKenzie may be reimbursed for actual cost of goods and services used by us and certain necessary administrative expenses. We will bear all other expenses of our operations and transactions, including:

·
the cost of calculating our NAV;
·
the cost of effecting sales and repurchases of our shares and other securities;
·
interest payable on debt, if any, to finance our investments;
·
fees payable to third parties relating to, or associated with, making investments, including fees and expenses associated with performing due diligence reviews of prospective investments and third-party advisory fees;
·
transfer agent and safekeeping fees;
·
fees and expenses associated with marketing efforts;
·
federal and state registration fees, and any stock exchange listing fees in the future;
·
federal, state, and local taxes, if any;
·
Independent Directors' fees and expenses;
·
brokerage commissions;
·
fidelity bond, directors and officers errors and omissions liability insurance, and other insurance premiums;
·
direct costs and expenses of administration, including printing, mailing, and staff;
·
fees and expenses associated with independent audits and outside legal costs;
·
costs associated with our reporting and compliance obligations under the 1934 Act, the 1940 Act, and applicable federal and state securities laws; and
·
all other expenses incurred by either MacKenzie or us in connection with administering our business, including payments under the Administration Agreement that will be based upon our allocable portion of overhead and other expenses incurred by MacKenzie in performing its obligations under the Administration Agreement, including rent, the fees and expenses associated with performing compliance functions, and our allocable portion of the costs of compensation and related expenses of our Chief Compliance Officer, our Chief Financial Officer, Director of Accounting and Financial Reporting, General Counsel, and any administrative support staff.
In addition, we will bear organization and offering expenses in connection with our third public offering up to $1,650,000 plus the savings realized by the Company to the extent that broker fees incurred are less than 10%. Any additional amounts with respect to shares being sold pursuant to the third public offering will be paid by our Adviser.

Portfolio Investment Composition

The following table summarizes the composition of our investments at cost and fair value as of December 31, 2019, and June 30, 2019:

 

 

December 31, 2019

   

June 30, 2019

 

Asset Type

 

Cost

   

Fair Value

   

Cost

   

Fair Value

 

Publicly Traded Companies

 

$

1,707,042

   

$

930,600

   

$

2,186,682

   

$

2,151,006

 

Non Traded Companies

   

37,930,266

     

37,690,891

     

33,844,099

     

35,641,290

 

LP Interests

   

65,816,262

     

71,613,261

     

61,157,573

     

65,413,799

 

Investment Trust

   

49,901

     

37,606

     

49,901

     

39,053

 

Total

 

$

105,503,471

   

$

110,272,358

   

$

97,238,255

   

$

103,245,148

 


Net Asset Value

December 31, 2019 vs. September 30, 2019:

Our NAV as of December 31, 2019, was $9.19 per share compared to $9.46 per share as of September 30, 2019, a $0.27 per share decrease of approximately 2.85%. The net decrease during the three months was due to decreases resulting from (i) a dividend to stockholders of $0.24 per share (on a weighted average basis), (ii) net unrealized loss on investments of $0.19 per share and (iii) issuance of shares (net of selling commissions and dealer manager fees) below NAV per share resulting in a decrease of a $0.02 per share. The decreases were partly offset by increases resulting from (i) net investment income of $0.07 per share and (ii) net realized gain from sale of investments of $0.11 per share.

December 31, 2019 vs. June 30, 2019:

Our NAV as of December 31, 2019, was $9.19 per share compared to $9.44 per share as of June 30, 2019, a $0.25 per share decrease of approximately 2.65%. The net decrease during the six months was due to decreases resulting from (i) a dividend to stockholders of $0.35 per share (on a weighted average basis), (ii) net unrealized loss on investments of $0.10 per share and (iii) issuance of shares (net of selling commissions and dealer manager fees) below NAV per share resulting in a decrease of a $0.05 per share. The decreases were partly offset by increases resulting from (i) net investment income of $0.12 per share (ii) net realized gain from sale of investments of $0.12 per share and (iii) redemption of shares below NAV resulting in gain of $0.01 per share.

Results of Operations

Three Months Ended December 31, 2019, and 2018:

Investment Income:
Investment income was made up of dividends, distributions from operations, distributions from sales/capital transactions, interest, and other investment income. Total investment income for the three months ended December 31, 2019, and 2018, was $2.39 million and $1.19 million, respectively. The increase of $1.20 million or 100.8%, was due to increase in our investment portfolio, which resulted in larger amounts of dividend and distributions income during the three months ended December 31, 2019. As of December 31, 2018, the Company had an investment portfolio with a total cost basis of $88.96 million which increased to $105.50 million as of December 31, 2019. During the three months ended December 31, 2019, sixteen investments provided a total of $2.24 million of dividend and distribution income. Whereas, during the three months ended December 31, 2018, eight investments provided a total of $1.12 million of dividend and distribution income.

Operating Expenses:

Base management fee: The base management fee for the three months ended December 31, 2019 was $0.63 million as compared to $0.54 million for the three months ended December 31, 2018. This increase of $0.09 million, or 16.7% was due to an increase in the Gross Invested Capital by $23.09 million from $98.32 million as of December 31, 2018, to $121.41 million as of December 31, 2019.

Portfolio structuring fee:

The portfolio structuring fees for the three months ended December 31, 2019, and 2018 remained comparable at $0.17 million and $0.16 million, respectively. This is because the total capital raised by the Company during these two periods also remained comparable. During the three months ended December 31, 2019 and 2018, the Company raised new capital of $5.50 million and $5.22 million, respectively, through issuance of new shares excluding the DRIP.

Subordinated incentive fee:
The subordinated incentive fee has two components; Capital Gains Fee and Income Fee. Capital Gains Fee is based on realized gains (including the distributions received from sales/capital transactions) and the Income Fee is based on net investment income.

There was neither Income Fee nor Capital Gains Fee for the three months ended December 31, 2019. This was because the cumulative net investment income and net realized gains were below the threshold of 7% of Contributed Capital.
There was no Income Fee for the three months ended December 31, 2018 as the cumulative net investment income did not exceed the threshold of 7% of the Contributed Capital as of December 31, 2018. Capital Gains Fee for the three months ended December 31, 2018, was a reduction of $0.36 million to the estimated Capital Gains Fee that was accrued as of September 30, 2018. We had accrued a Capital Gains fee equal to $1.57 million during the three months ended September 30, 2018. However, as of December 31, 2018 the Capital Gains Fee estimated to be payable after June 30, 2019 was $0.36 million less than as of September 30, 2018. The reduction of the estimated Capital Gains accrual during the quarter was due to losses realized and unrealized during the quarter ended December 31, 2018.
Administrative cost reimbursements and Transfer agent reimbursements:
Costs reimbursed to MacKenzie for the three months ended December 31, 2019, was $0.17 million as compared to $0.16 million for the three months ended December 31, 2018. The increase was due to an increase in the allocable portion of overhead and other expenses incurred by MacKenzie since December 31, 2018, as a result of the increase in the Company’s operating activities.
Effective November 1, 2018, transfer agent services are now provided by MacKenzie and the costs incurred by MacKenzie in providing the services are reimbursed by the Company. No fee (only cost reimbursement) is being paid by the Company to MacKenzie for this service, but the Company is reimbursing MacKenzie for the cost of certain software purchased to implement the service. This service was previously provided by a third party and the costs incurred were expensed under other general and administrative expenses. Transfer agent cost reimbursement paid to MacKenzie for three months ended December 31, 2019 was $0.02 million. Transfer agent service fees paid to the third party for the three months ended December 31, 2018 (during the period MacKenzie did not provide the service) was $0.01 million.
Other operating expenses:
Other operating expenses include amortization of deferred offering costs, professional fees, directors’ fees printing and mailing, and other general and administrative expenses. Other operating expenses for the three months ended December 31, 2019 and 2018, were $0.54 million and $0.22 million. The increase of $0.32 million increase was due a larger amount of amortization of deferred offering costs for the three months ended December 31, 2019 as compared to the same period in 2018. The increase in amortization of deferred offering costs was due to amortization of the remaining unamortized deferred offering costs relating to the second public offering after the offering concluded in October 2019. According to our accounting policy, offering costs are capitalized as deferred offering costs as incurred by the Company and subsequently amortized to expense over a twelve-month period. Any deferred offering costs that have not been amortized upon the expiration or earlier termination of an offering will be accelerated and expensed upon such expiration or termination.


Net realized gain on investments:
During the three months ended December 31, 2019, the Company had a realized gain of $1.30 million as compared to net realized loss of $1.60 million during the three months ended December 31, 2018. Total realized gains for the three months ended December 31, 2019, were realized from sales of one publicly traded REIT, one non-traded REIT and one limited partnership interest. Total realized losses for the three months ended December 31, 2018, were realized from sales of eleven publicly traded securities.
Net unrealized gain/loss on investments:

During the three months ended December 31, 2019, we recorded net unrealized losses of $2.29 million, which were net of $1.13 million of unrealized gains reclassification adjustment. The reclassification adjustment was the accumulated unrealized gains as of September 30, 2019, that were realized during the three months ended December 31, 2019. Accordingly, the net unrealized losses excluding the reclassification adjustment for the three months ended December 31, 2019, were $1.16 million, which resulted from fair value depreciation of $0.75 million from publicly traded REIT securities and $0.65 million from non-traded REIT securities offset by fair value appreciation of $0.26 million from limited partnership interests.

During the three months ended December 31, 2018, we recorded net unrealized gain of $1.44 million, which were net of $0.34 million of unrealized losses reclassification adjustment. The reclassification adjustment was the accumulated unrealized gains as of June 30, 2018, that were realized during the three months ended December 31, 2018. Accordingly, the net unrealized gains excluding the reclassification adjustment for the three months ended December 31, 2018, were $1.10 million, which resulted from fair value appreciation of $1.05 million from non-traded REIT securities and $0.79 million from limited partnership interests, offset by fair value depreciation of $0.74 million from publicly traded REIT securities.
Income tax provision (benefit):
The Parent Company satisfied the annual dividend payment and other REIT requirements for the tax years ended December 31, 2018. Therefore, it did not incur any tax expense or excise tax on its income from operations during the quarterly periods within the tax year 2018. Similarly, for the tax year 2019, we believe the Parent Company paid the requisite amounts of dividends during the year such that it will not owe any income taxes. Therefore, the Parent Company did not record any income tax provisions during any fiscal period within the tax year 2019.
TRS and MacKenzie NY 2 are subject to corporate federal and state income tax on its taxable income at regular statutory rates. However, as of December 31, 2019, they did not have any taxable income for tax year 2018 or 2019. Therefore, TRS and MacKenzie NY 2 did not record any income tax provisions during any fiscal period within the tax year 2018 and 2019.

Six Months Ended December 31, 2019, and 2018:

Investment Income:
Investment income was made up of dividends, distributions from operations, distributions from sales/capital transactions, interest, and other investment income. Total investment income for the six months ended December 31, 2019, and 2018, was $4.33 million and $6.77 million, respectively. The decrease of $2.44 million or 36.0%, was due to a decrease of $4.08 million in our sales and liquidation distributions partly offset by an increase of $1.64 million in our dividend, distributions, interest and other investment income. During the six months ended December 31, 2018, the Company had received sales and liquidation distributions of $ 4.43 million from four securities (The Weatherly, LTD, The Weatherly Building, LLC, Uniprop Manufactured Housing Income Fund II and FSP 303 East Wacker Drive Corp.) following the sales of underlying properties. However, during the six months ended December 31, 2019, the Company only received $0.35 million of sales or liquidation distributions from three securities (KBS REIT III, and Carter Validus Mission Critical REIT and Cole Office & Industrial REIT, Inc.). The increase of $1.64 million in dividend, distributions, interest and other investment income was due to increase in our investment portfolio size. As of December 31, 2018, the Company had an investment portfolio with a total cost basis of $88.96 million which increased to $105.50 million as of December 31, 2019.

Operating Expenses:

Base management fee: The base management fee for the six months ended December 31, 2019 was $1.24 million as compared to $1.05 million for the six months ended December 31, 2018. This increase of $0.19 million, or 18.1% was due to an increase in the Gross Invested Capital by $23.09 million from $98.32 million as of December 31, 2018, to $121.41 million as of December 31, 2019.

Portfolio structuring fee:

The portfolio structuring fees for the six months ended December 31, 2019, and 2018 remained comparable at $0.36 million and $0.37 million, respectively. This is because the total capital raised by the Company during these two periods also remained comparable. During the six months ended December 31, 2019 and 2018, the Company raised new capital of $11.97 million and $12.26 million, respectively, through issuance of new shares excluding the DRIP.

Subordinated incentive fee:
The subordinated incentive fee has two components; Capital Gains Fee and Income Fee. Capital Gains Fee is based on realized gains (including the distributions received from sales/capital transactions) and the Income Fee is based on net investment income.

There was neither Income Fee nor Capital Gains Fee for the six months ended December 31, 2019. This was because the cumulative net investment income and net realized gains were below the threshold of 7% of Contributed Capital.
There was no Income Fee for the six months ended December 31, 2018, as the net investment income for the period was below the threshold of 7% Contributed Capital. Capital Gains Fee accrual for the six months ended December 31, 2018 was $1.21 million as the cumulative realized capital gains as of December 31, 2018, were over the threshold of 7% of Contributed capital. The Company records the Capital Gains Fee accrual when net realized capital gains less unrealized capital depreciation on its investments exceed the incentive fee threshold of 7% of Contributed Capital. However, the actual incentive fee payable to the Adviser related to capital gains will be determined and payable in arrears at the end of each fiscal year.
Administrative cost reimbursements and Transfer agent reimbursements:
Costs reimbursed to MacKenzie for the six months ended December 31, 2019, was $0.34 million as compared to $0.31 million for the six months ended December 31, 2018. The increase was primarily due to an increase in the allocable portion of overhead and other expenses incurred by MacKenzie since December 31, 2018, as a result of the increase in the Company’s operating activities.
Effective November 1, 2018, transfer agent services are now provided by MacKenzie and the costs incurred by MacKenzie in providing the services are reimbursed by the Company. No fee (only cost reimbursement) is being paid by the Company to MacKenzie for this service, but the Company is reimbursing MacKenzie for the cost of certain software purchased to implement the service. This service was previously provided by a third party and the costs incurred were expensed under other general and administrative expenses. Transfer agent cost reimbursement paid to MacKenzie for six months ended December 31, 2019 was $0.04 million. Transfer agent service fees paid to the third party for the six months ended December 31, 2018 (during the period MacKenzie did not provide the service) was $0.03 million.
Other operating expenses:
Other operating expenses include amortization of deferred offering costs, professional fees, directors’ fees printing and mailing, and other general and administrative expenses. Other operating expenses for the six months ended December 31, 2019 and 2018, were $0.92 million and $0.48 million. The increase of $0.44 million or 91.7% increase was due a larger amount of amortization of deferred offering costs during the six months ended December 31, 2019 as compared to the same period in 2018. The increase in amortization of deferred offering costs was due to amortization of the remaining unamortized deferred offering costs relating to the second public offering after the offering concluded in October 2019. According to our accounting policy, offering costs are capitalized as deferred offering costs as incurred by the Company and subsequently amortized to expense over a twelve-month period. Any deferred offering costs that have not been amortized upon the expiration or earlier termination of an offering will be accelerated and expensed upon such expiration or termination.

Net realized gain on investments:
During the six months ended December 31, 2019, the Company had a realized gain of $1.41 million as compared to $2.03 million during the six months ended December 31, 2018. Total realized gains for the six months ended December 31, 2019, were primarily realized from sales of three non-traded REIT securities with a total gain of $0.20 million, one limited partnership interests with a total gain of $0.58 million and one publicly traded REIT security with a gain of 0.63 million. Total realized gains for the six months ended December 31, 2018, were realized from liquidations of five non-traded REIT securities with total realized gain of $2.93 million offset by losses of $0.90 million realized from sales of 11 publicly traded REIT securities and one investment trust security.
Net unrealized gain/loss on investments:

During the six months ended December 31, 2019, we recorded net unrealized losses of $1.23 million, which were net of $0.33 million of unrealized gains reclassification adjustment. The reclassification adjustment was the accumulated unrealized gains as of June 30, 2019, that were realized during the six months ended December 31, 2019. Accordingly, the net unrealized losses excluding the reclassification adjustment for the six months ended December 31, 2019, were $0.90 million, which resulted from fair value depreciation of $2.0 million from non-traded REIT securities and $0.78 million from publicly traded REIT securities offset by fair value appreciation of $1.88 million from limited partnership interests.
During the six months ended December 31, 2018, we recorded net unrealized losses of $3.20 million, which were net of $1.19 million of unrealized gains reclassification adjustment. The reclassification adjustment was the accumulated unrealized gain as of June 30, 2018, that was realized during the six months ended December 31, 2018. Accordingly, the net unrealized losses excluding the reclassification adjustment for the six months ended December 31, 2018, were $2.01 million, which resulted from fair value depreciation of $3.40 million from limited partnership interests and $0.63 million from publicly traded REIT securities offset by fair value appreciation of $2.02 million from non-traded REIT securities. The large fair value depreciation in limited partnership interests mostly resulted from distributions of sales proceeds by three partnerships (The Weatherly, LTD, The Weatherly Building, LLC and Uniprop Manufactured Housing Income Fund II) following the sales of underlying properties. The Company recorded $4.43 million of distribution income, which is a part of the investment income discussed above, from these three partnerships during the six months ended December 31, 2018. Income tax provision (benefit):

Income tax provision for six months ended December 31, 2019, and 2018 are discussed above under the three months ended section.

Liquidity and Capital Resources

Capital Resources

We offered to sell shares with total gross proceeds of $150 million under our second public offering which ended on October 28, 2019. In September 2019, we filed our third registration statement with the SEC for the public offering of 15 million shares with total gross proceeds of $153.75 million. The third registration statement was declared effective by the SEC on October 31, 2019 and the public offering commenced shortly thereafter. As of December 31, 2019, the Company has raised total gross proceeds of $111.34 million from the issuance of shares under three public offerings, $42.46 million from the IPO, which concluded in October 2016, and $67.99 million from the second public offering and $0.89 million from our third public offering. In addition, we have raised $9.89 million from the issuance of shares under the DRIP. Of the total capital raised from the public offerings as of December 31, 2019, $7.82 million worth of shares have been repurchased under the Company’s share repurchase program. We do not have any plans to issue any preferred equity. We plan to fund future investments with the net proceeds raised from our third offering and any future offerings of securities and cash flows from operations, as well as interest earned from the temporary investment of cash in U.S. government securities and other high-quality debt investments that mature in one year or less. We may also fund a portion of our investments through borrowings from banks and issuances of senior securities. We currently do not have any plans to borrow money on a long-term basis or issue debt securities; however, from time to time we may draw on the margin line of credit on a temporary basis to bridge our investment purchases and sales or capital raising. As of December 31, 2019, we were selling our shares on a continuous basis at a price of $10.25 which may be below NAV per share from time to time, as approved by our stockholders.

Our aggregate borrowings (if any), secured and unsecured, are expected to be reasonable in relation to our net assets and will be reviewed by the Board of Directors at least quarterly.  The maximum amount of such borrowing is limited by the 1940 Act.

Our primary uses of funds are investing in portfolio companies, paying cash dividends to holders of our common stock (primarily from investment income and realized capital gains), and the payment of operating expenses. If all the shares registered under our third registration statement in the third public offering are sold, we would receive investable cash totaling approximately $138.38 million.

Cash Flows:

Six months ended December 31, 2019:

For the six months ended December 31, 2019, we experienced a net increase in cash of $1.73 million. During this period, we used $5.69 million for our operating activities and generated cash of $7.42 million from our financing activities and.

The net cash outflow of $5.69 million from operating activities resulted from $25.99 million of cash used in purchasing investments that was offset by cash inflows of $6.33 million from sales and liquidations of investments, $12.81 million from distributions received from our investments that are considered return of capital and $1.16 million from investment income, net of operating expenses.

The net cash inflow of $7.42 million from financing activities resulted from the sale of shares under our second and third public offering with gross proceeds of $12.33 million (adjusted for $0.36 million of increase in capital pending acceptance) offset by cash outflows of $2.23 million from payments of cash dividends, $1.56 million from share redemptions, and $1.12 million from payments of selling commissions and fees.

Six months ended December 31, 2018:

For the six months ended December 31, 2018, we experienced a net decrease in cash of $4.00 million. During this period, we used $13.46 million for our operating activities and generated cash of $9.46 million from our financing activities.

The net cash outflow of $13.46 million from operating activities resulted from $69.51 million of cash used in purchasing investments that was offset by cash inflows of $42.84 from sales and liquidations of investments, $9.81 million from distributions received from our investments that are considered return of capital and $3.40 million from investment income, net of operating expenses.

The net cash inflow of $9.46 million from financing activities resulted from the sale of shares under our current public offering with gross proceeds of $12.72 million (adjusted for $0.46 million of increase in capital pending acceptance) offset by cash outflows of $0.46 million from share redemptions, $1.66 million from payments of cash dividends, and $1.14 million from payments of selling commissions and fees.

Contractual Obligations

We have entered into two contracts under which we have material future commitments: (i) the Amended and Restated Investment Advisory Agreement, under which the Adviser serves as our investment adviser, and (ii) the Administration Agreement, under which MacKenzie furnishes us with certain non-investment management services and administrative services necessary to conduct our day-to-day operations. Each of these agreements is terminable by either party upon proper notice. Payments under the Amended and Restated Investment Advisory Agreement in future periods (after the up-front payment of the portfolio structuring fee during the public offering) will be (i) a percentage of the value of our Gross Invested Capital; and (ii) incentive fees based on our income and our performance above specified hurdles (except in the year of liquidation).  Payments under the Administration Agreement will occur on an ongoing basis as expenses are incurred on our behalf by MacKenzie. However, if MacKenzie withdraws as our administrator, it will be liable for any expenses we incur as a result of such withdrawal.

Off-Balance Sheet Arrangements

We do not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures, or capital resources.

Borrowings

We do not have any current plans to borrow money or issue preferred securities. In the event that we do so borrow, we would expect to be subject to various customary covenants and restrictions on our operations, such as covenants which would (i) require us to maintain certain financial ratios, including asset coverage, debt to equity and interest coverage, and a minimum net worth, and/or (ii) restrict our ability to incur liens, additional debt, merge or sell assets, make certain investments and/or distributions or engage in transactions with affiliates.

Critical Accounting Policies

The financial statements included in this report are based on the selection and application of critical accounting policies, which require management to make significant estimates and assumptions.  Critical accounting policies are those that are both important to the presentation of our financial condition and results of operations and require management's most difficult, complex or subjective judgments. There have been no changes in the significant accounting policies from those disclosed in the audited financial statements for the year ended June 30, 2019, included in the Company's annual report on Form 10-K for the fiscal year ended June 30, 2019.

Dividends to Stockholders

We intend to pay quarterly dividends to our stockholders to the extent that we have income from operations available. Our quarterly dividends, if any, will be determined by our Board of Directors near the beginning of each quarter based on the estimated quarterly income and will be paid pro-rata to holders of our shares. Any dividends to our stockholders will be declared out of assets legally available for distribution.  In no event are we permitted to borrow money to pay dividends (or make distributions) if the amount of such distribution would exceed our annual accrued and received revenues, less operating costs. During the quarter ended December 31, 2019, the Company declared a quarterly dividend of $0.175 per share, which equals to $0.0583 per share per month. This dividend was paid on January 28, 2020.

We qualified and elected to be taxed as a REIT beginning with the tax year ended December 31, 2014. As a REIT, we are required to distribute at least 90% of our REIT taxable income to the stockholders and meet certain other conditions. Our current intention is to make any dividends in additional shares under our DRIP out of assets legally available therefore, unless a stockholder elects to receive dividends in cash, or their participation in our DRIP is restricted by a state securities regulator. If one holds shares in the name of a broker or financial intermediary, they should contact the broker or financial intermediary regarding their election to receive dividends in cash. We can offer no assurance that we will achieve results that will permit the payment of any cash dividends and, if we issue senior securities, we are prohibited from paying dividends if doing so causes us to fail to maintain the asset coverage ratios stipulated by the 1940 Act or if dividends are limited by the terms of any of our borrowings.

Item 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

Our current investment portfolio, as well as our future investments, primarily consists of equity and debt securities issued by smaller U.S. companies that primarily own commercial real estate that are either illiquid or not listed on any exchange, and our investments in these securities are considered speculative in nature. Our investments often include securities that are subject to legal or contractual restrictions on resale that adversely affect the liquidity and marketability of such securities. As a result, we are subject to risk of loss which may prevent our stockholders from achieving price appreciation, dividend distributions and a return of their capital.
 
At December 31, 2019, financial instruments that subjected us to concentrations of market risk consisted principally of equity investments, which represented 95% of our total assets as of that date. As discussed in Note 3 to our financial statements ("Investments"), these investments primarily consist of securities in companies with no readily determinable market values and as such are valued in accordance with our fair value policies and procedures. Our investment strategy exposes us to a high degree of business and financial risk because portfolio company investments are generally illiquid and in small and middle market companies. We may make short-term investments in cash equivalents, U.S. government securities and other high-quality investments that mature in one year or less, pending investments in portfolio companies made according to our principal investment strategy.


Item 4. CONTROLS AND PROCEDURES
Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) or 15d-15(e) of the 1934 Act) as of the end of the period covered by this report as required by paragraph (b) of Rule 13a-15 or 15d-15 of the 1934 Act. Based upon such evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective and provided reasonable assurance that information required to be disclosed by us in the reports we file or submit under the 1934 Act is recorded, processed, summarized and reported within the time periods specified in the SEC rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.
There have been no changes in our internal control over financial reporting (identified in connection with the evaluation required by paragraph (d) of Rules 13a-15 or 15d-15 of the 1934 Act) during the fiscal quarter ended December 31, 2019, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II—OTHER INFORMATION

Item 1. LEGAL PROCEEDINGS

None.

Item 1A. RISK FACTORS

There have been no material changes to our risk factors discussed in "Risk Factors" in our annual report on Form 10-K for the fiscal year ended June 30, 2019.

Item 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None.

Issuer Purchases of Equity Securities

The following table presents information with respect to the Company’s purchases of its common stock during the period covered by this report:
Period
 
Total Number of Shares Purchased
   
Average Price Paid Per Share
   
Total Number of Shares Purchased as Part of Publicly Announced Plans
   
Maximum Dollar Value of Shares That May Yet Be Purchased Under Publicly Announced Plans
 
 
                       
During the year ended June 30, 2020:
                       
August 13, 2019 through September 16, 2019
   
70,114.03
   
$
9.00
     
70,114.03
     
-
 
November 18, 2019 through December 19, 2019
   
102,739.90
   
$
9.00
     
102,739.90
     
-
 
 
                               
 
   
172,853.93
   
$
9.00
     
172,853.93
         


Item 3. DEFAULTS UPON SENIOR SECURITIES

None.

Item 4. MINE SAFETY DISCLOSURES

Not applicable.

Item 5. OTHER INFORMATION

None.

 

Item 6.  EXHIBITS

Exhibit
Description
   


   
   
 
 
 
 
 
 
 
 

SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 
MACKENZIE REALTY CAPITAL, INC.
 
 
 
 
 
 
Date: February 12, 2020
 
By: /s/ Robert Dixon                               
 
 
President and Chief Executive Officer
 
 
 
 
Date: February 12, 2020
 
By:  /s/ Paul Koslosky                             
 
 
Treasurer and Chief Financial Officer
 
 
 
 
    



 
 

33