|
New York
|
| |
81-3467779
|
|
|
State or other jurisdiction of
Incorporation or organization |
| |
(I.R.S. Employer
Identification No.) |
|
|
Title of each class
|
| |
Name of each exchange on which registered
|
|
|
Common Shares, par value $.001 per share
|
| |
NYSE American LLC
|
|
| Large accelerated filer ☐ | | | Accelerated filer ☐ | | | ||
| Non-accelerated filer ☐ (Do not check if a smaller reporting company) | | | Smaller reporting company ☑ | | | | |
| Emerging growth company ☑ | | | | | |
| | |
Page
|
| |||
PART I | | | | | | | |
| | | | 1 | | | |
| | | | 15 | | | |
| | | | 36 | | | |
| | | | 36 | | | |
| | | | 36 | | | |
| | | | 36 | | | |
PART II | | | | | | | |
| | | | 37 | | | |
| | | | 38 | | | |
| | | | 38 | | | |
| | | | 44 | | | |
| | | | 45 | | | |
| | | | 45 | | | |
| | | | 45 | | | |
| | | | 46 | | | |
PART III | | | | | | | |
| | | | 47 | | | |
| | | | 50 | | | |
| | | | 53 | | | |
| | | | 55 | | | |
| | | | 56 | | | |
PART IV | | | | | | | |
| | | | 57 | | | |
SIGNATURES | | | |
|
| |
Amount
|
| |
Number of
Loans |
| |
Aggregate
Principal Amount |
| ||||||
$100,000 or less
|
| | | | 137 | | | | | $ | 9,083,857 | | |
$100,001 to $250,000
|
| | | | 135 | | | | | | 20,779,964 | | |
$250,001 to $500,000
|
| | | | 48 | | | | | | 17,135,590 | | |
$500,001 to $1,000,000
|
| | | | 9 | | | | | | 6,621,618 | | |
Over $1,000,000
|
| | | | 8 | | | | | | 9,649,930 | | |
Total
|
| | | | 337 | | | | | $ | 63,270,959 | | |
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Loans originated
|
| | | $ | 53,468,949 | | | | | $ | 21,580,103 | | |
Loans repaid
|
| | | $ | 23,948,601 | | | | | $ | 14,861,360 | | |
Mortgage lending revenues
|
| | | $ | 6,908,334 | | | | | $ | 4,065,078 | | |
Mortgage lending expenses
|
| | | $ | 1,775,651 | | | | | $ | 907,408 | | |
Number of loans outstanding
|
| | | | 337 | | | | | | 217 | | |
Principal amount of loans earning interest
|
| | | $ | 63,270,959 | | | | | $ | 33,750,610 | | |
Average outstanding loan balance
|
| | | $ | 187,748 | | | | | $ | 155,533 | | |
Weighted average contractual interest rate
(1)
|
| | | | 12.08 % | | | | | | 12.23 | | |
Weighted average term to maturity (in months)
(2)
|
| | | | 12 | | | | | | 18 | | |
Year of Origination
|
| |
Number of
Loans |
| |
Aggregate
Principal Amount |
| ||||||
2017
|
| | | | 202 | | | | | $ | 41,221,245 | | |
2016
|
| | | | 72 | | | | | $ | 11,375,101 | | |
2015
|
| | | | 40 | | | | | $ | 6,644,396 | | |
2014 and prior
|
| | | | 23 | | | | | $ | 4,030,217 | | |
| | | | | 337 | | | | | $ | 63,270,959 | | |
| | |
At December 31,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Developer – Residential Mortgages
|
| | | $ | 43,855,827 | | | | | $ | 21,343,927 | | |
Developer – Commercial Mortgages
|
| | | | 12,480,612 | | | | | | 9,049,942 | | |
Land Mortgages
|
| | | | 6,676,060 | | | | | | 3,149,602 | | |
Mixed Use
|
| | | | 258,460 | | | | | | 207,139 | | |
Total Mortgages Receivable
|
| | | $ | 63,270,959 | | | | | $ | 33,750,610 | | |
|
| | |
For the Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2017*
|
| |
2016*
|
| ||||||||||||||||||||||||||||||
| | |
# of Loans
|
| |
Interest earned
|
| |
%
|
| |
# of Loans
|
| |
Interest earned
|
| |
%
|
| ||||||||||||||||||
Residential
|
| | | | 272 | | | | | $ | 3,766,887 | | | | | | 69.3 | | | | | | 169 | | | | | $ | 2,307,270 | | | | | | 63.2 | | |
Commercial
|
| | | | 45 | | | | | | 1,071,991 | | | | | | 19.7 | | | | | | 34 | | | | | | 978,295 | | | | | | 26.8 | | |
Land Mortgages
|
| | | | 17 | | | | | | 573,424 | | | | | | 10.6 | | | | | | 11 | | | | | | 340,470 | | | | | | 9.3 | | |
Mixed Use
|
| | | | 3 | | | | | | 22,200 | | | | | | 0.4 | | | | | | 3 | | | | | | 22,392 | | | | | | 0.7 | | |
Total
|
| | | | 337 | | | | | $ | 5,434,502 | | | | | | 100.0 | | | | | | 217 | | | | | $ | 3,648,427 | | | | | | 100.0 | | |
|
Sources of Capital
|
| | |||||
Debt: | | | | | | | |
Line of credit
|
| | | $ | 9,841,613 | | |
Mortgage payable
|
| | | | 301,101 | | |
Total debt
|
| | | $ | 10,142,714 | | |
Other liabilities
|
| | | | 2,785,542 | | |
Total liabilities
|
| | | $ | 12,928,256 | | |
Capital (equity)
|
| | | | 54,566,281 | | |
Total sources of capital
|
| | | $ | 67,494,537 | | |
Assets: | | | | | | | |
Mortgages receivable
|
| | | $ | 63,270,959 | | |
Other assets
|
| | | | 4,223,578 | | |
Total assets
|
| | | $ | 67,494,537 | | |
|
2017
|
| |
High
|
| |
Low
|
| ||||||
Fourth Quarter
|
| | | $ | 5.00 | | | | | $ | 3.83 | | |
Third Quarter
|
| | | $ | 5.02 | | | | | $ | 3.72 | | |
Second Quarter
|
| | | $ | 5.33 | | | | | $ | 4.54 | | |
First Quarter (from February 10)
|
| | | $ | 5.27 | | | | | $ | 4.70 | | |
| | |
Total
|
| |
Less than
1 year |
| |
1 – 3
years |
| |
3 – 5
years |
| |
More than
5 years |
| |||||||||||||||
Operating lease obligations
|
| | | $ | 10,695 | | | | | $ | 8,021 | | | | | $ | 2,674 | | | | | $ | — | | | | | $ | — | | |
Unfunded portions of outstanding construction loans
|
| | | | 3,356,143 | | | | | | 3,356,143 | | | | | | — | | | | | | — | | | | | | — | | |
Unfunded loan commitments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total contractual obligations
|
| | | $ | 3,366,838 | | | | | $ | 3,364,164 | | | | | $ | 2,674 | | | | | $ | — | | | | | $ | — | | |
|
Name
|
| |
Age
|
| |
Position
|
|
John L. Villano | | |
57
|
| |
Chairman of the Board, Co-Chief Executive Officer,
Chief Financial Officer and Secretary |
|
Jeffrey C. Villano | | |
52
|
| |
President, Co-Chief Executive Officer, Treasurer
and Director |
|
Leslie Bernhard (1),(2) | | |
74
|
| | Director | |
Arthur Goldberg (1),(3) | | |
79
|
| | Director | |
Brian Prinz (1),(4) | | |
65
|
| | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Total
($) |
| ||||||||||||
John L. Villano, CPA
Chairman of the Board, Co-Chief Executive Officer, Chief Financial Officer and Secretary |
| | | | 2017 | | | | | $ | 230,000 | | | | | | — | | | | | $ | 230,000 | | |
| | | 2016 | | | | | | NA | | | | | | NA | | | | | | NA | | | ||
Jeffrey C. Villano
President, Co-Chief Executive Officer, Treasurer and Director |
| | | | 2017 | | | | | $ | 230,000 | | | | | | — | | | | | $ | 230,000 | | |
| | | 2016 | | | | | | NA | | | | | | NA | | | | | | NA | | |
Name
|
| |
Fees Earned or
Paid in Cash ($) (1) |
| |
Total
($) |
| ||||||
Leslie Bernhard
|
| | | $ | 13,375 | | | | | $ | 13,375 | | |
Arthur Goldberg
|
| | | $ | 15,604 | | | | | $ | 15,604 | | |
Brian Prinz
|
| | | $ | 11,145 | | | | | $ | 11,145 | | |
Name of Beneficial Owner
(1)
|
| |
Number of Common
Shares Beneficially Owned (2) |
| |
Percentage of
Class (3) |
| ||||||
Executive Officers and Directors | | | | | | | | | | | | | |
John L. Villano
(4)
|
| | | | 1,247,396 | | | | | | 8.09 % | | |
Jeffrey C. Villano
(5)
|
| | | | 1,753,722 | | | | | | 11.38 % | | |
Leslie Bernhard
|
| | | | — | | | | | | — | | |
Arthur Goldberg
|
| | | | 5,000 | | | | | | * | | |
Brian Prinz
|
| | | | 324,102 | | | | | | 2.10 % | | |
All officers and directors as a group (5 persons)
|
| | | | 3,330,220 | | | | | | 21.60 % | | |
Greater Than 5% Shareholders | | | | | | | | | | | | | |
Resource Real Estate Diversified Income Fund
(6)
|
| | | | 850,000 | | | | | | 5.51 % | | |
| | |
2017
|
| |
2016
|
| ||||||
Audit fees*
|
| | | $ | 230,700 | | | | | $ | 128,000 | | |
Audit related fees
|
| | |
|
—
|
| | | |
|
—
|
| |
Tax fees
|
| | |
|
—
|
| | | |
|
—
|
| |
All other fees
|
| | |
|
—
|
| | | |
|
—
|
| |
Total fees
|
| | | $ | 230,700 | | | | | $ | 128,000 | | |
|
Exhibit
No. |
| |
Description
|
|
| | | ||
101.CAL | | | XBRL Taxonomy Extension Calculation Linkbase Document* | |
101.DEF | | | XBRL Taxonomy Extension Definition Linkbase Document* | |
101.LAB | | | XBRL Taxonomy Extension Label Linkbase Document* | |
101.PRE | | | XBRL Taxonomy Extension Presentation Linkbase Document* | |
| | | | SACHEM CAPITAL CORP. | | |||
| | | | By: | | |
/s/ Jeffrey C. Villano
Jeffrey C. Villano
Co-Chief Executive Officer (Principal Executive Officer) |
|
|
Signature
|
| |
Title
|
|
|
/s/ John L. Villano
John L. Villano, CPA
|
| |
Chairman, Co-Chief Executive Officer,
Chief Financial Officer and Director (Principal Financial Officer) |
|
|
/s/ Jeffrey C. Villano
Jeffrey C. Villano
|
| |
Co-Chief Executive Officer, President and
Director (Principal Executive Officer) |
|
|
/s/ Leslie Bernhard
Leslie Bernhard
|
| | Director | |
|
/s/ Arthur Goldberg
Arthur Goldberg
|
| | Director | |
|
/s/ Brian Prinz
Brian Prinz
|
| | Director | |
| | |
December 31,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Assets | | | | | | | | | | | | | |
Assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 954,223 | | | | | $ | 1,561,863 | | |
Escrow deposits
|
| | | | 111,189 | | | | | | — | | |
Mortgages receivable
|
| | | | 62,166,937 | | | | | | 32,521,588 | | |
Mortgages receivable affiliate
|
| | | | 1,104,022 | | | | | | 1,229,022 | | |
Interest and fees receivable
|
| | | | 645,493 | | | | | | 478,928 | | |
Other receivables
|
| | | | 234,570 | | | | | | 182,842 | | |
Due from borrowers
|
| | | | 451,795 | | | | | | 81,911 | | |
Prepaid expenses
|
| | | | 4,520 | | | | | | — | | |
Property and equipment, net
|
| | | | 501,819 | | | | | | 397,448 | | |
Real estate owned
|
| | | | 1,224,409 | | | | | | 1,222,454 | | |
Pre-offering costs
|
| | | | — | | | | | | 625,890 | | |
Deferred financing costs
|
| | | | 95,560 | | | | | | 67,475 | | |
Total assets
|
| | | $ | 67,494,537 | | | | | $ | 38,369,421 | | |
Liabilities and Shareholders’/Members’ Equity | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | |
Line of credit
|
| | | $ | 9,841,613 | | | | | $ | 8,113,943 | | |
Mortgage payable
|
| | | | 301,101 | | | | | | 310,000 | | |
Accounts payable and accrued expenses
|
| | | | 390,758 | | | | | | 196,086 | | |
Security deposit held
|
| | | | 2,550 | | | | | | 800 | | |
Advances from borrowers
|
| | | | 519,764 | | | | | | 291,875 | | |
Due to member
|
| | | | — | | | | | | 656,296 | | |
Due to note purchaser
|
| | | | 723,478 | | | | | | — | | |
Deferred revenue
|
| | | | 1,108,400 | | | | | | 290,456 | | |
Accrued interest
|
| | | | 40,592 | | | | | | 24,350 | | |
Total liabilities
|
| | | | 12,928,256 | | | | | | 9,883,806 | | |
Shareholders’/members’ equity: | | | | | | | | | | | | | |
Preferred shares – $.001 par value; 5,000,000 shares authorized; no shares issued
|
| | | | — | | | | | | — | | |
Common shares – $.001 par value; 50,000,000 shares authorized; 15,415,737 issued and outstanding
|
| | | | 15,416 | | | | | | — | | |
Paid-in capital
|
| | | | 53,315,772 | | | | | | — | | |
Members’ equity
|
| | | | — | | | | | | 28,485,615 | | |
Retained earnings
|
| | | | 1,235,093 | | | | | | | | |
Total shareholders’/members’ equity
|
| | | | 54,566,281 | | | | | | 28,485,615 | | |
Total liabilities and shareholders’/members’ equity
|
| | | $ | 67,494,537 | | | | | $ | 38,369,421 | | |
|
| | |
Years Ended
December 31, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Revenue: | | | | | | | | | | | | | |
Interest income from loans
|
| | | $ | 5,434,502 | | | | | $ | 3,648,427 | | |
Origination fees, net
|
| | | | 802,264 | | | | | | 197,378 | | |
Late and other fees
|
| | | | 136,834 | | | | | | 105,911 | | |
Processing fees
|
| | | | 124,240 | | | | | | 65,935 | | |
Rental income, net
|
| | | | 88,364 | | | | | | 68,417 | | |
Other income
|
| | | | 410,494 | | | | | | 47,427 | | |
Net gain on sale of real estate
|
| | | | 179 | | | | | | — | | |
Total revenue
|
| | | | 6,996,877 | | | | | | 4,133,495 | | |
Operating costs and expenses: | | | | | | | | | | | | | |
Interest and amortization of deferred financing costs
|
| | | | 664,134 | | | | | | 505,135 | | |
Compensation to manager
|
| | | | 35,847 | | | | | | 350,229 | | |
Professional fees
|
| | | | 299,935 | | | | | | 87,493 | | |
Compensation and related costs
|
| | | | 698,227 | | | | | | 34,662 | | |
Other expenses and taxes
|
| | | | 155,343 | | | | | | — | | |
Depreciation
|
| | | | 28,358 | | | | | | — | | |
General and administrative expenses
|
| | | | 254,185 | | | | | | 17,382 | | |
Loss on sale of real estate
|
| | | | — | | | | | | 87,967 | | |
Total operating costs and expenses
|
| | | | 2,136,029 | | | | | | 1,082,868 | | |
Net income
|
| | | $ | 4,860,848 | | | | | $ | 3,050,627 | | |
Basic and diluted net income per common share outstanding*: | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.38 | | | | | $ | — | | |
Diluted
|
| | | $ | 0.38 | | | | | $ | — | | |
Weighted average number of common shares outstanding*: | | | | | | | | | | | | | |
Basic
|
| | | | 11,956,246 | | | | | | — | | |
Diluted
|
| | | | 11,956,246 | | | | | | — | | |
|
|
| |
SACHEM CAPITAL CORP. (F/K/A HML CAPITAL CORP.)
|
| |
SACHEM
CAPITAL PARTNERS, LLC |
| ||||||||||||||||||||||||
| | |
Common
Shares |
| |
Amount
|
| |
Additional
Paid in Capital |
| |
Retained
Earnings |
| |
Predecessor’s
Members’ Equity |
| |||||||||||||||
Beginning balance, January 1, 2016
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 24,229,517 | | |
Issuance of common shares
|
| | | | 2,220,000 | | | | | $ | 2,220 | | | | | $ | (2,220 ) | | | | | | | | | | | | | | |
Member contributions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,084,730 | | |
Member distributions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (3,879,259 ) | | |
Net income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,050,627 | | |
Balance December 31, 2016
|
| | | | 2,220,000 | | | | | | 2,220 | | | | | | (2,220 ) | | | | | | — | | | | | | 28,485,615 | | |
Member contributions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 653,646 | | |
Member distributions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,460,125 ) | | |
Net income for the period January 1, 2017 – February 8, 2017
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 286,100 | | |
Conversion of members' equity into common stock
|
| | | | 6,283,237 | | | | | | 6,283 | | | | | | 26,958,953 | | | | | | | | | | | | (26,965,236 ) | | |
Initial public offering
|
| | | | 2,600,000 | | | | | | 2,600 | | | | | | 11,023,400 | | | | | | | | | | | | | | |
Public offering
|
| | | | 4,312,500 | | | | | | 4,313 | | | | | | 15,335,639 | | | | | | | | | | | | | | |
Dividends paid
|
| | | | | | | | | | | | | | | | | | | | | | (3,339,655 ) | | | | | | | | |
Net income for the period February 9, 2017 – December 31, 2017
|
| | | | | | | | | | | | | | | | | | | | | | 4,574,748 | | | | | | | | |
Balance December 31, 2017
|
| | | | 15,415,737 | | | | | $ | 15,416 | | | | | $ | 53,315,772 | | | | | $ | 1,235,093 | | | | | $ | — | | |
|
| | |
Years Ended December 31,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net income
|
| | | $ | 4,860,848 | | | | | $ | 3,050,627 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Amortization of deferred financing costs
|
| | | | 59,118 | | | | | | 47,676 | | |
Depreciation expense
|
| | | | 28,358 | | | | | | — | | |
(Gain) loss on sale of real estate
|
| | | | (179 ) | | | | | | 87,967 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
(Increase) decrease in:
|
| | | | | | | | | | | | |
Escrow deposits
|
| | | | (111,189 ) | | | | | | — | | |
Interest and fees receivable
|
| | | | (166,565 ) | | | | | | (213,438 ) | | |
Other receivables
|
| | | | (51,728 ) | | | | | | (72,374 ) | | |
Prepaid Insurance
|
| | | | (4,520 ) | | | | | | — | | |
(Decrease) increase in:
|
| | | | | | | | | | | | |
Due to member
|
| | | | (656,296 ) | | | | | | 421,592 | | |
Accrued interest
|
| | | | 16,242 | | | | | | (13,479 ) | | |
Accrued expenses
|
| | | | 194,674 | | | | | | 196,086 | | |
Deferred revenue
|
| | | | 817,944 | | | | | | 25,484 | | |
Advances from borrowers
|
| | | | (141,995 ) | | | | | | 167,044 | | |
Total adjustments
|
| | | | (16,136 ) | | | | | | 646,558 | | |
NET CASH PROVIDED BY OPERATING ACTIVITIES
|
| | | | 4,844,712 | | | | | | 3,697,185 | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | |
Proceeds from sale of real estate owned
|
| | | | 530,181 | | | | | | 1,059,629 | | |
Acquisitions of and improvements to real estate owned
|
| | | | (531,961 ) | | | | | | (886,009 ) | | |
Purchase of land and building
|
| | | | (39,923 ) | | | | | | (397,448 ) | | |
Purchase of property and equipment
|
| | | | (92,806 ) | | | | | | — | | |
Security deposit
|
| | | | 1,750 | | | | | | 800 | | |
Principal disbursements for mortgages receivable
|
| | | | (53,468,949 ) | | | | | | (21,580,103 ) | | |
Principal collections on mortgages receivable
|
| | | | 23,948,601 | | | | | | 14,861,360 | | |
Repurchase of notes sold
|
| | | | (2,000,000 ) | | | | | | — | | |
Proceeds from notes sold
|
| | | | 2,723,478 | | | | | | — | | |
NET CASH USED FOR INVESTING ACTIVITIES
|
| | | | (28,929,629 ) | | | | | | (6,941,771 ) | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | |
Proceeds from line of credit
|
| | | | 44,177,225 | | | | | | 7,475,000 | | |
Repayment of line of credit
|
| | | | (42,449,555 ) | | | | | | (5,361,057 ) | | |
(Principal payments on) proceeds from mortgage payable
|
| | | | (8,899 ) | | | | | | 310,000 | | |
Dividends
|
| | | | (3,339,655 ) | | | | | | — | | |
Proceeds from public offerings
|
| | | | 30,250,000 | | | | | | — | | |
Offering costs incurred
|
| | | | (3,258,158 ) | | | | | | — | | |
Pre-offering costs incurred
|
| | | | — | | | | | | (580,890 ) | | |
Financing costs incurred
|
| | | | (87,202 ) | | | | | | (76,159 ) | | |
Members contributions
|
| | | | 653,646 | | | | | | 5,084,732 | | |
Members distributions
|
| | | | (2,460,125 ) | | | | | | (3,879,259 ) | | |
NET CASH PROVIDED BY FINANCING ACTIVITIES
|
| | | | 23,477,277 | | | | | | 2,972,367 | | |
NET DECREASE IN CASH
|
| | | | (607,640 ) | | | | | | (272,219 ) | | |
CASH – BEGINNING OF YEAR
|
| | | | 1,561,863 | | | | | | 1,834,082 | | |
CASH – END OF YEAR
|
| | | $ | 954,223 | | | | | $ | 1,561,863 | | |
SUPPLEMENTAL DISCLOSURES OF CASH FLOWS INFORMATION
|
| | | | | | | | | | | | |
Interest paid
|
| | | $ | 587,442 | | | | | $ | 470,821 | | |
|
Mortgages Receivable
|
| |
Residential
|
| |
Commercial
|
| |
Land
|
| |
Mixed Use
|
| |
Total
Outstanding Mortgages |
| |||||||||||||||
December 31, 2017
|
| | | $ | 43,855,827 | | | | | $ | 12,480,612 | | | | | $ | 6,676,060 | | | | | $ | 258,460 | | | | | $ | 63,270,959 | | |
December 31, 2016
|
| | | $ | 21,343,927 | | | | | $ | 9,049,942 | | | | | $ | 3,149,602 | | | | | $ | 207,139 | | | | | $ | 33,750,610 | | |
|
2018
|
| | | $ | 36,334,463 | | |
|
2019
|
| | | | 12,555,659 | | |
|
2020
|
| | | | 11,985,837 | | |
|
2021
|
| | | | 2,395,000 | | |
|
Total
|
| | | $ | 63,270,959 | | |
|
|
Year ending December 31, 2018
|
| | | $ | 166,516 | | |
|
2019
|
| | | | 135,956 | | |
|
2020
|
| | | | 89,039 | | |
|
Total
|
| | | $ | 391,511 | | |
|
|
Year ending December 31, 2018
|
| | | $ | 10,176 | | |
|
2019
|
| | | | 10,645 | | |
|
2020
|
| | | | 11,136 | | |
|
2021
|
| | | | 11,650 | | |
|
2022
|
| | | | 257,494 | | |
|
Total
|
| | | $ | 301,101 | | |
|
December 31,
|
| | | | | | |
2018
|
| | | $ | 686,182 | | |
2019
|
| | | | 274,365 | | |
2020
|
| | | | 147,853 | | |
Total
|
| | | $ | 1,108,400 | | |
|