-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, GWr327GKfYjJvV9p+u+vAws5jSFiAAfT7rBZQUdxGCwPsho6R8rgrBVLFq4bOmWK kXUTjQzPuCrNRUAmnAQ5Lw== 0000018934-97-000005.txt : 19971113 0000018934-97-000005.hdr.sgml : 19971113 ACCESSION NUMBER: 0000018934-97-000005 CONFORMED SUBMISSION TYPE: 10-Q PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 19970930 FILED AS OF DATE: 19971113 SROS: NYSE FILER: COMPANY DATA: COMPANY CONFORMED NAME: CV REIT INC CENTRAL INDEX KEY: 0000018934 STANDARD INDUSTRIAL CLASSIFICATION: REAL ESTATE INVESTMENT TRUSTS [6798] IRS NUMBER: 590950354 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-Q SEC ACT: SEC FILE NUMBER: 001-08073 FILM NUMBER: 97716044 BUSINESS ADDRESS: STREET 1: 100 CENTURY BLVD CITY: WEST PALM BEACH STATE: FL ZIP: 33417 BUSINESS PHONE: 4076403157 MAIL ADDRESS: STREET 1: 100 CENTURY BOULEVARD CITY: WEST PALM BEACH STATE: FL ZIP: 33417 FORMER COMPANY: FORMER CONFORMED NAME: CENVILL INVESTORS INC DATE OF NAME CHANGE: 19900515 FORMER COMPANY: FORMER CONFORMED NAME: CENVILL COMMUNITIES INC DATE OF NAME CHANGE: 19810812 10-Q 1 FORM 10-Q 9/30/97 1 SECURITIES AND EXCHANGE COMMISSION Washington, DC 20549 __________ FORM 10-Q (Mark One) X QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarter ended September 30, 1997 OR TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the transition period from _____________ to _______________ Commission File Number: 1-8073 CV REIT, INC. (Exact name of registrant as specified in its charter) Delaware 59-0950354 (State of Incorporation) (I.R.S. Employer Identification No.) 100 Century Boulevard, West Palm Beach, Florida 33417 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: 407-640-3155 Securities registered pursuant to Section 12(b) of the Act: Title of each class Name of each exchange on which registered Common stock, par value New York Stock Exchange $.01 per share Securities registered pursuant to Section 12(g) of the Act: None Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days. Yes X No 2 CV REIT, INC. AND SUBSIDIARIES PART I. Financial Information Item 1. Financial Statements The consolidated financial statements included herein have been prepared by the registrant, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been consolidated or omitted pursuant to such rules and regulations; however, the registrant believes that the disclosures are adequate to make the information presented not misleading. It is suggested that these consolidated financial statements be read in conjunction with the financial statements and the notes thereto included in the registrant's annual report on Form 10-K for the fiscal year ended December 31, 1996. The consolidated financial statements for the interim periods included herein, which are unaudited, include, in the opinion of management, all adjustments (consisting only of normal recurring accruals) necessary to present fairly the financial position and results of operations of the registrant for the periods presented. The results of operations for interim periods should not be considered indicative of results to be expected for the full year. 3 CV REIT, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (dollars in thousands) Sept.30, Dec.31, Assets 1997 1996 ------ -------- -------- Real estate mortgage notes: Long Term Recreation Notes $ 66,606 $ 67,302 Other 13,135 17,506 -------- -------- 79,741 84,808 Real estate acquired by foreclosure (net of allowance for losses of $2,401) 5,451 5,451 Real estate and investments in real estate partnerships, net of accumulated depreciation 13,006 13,243 Cash and cash equivalents (includes $909 and $898 restricted) 7,957 7,564 Short-term investments 7,943 6,436 Other 2,725 1,428 -------- -------- $116,823 $118,930 ======== ======== LIABILITIES AND STOCKHOLDERS' EQUITY ------------------------------------ Liabilities and other credits: Collateralized Mortgage Obligations $ 33,431 $ 35,064 Accounts payable, accruals and other liabilities 562 599 Dividends payable 2,587 2,552 Deferred income taxes 7,041 7,041 -------- -------- Total liabilities and other credits 43,621 45,256 -------- -------- Stockholders' equity: Common stock, $.01 par-shares authorized 10,000,000; outstanding 7,966,621 80 80 Additional paid-in capital 18,490 18,490 Retained earnings 54,632 55,104 -------- -------- Total stockholders' equity 73,202 73,674 -------- -------- $116,823 $118,930 ======== ======== See accompanying notes to consolidated financial statements. 4 CV REIT, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF INCOME (dollars in thousands, except per share data) Three Months Ended Nine Months Ended September 30, September 30, -------------------- -------------------- 1997 1996 1997 1996 --------- --------- --------- --------- Revenues: Interest, substantially from mortgage notes $ 2,650 $ 2,954 $ 8,012 $ 8,948 Rent and income from real estate partnerships 665 320 1,963 927 --------- --------- --------- --------- 3,315 3,274 9,975 9,875 --------- --------- --------- --------- Expenses: Interest 755 803 2,286 2,432 Operating, general and administrative 332 242 992 874 Depreciation 33 40 238 121 --------- --------- --------- --------- 1,120 1,085 3,516 3,427 --------- --------- --------- --------- 2,195 2,189 6,459 6,448 Recovery of losses, net - - - 243 --------- --------- --------- --------- Net income $ 2,195 $ 2,189 $ 6,459 $ 6,691 ========= ========= ========= ========= Net income per common share $ .28 $ .27 $ .81 $ .84 ========= ========= ========= ========= Dividends declared per common share $ .29 $ .29 $ .87 $ .85 ========= ========= ========= ========= Average common shares outstanding 7,966,621 7,966,621 7,966,621 7,966,621 ========= ========= ========= ========= See accompanying notes to consolidated financial statements. 5 CV REIT, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENT OF RETAINED EARNINGS (in thousands) Balance at December 31, 1996 $55,104 Nine months ended September 30, 1997: Net income 6,459 Dividends declared (6,931) ------- Balance at September 30, 1997 $54,632 ======= See accompanying notes to consolidated financial statements. 6 CV REIT, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) Nine Months Ended September 30, ------------------- 1997 1996 -------- -------- CASH FLOWS FROM OPERATING ACTIVITIES: Net income $ 6,459 $ 6,691 Adjustment to reconcile net income to net cash provided by operating activities: Depreciation 238 121 Equity in depreciation of real estate partnerships 131 131 Recovery of losses, net - (243) -------- -------- 6,828 6,700 Changes in operating assets and liabilities: Increase in other assets (498) (459) (Decrease) increase in accounts payable, accruals and other liabilities (37) 259 -------- -------- Net cash provided by operating activities 6,293 6,500 -------- -------- CASH FLOWS FROM INVESTING ACTIVITIES: Fundings of real estate mortgage notes (12,397) (12,154) Collections on real estate mortgage notes 17,464 19,273 Purchase of short-term investments (8,679) - Maturity of short-term investments 7,172 - Costs associated with proposed acquisition (799) - Purchase of real estate - (1,151) Other (132) (102) -------- -------- Net cash provided by investing activities 2,629 5,866 -------- -------- CASH FLOWS FROM FINANCING ACTIVITIES: Repayments of borrowings (1,633) (1,491) Cash dividends paid (6,896) (6,616) Increase in restricted cash (11) (10) -------- -------- Net cash used in financing activities (8,540) (8,117) -------- -------- Net increase in unrestricted cash and cash equivalents 382 4,249 Unrestricted cash and cash equivalents at beginning of the period 6,666 6,749 -------- -------- Unrestricted cash and cash equivalents at end of the period $ 7,048 $ 10,998 ======== ======== Supplemental disclosure of cash flow information: Cash paid during the period for interest $ 2,269 $ 2,446 ======== ======== Supplemental schedule of non-cash investing and financing activities: Reduction of mortgage notes receivable in connection with purchase of real estate $ - $ 6,248 ======== ======== See accompanying notes to consolidated financial statements. 7 CV REIT, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (1) Real Estate Mortgage Notes (a) Real estate mortgage notes, substantially all of which are collateralized by real estate located in southeast Florida, consist of (in thousands): Sept.30, Dec. 31, 1997 1996 -------- -------- Long Term Recreation Notes (the "Recreation Notes") (Note 1(b)) $ 66,606 $ 67,302 Hilcoast Development Corp. ("Hilcoast"): (Note 1(c)): Lines of Credit 6,740 10,039 Other 6,089 6,308 Other 306 1,159 -------- -------- Totals $ 79,741 $ 84,808 ======== ======== (b) At September 30, 1997, the Recreation Notes consisted of $25 million due from Hilcoast (the "Hilcoast Recreation Note"), collateralized by a first mortgage on certain real estate within the Century Village at Pembroke Pines, Florida active adult condominium project (the "Pembroke Century Village"), including the recreation facilities at that project (the "Pembroke Recreation Facilities") and $41.6 million, collateralized by first mortgages on the recreation facilities at the three previously completed Century Village communities in southeast Florida. The Hilcoast Recreation Note bears interest at prime (8.5% at September 30, 1997) plus 3%, but in any event not less than 9% nor more than 11%, and currently requires monthly interest payments only. Upon the earlier to occur of delivery of the last condominium apartment at the Pembroke Century Village or July 31, 1998, the Hilcoast Recreation Note is scheduled to be converted to an 11%, fixed rate, 25 year, $25 million, self-amortizing loan providing for equal monthly payments of principal and interest. This note may not be prepaid by Hilcoast without a prepayment penalty and will be collateralized by a first mortgage on the Pembroke Recreation Facilities. 8 The remaining Recreation Notes principally provide for self-amortizing equal monthly principal and interest payments due through 2012, with interest rates averaging 13%, and contain certain prepayment prohibitions. (c) Hilcoast Lines of Credit to Hilcoast consist of revolving construction loan commitments which as of September 30, 1997, aggregated $9.6 million. $7.5 million of the Lines of Credit matures on July 31, 1998 and bears interest, payable monthly, at prime plus 3%, but in any event not less than 9% nor more than 11%. The remaining $2.1 million matures on November 30, 1997 and bears interest, payable monthly, at prime plus 3%, but in any event not less than 11%. The Lines of Credit also provide for unused commitment fees generally equal to 1.8% per annum and require specific release prices, principally based on sales of condominium apartments at the Pembroke Century Village, to be applied as permanent reductions of amounts available under the Lines of Credit. Other real estate mortgage notes due from Hilcoast amounted to $6.1 million as of September 30, 1997 and included $5 million payable July 31, 1998, with interest, payable quarterly, at 10%, collateralized by the Pembroke Recreation Facilities. The remaining mortgage note due from Hilcoast matures in December 1997 and bears interest, payable monthly, at prime plus 3% (but in any event not less than 9% nor more than 11%). (2) Real Estate Acquired by Foreclosure Real estate acquired by foreclosure consists of (in thousands): Sept.30, Dec. 31, 1997 1996 Commercial: -------- -------- Broward County, Florida: Nine acre commercial site in Dania $5,000 $5,000 29 acre commercial site in Miramar 2,595 2,595 ------ ------ Total commercial 7,595 7,595 Residential 257 257 ------ ------ 7,852 7,852 Less allowance for losses (2,401) (2,401) ------ ------ Totals $5,451 $5,451 ====== ====== 9 (3) Real Estate and Investments in Real Estate Partnerships Real estate and investments in real estate partnerships are located in southeast Florida and consist of (in thousands): Sept.30, Dec. 31, 1997 1996 -------- -------- Century Plaza shopping center $ 7,422 $ 7,402 Days Inn motel 4,058 4,058 Administration Building 962 962 Other 80 81 -------- -------- 12,522 12,503 Less accumulated depreciation (2,663) (2,425) -------- -------- 9,859 10,078 45%-50% investments in self-storage warehouse partnerships 3,147 3,165 -------- -------- Totals $13,006 $13,243 ======== ======== (4) Collateralized Mortgage Obligations ("CMO's") The CMO's amounted to $33.4 million at September 30, 1997 (net of unamortized discount of $710,000, based on an effective interest rate of 8.84%), are collateralized by the Recreation Notes, excluding the Hilcoast Recreation Note (Note 1(b)), require quarterly self-amortizing principal and interest payments and mature on March 15, 2007. (5) Commitments and Contingencies (a) TGI Development, Inc. ("TGI") On October 9, 1989, TGI filed a complaint in the Circuit Court of Palm Beach County against the Company, H. Irwin Levy and certain unrelated parties alleging misrepresentations by the defendants in connection with TGI's purchase and development of land from a previous borrower of the Company. The complaint, as subsequently amended, consisted of counts of common law fraud and breach of contract and sought compensatory damages of approximately $2 million in addition to punitive damages. On October 3, 1990, the Company filed a counterclaim against TGI in connection with an $800,000 promissory note from TGI to the Company. On February 9, 1994, the Circuit Court granted a Final Judgment in favor of the Company, which dismissed TGI's claim of common law fraud against the Company and struck its punitive damage claim. In accordance with an agreement between the parties, on August 23, 1994, the Court dismissed the breach of contract claim with prejudice and entered a judgment in the amount of $1.1 million in favor of the Company on the aforementioned counterclaim. The Company agreed not to execute that judgment until completion of TGI's appeal of the Final Judgment on its claim for compensatory damages. On January 3, 1996, the Fourth District Court of Appeals reversed the Final Judgment. The Company unsuccessfully appealed this reversal to the Florida Supreme Court and the case has been remanded for trial to the Circuit Court. 10 Although the Company believes it has substantial defenses, the ultimate outcome of this litigation cannot presently be determined. Accordingly, no provision for any liability that may result upon final adjudication has been made in the accompanying financial statements. In management's opinion, the final outcome of this litigation will not have a material adverse effect on the Company's financial condition. (b) Other The Company is subject to various claims and complaints relative to its business activities. In the opinion of management, the ultimate disposition of these matters will not have a material adverse effect on the Company's financial position. (6) Consulting and Advisory Agreement with Hilcoast Hilcoast provides certain investment advisory, consulting and administrative services to the Company, excluding matters related to Hilcoast's loans from the Company, under a consulting and advisory agreement which expires in December 31, 1997, as extended. If the proposed acquisition of certain commercial properties (Note 7) is consummated, the advisory agreement will be extended to June 30, 1999. The agreement provides for the payment of $10,000 per month to Hilcoast, plus reimbursement for reasonable out of pocket expenses and may be terminated by Hilcoast upon 180 days notice and by the Company upon 30 days notice. (7) Proposed Acquisition On September 19, 1997, the Company entered into an agreement for the acquisition of a commercial real estate management company and up to nine shopping centers and an office building , located in the middle Atlantic region, containing an aggregate of approximately 644,000 square feet with an assigned gross asset value of approximately $57 million. The agreement, which resulted from the previously reported negotiations, contemplates issuance to the sellers of approximately 1.8 million units, subject to adjustment, by a newly formed operating partnership (in which a wholly-owned subsidiary (the "Subsidiary") of the Company will be the general partner and own at least 81%). The operating partnership is expected to assume approximately $33 million of mortgage indebtedness and pay approximately $2.4 million in cash (excluding transaction costs). Louis Meshon, Sr., who has over 25 years of experience in management of commercial properties and is the chief executive officer of the management company, is expected to become the chief operating officer of the Subsidiary and chief executive officer of the Company. The agreement has been approved by the Company's Board of Directors and is subject to shareholder approval and various other conditions. The closing is scheduled to take place in December 1997. However, there is no assurance that the proposed acquisition will be consummated. 11 Item 2. Management's Discussion and Analysis of Results of Operations and Financial Condition Results of Operations Net Income For the third quarter ended September 30, 1997, net income was $2,195,000 or $.28 per share compared to $2,189,000 or $.27 per share for the corresponding quarter in 1996. Net income for the nine months ended September 30, 1997 was $6,459,000 or $.81 per share compared to $6,691,000 or $.84 per share for the same period of 1996. Interest income decreased by $304,000 and $936,000 for the three and nine months, respectively, partially attributable to an approximately $5 million and $6 million reduction in the average balance of the Hilcoast mortgage notes receivable. The average interest rate on the mortgage notes repaid approximated 12.25% and the repayments were generally reinvested in lower yielding short-term investments (averaging approximately 5.60%). Interest income also decreased due to the elimination of certain income producing assets utilized in the acquisition of the Century Plaza shopping center on September 30, 1996, which decrease was more than offset by higher net rental income (rent income less operating costs) from Century Plaza as discussed below. Rent income increased $345,000 and $1,036,000 for the three and nine month periods, respectively, mainly due to the acquisition of Century Plaza. 12 Interest expense decreased during 1997 due to scheduled principal repayments of the CMO's, the Company's only outstanding debt. Operating, general and administrative expenses increased $90,000 and $118,000 for the three and nine months, respectively, principally due to additional operating expenses of $108,000 and $314,000 associated with Century Plaza. These increases were offset by reductions in general and administrative expenses, principally personnel costs and professional fees. Net income for the nine months ended September 30, 1997 reflects additional depreciation expense of $117,000 from Century Plaza. Net income for the nine months ended September 30, 1996 includes a $243,000 net non-recurring credit, primarily consisting of a recovery of previously recorded losses. Funds From Operations Funds From Operations ("FFO") consists of net income (computed in accordance with generally accepted accounting principles) before recovery of previously recorded losses and depreciation of real property (including the Company's share of depreciation in connection with its equity earnings in unconsolidated partnerships). The Company believes that FFO is an appropriate measure of operating performance because real estate depreciation charges are not meaningful in evaluating the operating results of the Company's properties and certain non-recurring items, such as the recovery of previously recorded losses, are not relevant to ongoing operations. However, FFO does not represent cash generated from operating activities in accordance with generally accepted accounting principles and should not be considered as an alternative to either net income as a measure of the Company's operating performance or to cash flows from operating activities as an indicator of liquidity or cash available to fund all cash flow needs. In addition, since other REITs may not calculate FFO in the same manner, FFO presented herein may not be comparable to that reported by other REITs. For the quarter ended September 30, 1997, FFO amounted to $2,272,000 compared to $2,273,000 for the same quarter of 1996. For the nine months ended September 30, 1997, FFO was $6,828,000 compared to $6,700,000 for the same period of 1996. 13 Liquidity and Capital Resources Net cash provided by operating activities amounted to $6,293,000 and $6,500,000 for the nine months ended September 30, 1997 and 1996, respectively. These amounts consisted of net income (excluding depreciation and other non-cash items), amounting to $6,828,000 and $6,700,000, respectively, less increases in net operating assets. Net cash provided by investing activities aggregated $2,629,000 and $5,866,000 during the nine months ended September 30, 1997 and 1996, respectively, and included $5,067,000 and $7,119,000, respectively, of net collections on real estate mortgage notes, partially offset by a $1,507,000 reduction in short-term investments in 1997 and $1,151,000 cash used to purchase Century Plaza in 1996. Net cash used in financing activities amounted to $8,540,000 and $8,117,000 during the nine months ended September 30, 1997 and 1996, respectively, consisting of dividends of $6,896,000 and $6,616,000, respectively, and repayments on the Company's CMO's of $1,633,000 and $1,491,000, respectively. At September 30, 1997, total assets were $116.8 million, including $79.7 million in real estate mortgage notes. Approximately $66.6 million of the real estate mortgage notes are collateralized by recreation facilities under long-term leases with unit owners at approximately 29,400 apartments at Century Village adult condominium communities at Pembroke Pines, West Palm Beach, Deerfield Beach and Boca Raton, Florida, and generally provide for self-amortizing, equal monthly installment payments through 2028 (the "Recreation Notes" - see Note 1(b) to Consolidated Financial Statements). The operations of these facilities historically have been profitable and, in the Company's opinion, are not likely to be affected by adverse economic conditions. The remaining $13.1 million of real estate mortgage notes include $12.8 million due from Hilcoast, principally collateralized by first mortgages on certain real estate at the Century Village at Pembroke Pines adult condominium community in Broward County, Florida (the "Pembroke Century Village" - see Note 1(c) to Consolidated Financial Statements). Collections on these mortgage notes may be affected by the future success of the Pembroke Century Village which may, in turn, be affected by conditions in the housing market. At September 30, 1997, 7,378 units had been sold and delivered at the planned 7,780 unit Pembroke Century Village and the backlog of units under contract for future delivery was 157 units with a sales value of $13.7 million. 14 Operating funds are currently generated from interest income, principally on mortgage notes, and rentals from income producing properties. Dividend payments to stockholders, in accordance with the provisions of the Internal Revenue Code, limit the Company from utilizing significant amounts of income-generated funds for investment purposes. Since its qualification as a REIT and until 1990, monies received from the repayment of existing mortgage notes and borrowings were generally reinvested in new and existing mortgage notes and other real estate related investments. In more recent years, the Company's only new loan commitments have been in connection with its existing borrowers. The Company has generally reinvested its other available funds in high quality short-term corporate and government securities. The Company expects to pursue this strategy while it continues to evaluate alternative real estate investments. See Note 7 to Consolidated Financial Statements regarding a proposed acquisition of ten commercial properties. During the quarter ended September 30, 1997, there were no new loan commitments and at September 30, 1997, commitments on outstanding real estate loans and capital expenditures were insignificant. During the nine months ended September 30, 1997, the Company declared cash dividends of $.87 per share, aggregating $6.9 million which approximated the Company's FFO during that period. At September 30, 1997, the outstanding balance of the CMO's amounted to $33.4 million (net of unamortized discount of $710,000 based on an effective interest rate of 8.84%). The CMO's are collateralized by $41.6 million of the Recreation Notes and require self-amortizing principal and interest payments through March 2007. During the term of the CMO's, the Company's scheduled annual debt service requirement approximates $5.2 million compared to annual principal and interest payments scheduled to be received under the related Recreation Notes of $6.5 million. Inflation As of September 30, 1997, the Company had no variable interest rate borrowings; however, the Company's interest-sensitive mortgage notes receivable amounted to $33 million, with interest at prime + 3%, but in any event not less than 9% nor more than 11%. As of September 30, 1997, the interest rate on those notes had reached the 11% ceiling; accordingly, in the event of inflation, even if such inflation is accompanied by rising interest rates, the effect on the Company's results of operations is not expected to be material. 15 PART II. Other Information Item 6 - Exhibits and Reports on Form 8-K: Exhibits: 27 Financial Data Schedule Reports on Form 8-K: The Company was not required to file Form 8-K during the quarter for which this report is filed. 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. CV REIT, INC. ________________________________ (Registrant) /s/ Stanley Brenner November 13, 1997 ________________________________ Stanley Brenner, President /s/ Elaine Hauff November 13, 1997 ________________________________ Elaine Hauff, Vice President, Treasurer and Principal Financial and Accounting Officer EX-27 2 FINANCIAL DATA SCHEDULE
5 1,000 9-MOS DEC-31-1997 SEP-30-1997 7,957 7,943 79,741 2,401 0 0 23,521 2,663 116,823 0 33,431 0 0 80 73,122 116,823 0 9,975 0 0 992 0 2,286 6,459 0 0 0 0 0 6,459 .81 .81 INCLUDES $909 OF RESTRICTED CASH.
-----END PRIVACY-ENHANCED MESSAGE-----