XML 52 R38.htm IDEA: XBRL DOCUMENT v3.20.1
COMMERCIAL LOAN INVESTMENTS (Tables)
3 Months Ended
Mar. 31, 2020
COMMERCIAL LOAN INVESTMENTS  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]

The Company’s commercial loan investments were comprised of the following at March 31, 2020:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Description

    

Date of Investment

    

Maturity Date

    

Original Face Amount

    

Current Face Amount

    

Carrying Value

    

Coupon Rate

First Mortgage – 72-Acre Land Parcel, Orlando, FL

 

June 2019

 

June 2020

 

$

8,000,000

 

$

8,000,000

 

$

7,967,650

 

12.00%

Mortgage Note  – 400 Josephine Street, Austin, TX

 

July 2019

 

July 2020

 

 

8,250,000

 

 

8,250,000

 

 

8,228,421

 

11.50%

Ground Lease Loan  – 400 Josephine Street, Austin, TX

 

July 2019

 

N/A

 

 

16,250,000

 

 

16,250,000

 

 

16,539,509

 

N/A

LPGA Buyer Loan  – Daytona Beach, FL

 

October 2019

 

October 2020

 

 

2,070,000

 

 

2,070,000

 

 

2,053,118

 

7.50%

First Mortgage – Redevelopment Property, Honolulu, Hawaii

 

January 2020

 

January 2021

 

 

3,500,000

 

 

3,500,000

 

 

3,445,067

 

11.00%

First Mortgage – 12-Acre Land Parcel, Daytona Beach, FL

 

February 2020

 

February 2021

 

 

3,375,000

 

 

3,375,000

 

 

3,328,939

 

9.50%

Impairment / CECL Reserve

 

 

 

 

 

 

 —

 

 

 —

 

 

(1,904,500)

 

 

 

 

 

 

 

 

$

41,445,000

 

$

41,445,000

 

$

39,658,204

 

 

The carrying value of the commercial loan investment portfolio at March 31, 2020 consisted of the following:

 

 

 

 

 

    

Total

Current Face Amount

 

$

 41,445,000

Imputed Interest over Rent Payments Received on Ground Lease Loan

 

 

 289,509

Unaccreted Origination Fees

 

 

 (171,805)

Impairment / CECL Reserve

 

 

 (1,904,500)

Total Commercial Loan Investments

 

$

 39,658,204