GUARANTEED MORTGAGE CORP III
10-Q, 1995-11-13
ASSET-BACKED SECURITIES
Previous: ELECTRONIC SYSTEMS TECHNOLOGY INC, 8-K, 1995-11-13
Next: NEW ENGLAND COMMUNITY BANCORP INC, 10-Q, 1995-11-13



<PAGE>   1


                     SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D. C. 20549

(MARK ONE)                        FORM 10-Q

(X)            QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) 
                    OF THE SECURITIES EXCHANGE ACT OF 1934

              FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 1995
                                     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 0-12811
                                              -------

                     GUARANTEED MORTGAGE CORPORATION III
   -----------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

             MICHIGAN                                    31-1054754
   -------------------------------             ---------------------------
    (State or other jurisdiction of            (I.R.S. Identification No.)
    incorporation or organization)

6061 South Willow Drive, Suite 301, Greenwood Village, Colorado      80111
- ---------------------------------------------------------------      -----
(Address of principal executive offices)                        (Zip Code)

Registrant's telephone number, including area code          (303) 740-3370
                                                            --------------

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 twelve 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 
            -----     ----
Number of shares of common stock outstanding as of October 31, 1995:  1,000

Registrant meets the conditions set forth in General Instruction H(1)(a) and
(b) of Form 10-Q and is therefore filing this Quarterly Report on Form 10-Q
with the reduced disclosure format.






                                     - 1 -
<PAGE>   2




                      GUARANTEED MORTGAGE CORPORATION III

                                     INDEX
<TABLE>
<CAPTION>
                                                                                                           PAGE NO.
                                                                                                           --------
<S>                                                                                                           <C>

PART I    FINANCIAL INFORMATION

        ITEM 1.   FINANCIAL STATEMENTS (UNAUDITED)

            Condensed Balance Sheets, September 30, 1995 and
                December 31, 1994                                                                              3

            Condensed Statements of Operations and Retained Earnings,
                Three Months Ended September 30, 1995 and September 30, 1994 and
                Nine Months Ended September 30, 1995 and September 30, 1994                                    4

            Condensed Statements of Cash Flows, Nine Months Ended
                September 30, 1995 and September 30, 1994                                                      5

            Notes to Condensed Financial Statements                                                            6

        ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                FINANCIAL CONDITION AND RESULTS OF OPERATIONS                                                  9

PART II   OTHER INFORMATION

        ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K                                                             12

SIGNATURES                                                                                                    12

</TABLE>




                                     - 2 -
<PAGE>   3

                         PART I.  FINANCIAL INFORMATION
                         ITEM 1.  FINANCIAL STATEMENTS

                      GUARANTEED MORTGAGE CORPORATION III
                            CONDENSED BALANCE SHEETS
                                  (Unaudited)

<TABLE>
<CAPTION>
                                                                          SEPTEMBER 30,           DECEMBER 31,
                                                                              1995                    1994
                                                                            --------                --------
<S>                                                                       <C>                     <C>
        ASSETS
        ------
Cash                                                                      $           1,264       $             450

Funds held by trustee                                                             2,730,824               2,275,383

Mortgage-backed securities held-to-maturity,
  at amortized cost                                                                                     114,015,107

Mortgage-backed securities available-for-sale,
  at estimated fair value                                                       107,827,316

Accrued interest receivable                                                         800,207                 869,788

Due from affiliates                                                                  17,790
                                                                          -----------------       -----------------

                                                                          $     111,377,401       $     117,160,728
                                                                          =================       =================

        LIABILITIES AND SHAREHOLDER'S EQUITY
        ------------------------------------

Liabilities:

  Bonds payable                                                           $     103,756,670       $     114,830,836

  Accrued liabilities, primarily
   interest                                                                       1,567,256               1,727,987

  Due to affiliates                                                                                          86,479

  Other liabilities                                                               2,212,705
                                                                          -----------------       -----------------

           Total liabilities                                                    107,536,631             116,645,302
                                                                          -----------------       -----------------

Shareholder's equity:

  Common stock, $1 par value; 50,000
         shares authorized; 1,000 shares
         issued and outstanding                                                       1,000                   1,000

  Additional paid-in capital                                                         19,000                  19,000

  Retained earnings                                                                 501,711                 495,426

  Unrealized gains on securities                                                  3,319,059
                                                                          -----------------       -----------------

           Total shareholder's equity                                             3,840,770                 515,426
                                                                          -----------------       -----------------

                                                                          $     111,377,401       $     117,160,728
                                                                          =================       =================
</TABLE>

                            See accompanying notes.


                                     - 3 -
<PAGE>   4

                      GUARANTEED MORTGAGE CORPORATION III
            CONDENSED STATEMENTS OF OPERATIONS AND RETAINED EARNINGS
                                  (Unaudited)

<TABLE>
<CAPTION>
                                      THREE MONTHS          THREE MONTHS          NINE MONTHS          NINE MONTHS
                                          ENDED                 ENDED                ENDED                ENDED
                                        SEPTEMBER             SEPTEMBER            SEPTEMBER            SEPTEMBER
                                        30, 1995              30, 1994             30, 1995             30, 1994
                                      ----------            ----------           ----------           ----------
<S>                                   <C>                   <C>                  <C>                  <C>
Revenues:

   Interest                           $     2,367,207       $     2,744,983      $      7,367,690     $     8,860,166

   Amortization of net
    mortgage discounts/
    premiums                                                       (150,958)                                 (491,658)

   Fee income                                   6,540                 7,232                21,554              25,014
                                      ---------------       ---------------      ----------------     ---------------

Total revenues                              2,373,747             2,601,257             7,389,244           8,393,522
                                      ---------------       ---------------      ----------------     ---------------

Expenses:

   Interest                                 2,341,563             2,712,154             7,270,502           8,832,164

   Amortization of bond
    discounts and issue
    costs                                                           188,317                                   574,318

   General and
    administrative                             32,750                21,029               108,267              69,194
                                      ---------------       ---------------      ----------------     ---------------

Total expenses                              2,374,313             2,921,500             7,378,769           9,475,676
                                      ---------------       ---------------      ----------------     ---------------

Income (loss) before income               
    tax (benefit)                                (566)             (320,243)               10,475          (1,082,154)

Income tax (benefit)                             (226)             (124,895)                4,190            (422,040)
                                      ---------------       ---------------      ----------------     ---------------

Net income (loss)                                (340)             (195,348)                6,285            (660,114)

Retained earnings at
  beginning of period                         502,051             7,235,101               495,426           7,699,867
                                      ---------------       ---------------      ----------------     ---------------

Retained earnings at
  end of period                       $       501,711       $     7,039,753      $        501,711     $     7,039,753
                                      ===============       ===============      ================     ===============
</TABLE>


                            See accompanying notes.





                                     - 4 -
<PAGE>   5

                      GUARANTEED MORTGAGE CORPORATION III
                       CONDENSED STATEMENTS OF CASH FLOWS
                                  (Unaudited)

<TABLE>
<CAPTION>
                                                                           NINE MONTHS               NINE MONTHS
                                                                              ENDED                     ENDED
                                                                            SEPTEMBER                 SEPTEMBER
                                                                            30, 1995                  30, 1994
                                                                          ----------                ----------
<S>                                                                       <C>                       <C>

Cash flows from operating activities:
 Net income (loss)                                                        $          6,285          $       (660,114)
 Adjustments to reconcile net loss
  to net cash provided by operating activities:
         Amortization of net mortgage
          premiums/discounts                                                                                 491,658
         Amortization of bond discounts
          and issue costs                                                                                    574,318
         Provision for income tax (benefit)                                          4,190                  (422,040)
 Operating changes in cash due to:
         Decrease in accrued interest receivable                                    69,581                   240,689
         Increase in accrued liabilities                                         3,284,642                 2,608,906
                                                                             -------------             -------------

            Net cash provided by operating
              activities                                                         3,364,698                 2,833,417
                                                                             -------------             -------------

Cash flows from investing activities:
       Principal amortization and prepayments
         of held-to-maturity mortgage-backed
         securities                                                             11,719,555                33,505,660
       (Increase) decrease in funds held by trustee                               (455,441)                4,649,186
                                                                             -------------             -------------

            Net cash provided by investing
              activities                                                        11,264,114                38,154,846
                                                                             -------------             -------------

Cash flows from financing activities:
       Bond principal payments                                                 (14,519,539)              (40,866,780)
       Decrease in due affiliates                                                 (108,459)                 (122,400)
                                                                             -------------             -------------

            Net cash used in financing
              activities                                                       (14,627,998)              (40,989,180)
                                                                             -------------             -------------

Net increase (decrease) in cash                                                        814                      (917)

Cash at beginning of period                                                            450                     1,003
                                                                             -------------             -------------

Cash at end of period                                                        $       1,264             $          86
                                                                             =============             =============

SUPPLEMENTAL DISCLOSURES OF CASH
  FLOW INFORMATION:

Cash paid during the period for interest                                     $   3,985,859             $   6,223,257
                                                                             =============             =============

</TABLE>

                            See accompanying notes.





                                     - 5 -
<PAGE>   6

                      GUARANTEED MORTGAGE CORPORATION III
                    NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  (Unaudited)

1.    BASIS OF PRESENTATION, RELATED PARTY TRANSACTIONS AND SIGNIFICANT
      ACCOUNTING POLICIES

      BASIS OF PRESENTATION

      Guaranteed Mortgage Corporation III (GMC III) is a wholly-owned financing 
      subsidiary of Pulte Financial Companies, Inc. (PFCI), which is a wholly-
      owned financing subsidiary of Pulte Corporation.

      GMC III previously engaged in the acquisition of mortgage-backed
      securities from affiliates and entered into funding agreements with
      various limited purpose financing companies (funding companies), the notes
      (funding notes) issued thereunder being secured by mortgage-backed
      securities.  GMC III then issued bonds collateralized by such
      securities or funding notes.  The mortgage-backed securities are
      guaranteed by the Government National Mortgage Association, the Federal
      National Mortgage Association or the Federal Home Loan Mortgage
      Corporation.  GMC III has not initiated any such transactions since 1988
      and is presently allowing its balance sheet to liquidate.  As the security
      portfolio and the bonds outstanding continue to decline, GMC III's
      revenues and expenses will decline accordingly.

      RELATED PARTY TRANSACTIONS

      Transactions and arrangements between GMC III and PFCI, Pulte Corporation
      and/or Pulte Home Corporation (PHC), an indirect wholly-owned subsidiary
      of Pulte Corporation are summarized as follows:

      --   GMC III has periodic interest-free cash and non-cash advances from
           certain affiliates, the net (receivable) payable balances of which
           were $(17,790) and $86,479 at September 30, 1995 and December 31,
           1994, respectively. Average month-end balances due these
           affiliates were $6,511 and $286,075 for the nine months ended
           September 30, 1995 and 1994, respectively. Advances payable by GMC
           III to affiliates initially related to the acquisition of
           mortgage-backed securities and have been decreased by operating
           earnings over the life of GMC III.

      --   Certain of GMC III's corporate officers are also officers of PFCI,
           Pulte Corporation, PHC, ICM, and/or other affiliates of GMC III.

      --   PFCI incurs certain administrative expenses on behalf of GMC III,
           for which GMC III reimburses PFCI.

      --   During the nine months ended September 30, 1995 and 1994, GMC III
           paid $21,554 and $25,014, respectively, to PFCI for management fees
           related to the issuance and administration of non-recourse bonds
           (see Note 3).





                                     - 6 -
<PAGE>   7

                      GUARANTEED MORTGAGE CORPORATION III
               NOTES TO CONDENSED FINANCIAL STATEMENTS, CONTINUED
                                  (Unaudited)


      SIGNIFICANT ACCOUNTING POLICIES

      --   For the past several years, GMC III has been redeeming its GNMA
           collateralized bonds at the earliest possible redemption date for
           each individual bond series. The bonds are typically redeemable at
           certain specified dates or when the remaining principal balance of
           related collateral is less   than 10% of the collateral's original
           principal balance. With the adoption of FASB Statement 115 on January
           1, 1994, GMC III determined that FASB 115, paragraph 11-b, allowed
           for continued classification of the GNMA securities as
           held-to-maturity, since all sales of the securities were projected to
           occur at a point where less than 15% of the securities' original
           principal balance would remain outstanding.  These projections were
           based on actual observed prepayments interpolated out to each series'
           projected redemption date.  The projections indicated outstanding
           principal balance percentages of less than 10%, which was well below
           the 15% threshold for classifying the securities as held-to-maturity.
           Given recent prepayment experience, it appears that GMC III will
           liquidate the collateral and redeem the bonds at dates where the
           remaining GNMA securities sale balances will be approximately 20% of
           the securities' original principal amounts.  Such collateral sales
           and bond redemptions are projected to occur between now and December
           31, 1996.  Although GMC III's management approach and intent with
           respect to these securities remains unchanged, the ability to
           recognize future security sales for accounting purposes as maturities
           is not now applicable given recent updated collateral balance
           projections for the same redemption dates as previously used for all
           remaining bond series.  Accordingly, GMC III has reclassified all
           GNMA securities into the available-for-sale category effective
           September 30, 1995.

      --   As a result of higher coupon mortgage collateral prepaying at a
           proportionably faster rate than previously indicated due to the high
           level of refinance activity in 1993 and 1994, while lower coupon
           interest bearing debt has paid down at a faster rate than the
           higher coupon interest bearing debt, GMC III's average collateral
           coupon rate has decreased at an accelerated pace, while its average
           bond coupon rate has increased. This coupon dispersion indicates
           further reduction of average collateral coupon rates in 1995 and 1996
           which caused GMC III to change its accounting estimate of
           amortization speeds and expensed all remaining mortgage
           discount/premium balances, bond discounts and issue costs in
           December, 1994.  The net amount of expense relating to this write-off
           amounted to $5,812,061.

      --   The accompanying unaudited condensed financial statements have
           been prepared in accordance with generally accepted accounting
           principles for interim financial information and with the
           instructions to Form 10-Q and Article 10 of Regulation S-X.
           Accordingly, they do not include all of the information and footnotes
           required by generally accepted accounting principles for complete
           financial statements.  In the opinion of management, all adjustments
           (consisting of normal recurring accruals) considered necessary for a
           fair presentation have been included.  Operating results for the nine
           month period ended September 30, 1995 are not necessarily indicative
           of the results that may be expected for the year ended December 31,
           1995.  For further information, refer to the financial statements and
           footnotes thereto included in the Registrant Company's annual report
           on Form 10-K for the year ended December 31, 1994.





                                     - 7 -
<PAGE>   8

                      GUARANTEED MORTGAGE CORPORATION III
               NOTES TO CONDENSED FINANCIAL STATEMENTS, CONTINUED
                                  (Unaudited)



2.    MORTGAGE-BACKED SECURITIES

      At September 30, 1995, mortgage-backed securities (GNMA certificates) had
      an estimated market value of $107,827,316, which included gross unrealized
      gains of $5,531,764 on securities with an amortized cost of $102,295,552. 
      At December 31, 1994, these securities had an estimated market value of
      $115,620,712, which included gross unrealized gains of $1,605,605 on
      securities with an amortized cost of $114,015,107. Actual
      maturities of these mortgage-backed securities may differ from contractual
      maturities because the issuers of the securities may have the right to
      prepay obligations without penalties.

3.    BONDS PAYABLE

      Bonds payable at September 30, 1995 and December 31, 1994 consisted of two
      bond issues with stated interest rates ranging from 8.50% to 9.0% for both
      periods. Weighted average interest rates were 8.91% and 8.88% at September
      30, 1995 and December 31, 1994, respectively.  Both of the bond
      issues have classes of bonds with serial maturities.  Each series of the
      bonds is secured by separate pools of mortgage-backed securities.  Timing
      of bond retirements is dependent upon payments received on mortgage 
      loans.  The bonds are further collateralized by additional pledged GNMA
      certificates in the aggregate amount of $982,182.

      Under provisions of the bond indenture, funds held by trustee are 
      restricted so as to assure the payment of principal and interest on the
      bonds to the extent of such funds.

      As of September 30, 1995, $64,867,801 was outstanding for three series of
      non-recourse bonds issued by GMC III, in the initial aggregate principal
      amount of $527,300,000, which are secured by funding notes or
      mortgage-backed securities in which GMC III has nominal or no ownership
      interest.  In accordance with generally accepted accounting principles,
      these series of bonds are not treated as borrowings and, accordingly, such
      bonds and related collateral are not included on the balance sheet.

4.    SUBSEQUENT EVENT

      During the quarter ended September 30, 1995, GMC III notified the trustee
      of its intent to redeem on November 1, 1995, and December 1, 1995,
      $2,928,285 and $42,965,297, respectively, of its long term debt prior to
      scheduled maturity.  The funds for these extinguishments were obtained
      from the sale of the mortgage-backed securities which collateralized the
      bonds.





                                     - 8 -
<PAGE>   9


                      GUARANTEED MORTGAGE CORPORATION III

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS

         RESULTS OF OPERATIONS

         The Company's mortgage-backed securities (certificates) or finance
         companies' notes secured by certificates (funding notes) were used as  
         collateral for associated bonds payable.  Mortgage-backed securities   
         were acquired from affiliates.  Through December 31, 1994, any
         difference between the acquisition price and the principal balance of
         the securities at their date of acquisition (mortgage
         discounts/premiums) was amortized into operations as an adjustment of
         mortgage yield.

         The Company's pretax income (loss) was $(566) and $10,475 for the
         quarter and nine months ended September 30, 1995, respectively, as
         compared to $(320,243) and $(1,082,154) for the respective periods
         in 1994.  Earnings increased due to increased interest spreads which
         were primarily a result of GMC III no longer incurring amortization
         expense in 1995 as a result of GMC III changing its accounting estimate
         of amortization speeds in December, 1994.

         GMC III's average collateral coupon rate has decreased at an
         accelerated pace, while its average bond coupon rate has increased. 
         This condition is caused by higher coupon mortgage collateral prepaying
         at a   proportionally faster rate than previously indicated due to the
         high level of refinance activity that occurred during 1993 and 1994,
         while the lower coupon interest bearing debt is paid down at a faster
         rate than the higher coupon interest bearing debt.  Analysis of
         collateral coupon dispersion indicated further reduction of average
         collateral coupon interest rates in 1995 and 1996 which resulted in GMC
         III changing its accounting estimate of amortization speeds in
         December, 1994.  Accordingly, GMC III expensed all remaining mortgage
         discount/premium balances, bond discounts and issue costs in December,
         1994. The net amount of expense relating to this write-off in 1994
         amounted to $5,812,061.  The Company expects to continue to experience
         reductions in net interest income as mortgage prepayments continue. 
         The Company is anticipating repayment of all outstanding long term debt
         by late 1996.





                                     - 9 -
<PAGE>   10

                      GUARANTEED MORTGAGE CORPORATION III

          KEY FACTORS IMPACTING INTEREST REVENUE AND INTEREST EXPENSE

<TABLE>
<CAPTION>
                                        Three Months          Three Months            Nine Months          Nine Months
                                            Ended                 Ended                  Ended                Ended
                                        September 30,         September 30,           September 30,       September 30,
                                            1995                  1994                   1995                 1994
                                          --------              --------               --------             --------
<S>                                     <C>                   <C>                    <C>                  <C>
INTEREST REVENUE:

Mortgage-backed securities
portfolio balance at
amortized cost                          $     102,295,552     $     118,862,585      $     102,295,552    $     118,862,585

Weighted average rate at
end of period                                        9.05%                 9.06%                  9.05%                9.06%

Funds held by trustee
balance at end of period                $       2,730,824     $       2,972,268      $       2,730,824    $       2,972,268

Interest income for the
period                                  $       2,354,870     $       2,732,968      $       7,334,312    $       8,811,541

Interest income earned on
funds held by trustee for
the period                                         12,337                12,015                 33,378               48,625

Amortization of net
mortgage discounts/premiums                                            (150,958)                                   (491,658)
                                        -----------------     -----------------      -----------------    -----------------

Total                                   $       2,367,207     $       2,594,025      $       7,367,690    $       8,368,508
                                        =================     =================      =================    =================
</TABLE>


<TABLE>
<CAPTION>
                                        Three Months          Three Months            Nine Months          Nine Months
                                            Ended                 Ended                  Ended                Ended
                                        September 30,         September 30,          September 30,       September 30,
                                            1995                  1994                   1995                 1994
                                          --------              --------               --------             --------
<S>                                     <C>                   <C>                    <C>                  <C>
INTEREST EXPENSE:

Bonds payable balance                   $     103,756,670     $     120,319,093      $     103,756,670    $     120,319,093

Weighted average rate at
end of period                                        8.91%                 8.88%                  8.91%                8.88%

Interest expense for the
period                                  $       2,341,563     $       2,712,154      $       7,270,502    $       8,832,164

Amortization of bond
discounts and issue costs                                               188,317                                     574,318
                                        -----------------     -------------------    -----------------    -----------------

Total                                   $       2,341,563     $       2,900,471      $       7,270,502    $       9,406,482
                                        =================     =================      =================    =================



</TABLE>


                                     - 10 -
<PAGE>   11

                      GUARANTEED MORTGAGE CORPORATION III


FINANCIAL CONDITION

Each series of the Company's bonds is secured by a separate collateral package
consisting, in part, of the Certificates purchased in connection with the
issuance of a bond series, or Funding Notes or a combination thereof,
additional pledged GNMA certificates and cash. The collateral package for a
series is pledged to NBD Bank, N.A. as trustee on behalf of the holders of
bonds of such series. Funds held by the trustee with respect to the bonds are
restricted so as to assure the payment of principal and interest on the bonds
to the extent of such funds.

The Company will not have additional capital or liquidity requirements in
excess of collateral prepayments and additional pledged collateral balances,
assuming the mortgage-backed securities continue to pay principal and interest
in accordance with their terms. No additional capital requirements are
anticipated since the cash flows from the collateral packages are projected to
be sufficient to repay the existing debt.  The Company is anticipating
repayment of all outstanding debt by late 1996.





                                     - 11 -
<PAGE>   12

                          PART II.  OTHER INFORMATION


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

         (a)       The following exhibit is required to be filed as part of
                   this report as required under 601c(2) of Regulation S-K:27.
                   Financial Data Schedule for the 10-Q for the quarter ended 
                   September 30, 1995.

         (b)       Reports on Form 8-K.  The Company did not file any
                   reports on Form 8-K during the quarter ended September 30, 
                   1995.


                                   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.

                      GUARANTEED MORTGAGE CORPORATION III



    November 13, 1995                       By: /s/ James A. Weissenborn
- ---------------------------                     -------------------------------
         (Date)                                 James A. Weissenborn, President
                                                (Principal Executive Officer)



    November 13, 1995                       By: /s/ Bruce E. Robinson
- ---------------------------                     -------------------------------
         (Date)                                 Bruce E. Robinson, Vice
                                                President-Finance and Treasurer
                                                (Principal Financial Officer)
 




                                     - 12 -
<PAGE>   13

                                EXHIBIT INDEX


<TABLE>
<CAPTION>

EXHIBIT NO.                                  DESCRIPTION
- -----------                                  -----------
<S>                                    <C> 
    27                                  Financial Data Schedule



</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-START>                             JAN-01-1995
<PERIOD-END>                               SEP-30-1995
<CASH>                                       2,732,088
<SECURITIES>                               107,827,316
<RECEIVABLES>                                  817,997
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                           111,377,401
<PP&E>                                               0
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                             111,377,401
<CURRENT-LIABILITIES>                        3,779,961
<BONDS>                                    103,756,670
<COMMON>                                         1,000
                                0
                                          0
<OTHER-SE>                                   3,839,770
<TOTAL-LIABILITY-AND-EQUITY>               111,377,401
<SALES>                                              0
<TOTAL-REVENUES>                             7,389,244
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                               108,267
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                           7,270,502
<INCOME-PRETAX>                                 10,475
<INCOME-TAX>                                     4,190
<INCOME-CONTINUING>                              6,285
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     6,285
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission