Registration statement for securities to be issued by real estate companies

STATEMENTS OF OPERATIONS

v3.8.0.1
STATEMENTS OF OPERATIONS - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Dec. 31, 2016
Dec. 31, 2015
Revenue:            
Interest income from loans $ 1,223,919 $ 931,715 $ 2,260,759 $ 1,735,200 $ 3,648,427 $ 2,477,876
Origination fees, net 169,939 66,320 267,400 95,143 197,378 108,385
Late and other fees 35,472 68,051 65,454 101,306 105,911 144,813
Processing fees 29,450 14,250 54,375 26,985 65,935 55,650
Rental income, net 21,845 4,579 49,228 4,579 68,417 0
Other income 79,433 10,478 125,580 10,478 47,427 0
Gain on sale of real estate 0 0 0 0    
Total revenue 1,560,058 1,095,393 2,822,796 1,973,691 4,133,495 2,786,724
Operating costs and expenses:            
Interest and amortization of deferred financing costs 170,639 119,482 286,909 221,692 505,135 221,698
Compensation to manager 0 91,061 35,847 152,517 350,229 210,407
Professional fees 48,403 0 132,142 24,743 87,493 2,250
Compensation, fees and taxes 164,986 15,567 270,825 22,388    
Exchange fees 37,665 0 37,665      
Other fees and taxes         34,662 5,093
Depreciation 7,734 0 12,890 0    
General and administrative expenses 131,754 0 177,341 0    
Loss on sale of real estate 42,231 0 15,753   87,967 5,476
Bank fees         17,382 34,897
Total operating costs and expenses 603,412 226,110 969,372 421,340 1,082,868 479,821
Net income $ 956,646 $ 869,283 $ 1,853,424 $ 1,552,351 $ 3,050,627 $ 2,306,903
Basic and diluted net income per common share outstanding:            
Basic $ 0.09 $ 0 $ 0.14 [1] $ 0    
Diluted $ 0.09 $ 0 $ 0.14 [1] $ 0    
Weighted average number of common shares outstanding:            
Basic 11,103,237 0 11,103,237 0    
Diluted 11,103,237 0 11,103,237 0    
[1] Net income per share for the period beginning February 9, 2017 (i.e., the effective date of the company's initial public offering) and ending June 30, 2017.