Wednesday, March 12, 2014

MONOPOLY I LLC's 4Q13 Financial Report



Company Operations

Ø  Total revenue (operating and investment) was $202,922 for 4Q13
Ø  Rental revenue was $180K vs. $172K in 3Q13—steady
Ø  Funds from operations (FFO) was $43,426 during 4Q13
Ø  Dividends from securities portfolio in 4Q13 was $15,999
Ø  Share price increased $.60 to $12.92 per share
Ø  Member shares issued since inception: 192,833 (65 share members)

Revenue: M1’s fourth quarter total revenue topped $200,000 for the first time in our company’s history, coming in at $202,922, which included rental income, dividend income, late fees, and other miscellaneous income items.  Rental revenue increased slightly to $180,137 compared to $172,648 and $176,662 during the 3Q13 and 2Q13 respectively. Our new acquisition (Oxford Apartments) on April 1, 2013 and efficient rental operations have contributed to this positive trend and stability. Our securities portfolio generated $15,999 in dividends compared to $16,495 and $16,951 during 3Q13 and 2Q13 respectively.  We expect dividend income to remain level as we maintain our focus on reducing debt instead of growing our securities portfolio.

Operating expenses: Our operating expenses for 4Q13 were $155,740 compared to $166,032 and $177,523 for 3Q13 and 2Q13 respectively. We will continue to invest money to improve our properties; we invested $18,589 in renovations, maintenance, and repairs during 4Q13. Our next two largest cash expenses were utility expense ($13,214) and property insurance ($8,480). All operating expenses were in line with our budget.

Funds From Operations (FFO):  M1’s taxable loss for 4Q13 was $12,047; however by adding back depreciation expense the company experienced a positive FFO of $43,426.  Interest expense for 4Q13 was $49,005.  Our average cost of capital increased to 4.75%.  Management will continue to seek opportunities to refinance and/or pay-off liabilities in order to lower interest expense, allowing the company to use those savings to further reduce debt.

Distributions: M1 paid its first distribution to share members in January 2013. Distributions are based on FFO from the previous six months of operations. 
     Distributions paid on January 31, 2013 were $.09 per share. 
     Distributions paid on July 31, 2013 were $.12 per share or a 33.3% increase.   
During July 1 – December 31, 2013, FFO was $93,039.  M1 will distribute 30% of FFO, resulting in a distribution of $27,912 or $.14 per share, or a 16.6% increase.

Balance sheet:  Cash, cash equivalents, and short-term investments as of December 31, 2013 were $976,386. Our REIT portfolio accounts for $958,394. Our long-term assets or property portfolio is valued at $5,635,000.  Total assets are $6,611,386. The company’s total liabilities decreased to $4,119,738. Share members’ equity increased to $2,491,648. During 4Q13, M1 issued 10,591 member shares.


Securities portfolio:  As of December 31, 2013, M1’s securities portfolio was valued at $958,394, approximately 14.49% of total assets. The portfolio is comprised of real estate investment trusts allocating 9% in residential, 8% in office and industrial, 5% in healthcare, 20% in mortgage, 41% in retail, 5% in student housing, 4% in shopping centers, and 8% in Vanguard REIT.  Our three largest holdings were in the following REITs:  Realty Income, National Retail Properties, Inc. and Annaly Capital.  During 4Q13, we added to Boston Properties, Vanguard REIT, Home Properties, and Realty.  We eliminated positions in Mack-Cali and Hovnanian.  We did not initiate any new positions. Our securities portfolio performance during the fourth quarter was -10.57%; since inception our securities portfolio has returned -12.70%.

Property management:  The economy in Joplin continues to improve with the rebuilding of the city.  However, we have seen an increase in rental turnovers as construction crews come to town and then depart within 6-12 months.  The demand helps to keep the vacancies to a minimum, but the transition of tenants does have a negative impact on our rents collected per apartment.  During the 4Q we experienced a slight increase in rental income due to apartment vacancies being filled.  Our current occupancy rate is 96.2%.

Acquisition/Disposition: None

Guidance for 2014: Last year we gradually increased our rental income goal as we experienced a change in rental rates and as we increased the size of our property portfolio.  Based on 2013 total income of $750,305 and planning minimum changes in the size of our property portfolio we believe we can obtain $660,000 in rental income and after adding in dividend income and investment operations we can expect total revenue of $750,000 in 2014.  We will budget our operating expenses to be 80% of our expected revenue as we execute our preventive maintenance plans.  We will continue to distribute 30% of our funds from operations to reward our share members.
 

No comments: