XML 82 R8.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidated Statements of Cash Flows - USD ($)
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Net income $ 578,963 $ 3,922,875
Adjustments to reconcile net income to net cash provided by operating activities:    
Paid-in-kind interest income, net (80,116) (657,700)
Depreciation and amortization 946,494 946,494
Provision for Loan Losses 1,144,994 0
Amortization of Net Purchase Premium 11,112 12,654
Straight-line rent adjustments (334,452) (121,395)
Amortization of deferred financing costs 551,226 419,173
Net loss on extinguishment of obligations under participation agreements 319,453 0
Amortization of above- and below-market rent intangibles (111,748) (111,750)
Amortization and accretion of investment-related fees, net (4,140) (105,567)
Amortization of above market rent ground lease (32,587) (32,587)
Changes in operating assets and liabilities:    
Interest receivable (376,919) (109,029)
Other assets (9,093) 155,815
Due to Manager 22,520 (57,782)
Unearned income (167,104) 563,412
Interest payable (143,220) (93,939)
Accounts payable and accrued expenses 839,938 (489,766)
Other liabilities 222,194 (89,376)
Net cash provided by operating activities 3,377,515 4,151,532
Cash flows from investing activities:    
Origination and purchase of loans (38,376,448) (70,813,882)
Proceeds from repayments of loans 13,371,565 60,319,802
Purchase of marketable securities (3,354,442) 0
Proceeds from sale of marketable securities 48,073 0
Capital expenditures on real estate 0 (242,071)
Net cash used in investing activities (28,311,252) (10,736,151)
Cash flows from financing activities:    
Proceeds from lines of credit 35,000,000 0
Proceeds from borrowings under repurchase agreement 14,807,834 45,347,521
Proceeds from issuance of common stock   0
Distributions Paid (8,832,071) 7,556,413
Proceeds from obligations under participation agreements 14,291,899 5,716,927
Repayment of borrowings under repurchase agreements (3,395,740) 0
Change in interest reserve and other deposits held on investments (2,286,740) 2,250,093
Payment of financing costs (84,175) (226,738)
Repayment of mortgage loan payable (132,625) 0
Repayments of obligations under participation agreements 0 24,903,061
Net cash provided by financing activities 74,865,456 16,128,143
Net increase in cash, cash equivalents and restricted cash 49,931,719 9,543,524
Cash, cash equivalents and restricted cash at beginning of period 50,549,700 28,538,853
Cash, cash equivalents and restricted cash at end of period (Note 2) 100,481,419 $ 38,082,377
Terra Property Trust 2 Inc    
Cash flows from financing activities:    
Proceeds from issuance of common stock 16,897,074  
Terra International Fund 3    
Cash flows from financing activities:    
Proceeds from issuance of common stock 8,600,000  
Master Repurchase Agreement    
Cash flows from financing activities:    
Payment of financing costs $ (2,800,000.0)