NEEDHAM, Mass., Aug. 5, 2013 /PRNewswire/ -- Realty Finance
Corporation ("Company," "we," "us" or "our") (Other OTC:
RTYFZ.PK) today announced that it successfully closed on a
merger transaction (the "Merger") with ClearVue Management, Inc.
("CV"), a California-based private
real estate investment company started in 2007 that specializes in
the acquisition, stabilization and disposition of
distressed/non-performing residential real estate loans across
the United States. We will move
our headquarters to Newport Beach,
CA and will change our name to CV Holdings, Inc. The
total value of the Merger was approximately $26 million, which consisted of securities and a
promissory note as further described below. After the Merger,
we will be primarily focused on continuing CV's business of
purchasing and managing pools of residential
distressed/non-performing loans (NPL). The management of the
Company believes that the acquisition of CV will allow the Company
to become a leading operator in the NPL business. CV has a
successful track record, a strong management team with over 90
years combined experience, and has raised approximately
$90 million of equity to date to
purchase over 1,650 loans with an aggregate unpaid principal
balance of approximately $300
million.
The Merger
As part of the Merger, we issued a total of 6,549,125 shares of
our common stock, warrants to purchase up to an aggregate of
3,764,322 shares of our common stock, $2,935,000 of new 8% perpetual preferred stock
and a new 4% $5,000,000 non-recourse
note. For purposes of the Merger, our common stock was valued
by the parties at $0.39, a 218%
premium to the average trading price of the stock in 2013 and a
203% premium to the average trading price in the 30 days prior to
the close of the Merger. After the Merger, we will have a
fully-diluted share count, including all outstanding options and
warrants, of 45,833,310 shares. Also of note, the Merger
transaction did not require the payment of cash to any party.
We have re-located our headquarters to Newport Beach, CA. Messrs. Matt Regan, Dennis
Regan, David Haddad and
Jonny Harmer, who comprised CV's
senior management, will become our Executive Vice Presidents.
Ricardo Koenigsberger and
Kenneth Witkin, who have been
serving as our directors, will continue to serve in such capacity
and will become our Co-CEOs. Our new Board of Directors will
initially include four directors: Messrs. David Haddad, Ricardo
Koenigsberger, Matt Regan and
Kenneth Witkin.
Our focus will be to leverage CV's experience and track record
in the NPL business, together with our pro forma cash of
$6,089,000 and our senior management
team's experience in real estate, capital markets, banking and
private equity, to not only continue the existing business, but
also to implement a longer-term plan taking advantage of various
synergistic opportunities, which may arise from the existing
business model.
Our Board of Directors (the "Board") unanimously approved the
Merger as it believed it to be in best interests of our
shareholders. During the past two years, our Board considered
a variety of transactions. After careful consideration of all
factors including: (i) the significant premium of our common stock
over the current trading price in the Merger, (ii) the potential
for a business platform to provide our growth, as well as an
organic way to utilize our NOL asset, and (iii) the attractiveness
of the structure, which did not require us to make any cash outlay,
our Board concluded that the Merger was in the best interest of our
shareholders. In its analysis of alternatives, our Board
further considered not only alternative transactions but also a
liquidation scenario, which, given the ongoing obligations related
to our CDO's, our Board determined was inferior to the Merger. We
conducted significant diligence on the Merger and also obtained a
fairness opinion by an independent financial advisory firm,
experienced in both real estate and financial matters. After
conducting their own analysis of the Merger, the independent
financial advisory firm concluded that the Merger was fair to our
shareholders.
Concurrent with the closing of the Merger, we gave notice to
Waldron H. Rand & Company, P.C.
who has been providing asset management and financial services to
us, of our intent to terminate our agreement effective August 31, 2013. The work currently performed by
Waldron Rand will be assumed by our
employees on a going forward basis. Under our agreement with
Waldron Rand, there is no
termination fee due to Waldron
Rand.
About ClearVue Management, Inc.
CV's strategy has consisted primarily of purchasing portfolios
of NPLs. CV manages the loss mitigation process and works
with qualified homeowners to restructure the loan(s) and/or
monetize the asset(s). Through 12/31/2012, CV has raised capital
for 25 funds to purchase 25 portfolios of NPLs and REOs totaling
over 1,650 homes across 45 states, representing a total unpaid
principal balance of approximately $300
million.
Management Discussion
Concurrent with the closing of the Merger, Ricardo Koenigsberger and Kenneth Witkin will become Co-CEOs. CV's
founders and principals, Dennis
Regan, Matt Regan and
David Haddad will become Executive
Vice Presidents of the Company and will continue their respective
operating roles prior to the transaction. Jonny Harmer, CV's CFO will also become an
Executive Vice President of the Company and will become our
CFO.
About Realty Finance Corporation/CV Holdings
Corporation
Prior to the Merger, we were a commercial real estate, specialty
finance company primarily focused on managing a diversified
portfolio of commercial real estate-related loans and securities.
After the Merger, in addition to performing our obligations in
connection with our legacy assets in commercial real estate, we
will be primarily focused on growing our newly-acquired residential
non-performing loan business.
Our common stock is currently quoted on the OTC Markets Group,
or OTC Markets. While not a requirement, the OTC Markets
encourages companies having their securities quoted thereon to
provide adequate current information in accordance with its
disclosure guidelines. We will evaluate the need to issue
press releases containing information similar to such information
disclosed herein. There is no assurance that we will provide
timely periodic disclosures or at all.
We elected to qualify as a real estate investment trust, or
REIT, for U. S. federal income tax purposes commencing with the
taxable year ended December 31, 2005. We intend to continue to
qualify as a REIT. As a REIT, we generally will not be subject to
U. S. federal income tax on that portion of our income that we
distribute to our stockholders if we continue to qualify as a REIT,
including distributing at least 90% of our annual "REIT taxable
income" to our stockholders. We conduct our operations so as to not
be or become regulated as an investment company under the
Investment Company Act of 1940. We have not had any taxable income
since 2007 and we do not expect to have any taxable income in the
foreseeable future.
Forward-Looking Information
This press release contains forward-looking statements based
upon the Company's beliefs, assumptions and expectations of its
future performance, taking into account all information currently
available. These beliefs, assumptions and expectations can change
as a result of many possible events or factors, not all of which
are known to the Company or are within its control. If a change
occurs, the Company's business, financial condition, liquidity and
results of operations may vary materially from those expressed in
its forward-looking statements. The factors that could cause actual
results to vary from the Company's forward-looking statements
include: the successful integration of the business, personnel and
management of CV into the Company's business and operations, the
Company's ability to continue to cover its operating cash
requirements; the success of the Company's interest in the Marriott
Waikiki, the risk factors included as part of the Company's Annual
Report on Form 10-K for the period December
31, 2008 filed on March 16,
2009; the Company's future operating results; its business
operations and prospects; whether the Company can execute a
strategic alternative; general volatility of the securities market
in which the Company invests and the market prices of its common
stock; the effect of trading on the OTC Markets; availability,
terms and deployment of short-term and long-term capital;
availability of qualified personnel and directors; changes in the
industry; interest rates; the debt securities, credit and capital
markets, the general economy or the commercial finance and real
estate markets specifically; performance and financial condition of
borrowers and corporate customers; any future litigation that may
arise; the ultimate resolution of the Company's numerous defaulted
loans; the state of the Company's joint venture investments; the
ability to continue as a going concern; availability of liquidity;
and other factors, which are beyond the Company's control. The
Company undertakes no obligation to publicly update or revise any
of the forward-looking statements. For further information,
please refer to the Company's previous periodic filings with the
Securities and Exchange Commission. However, the Company is
no longer a Securities and Exchange Commission reporting company as
of March 16, 2009 and therefore, such
information is not current and circumstances have changed
significantly since the date of such filings.
Pro forma Financial Information
Below are: (i) six month year to date summary income statement
and balance sheet for RFC and CV, (ii) 2012 fiscal year end summary
income statements and balance sheets for RFC and CV and (iii) pro
forma presentations for both. The financial statements below were
not prepared in accordance with GAAP, have not been audited, and
are provided herein solely for illustrative purposes. The pro
forma adjustments are also not prepared in accordance with GAAP,
but are merely adjustments the Company felt are reflective of pro
forma results.
Pro forma
Consolidated Balance Sheets
|
(Amounts in
Thousands)
|
June 30,
2013
|
(Unaudited)
|
|
|
|
|
|
|
|
ClearVue
Mgmt.
|
|
|
RFC
|
|
|
Total
|
|
|
Pro
forma
Adjustments
|
|
|
Pro
forma
Balances
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
|
|
$
|
1,426
|
|
$
|
4,503
|
|
$
|
5,929
|
|
$
|
160
|
<e>
<f>
|
$
|
6,089
|
|
Management fees
receivable
|
|
688
|
|
|
-
|
|
|
688
|
|
|
-
|
|
|
688
|
|
Income taxes
receivable
|
|
|
204
|
|
|
-
|
|
|
204
|
|
|
-
|
|
|
204
|
|
Prepaid
expenses
|
|
|
22
|
|
|
272
|
|
|
294
|
|
|
-
|
|
|
294
|
|
Other
receivables
|
|
|
-
|
|
|
428
|
|
|
428
|
|
|
-
|
|
|
428
|
|
Investments in joint
ventures
|
|
-
|
|
|
81
|
|
|
81
|
|
|
-
|
|
|
81
|
|
Investments in real
estate assets held for sale
|
|
1,325
|
|
|
-
|
|
|
1,325
|
|
|
-
|
|
|
1,325
|
|
|
|
Total current
assets
|
|
3,665
|
|
|
5,284
|
|
|
8,949
|
|
|
160
|
|
|
9,109
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current
assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments in
Opportunity Funds
|
|
3,700
|
|
|
-
|
|
|
3,700
|
|
|
-
|
|
|
3,700
|
|
Goodwill
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
4,815
|
<c>
|
|
4,815
|
|
Property and
equipment, net
|
|
15
|
|
|
-
|
|
|
15
|
|
|
-
|
|
|
15
|
|
Deferred tax
asset
|
|
|
19
|
|
|
-
|
|
|
19
|
|
|
-
|
|
|
19
|
|
|
|
Total non-current
assets
|
|
3,734
|
|
|
-
|
|
|
3,734
|
|
|
4,815
|
|
|
8,549
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
assets
|
|
$
|
7,399
|
|
$
|
5,284
|
|
$
|
12,683
|
|
$
|
4,975
|
|
$
|
17,658
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and
accrued expenses
|
$
|
179
|
|
$
|
152
|
|
$
|
331
|
|
$
|
-
|
|
$
|
331
|
|
Note
payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
5,000
|
<d>
|
|
5,000
|
|
Deferred tax
liability
|
|
|
36
|
|
|
-
|
|
|
36
|
|
|
-
|
|
|
36
|
|
|
|
Total current
liabilities
|
|
215
|
|
|
152
|
|
|
366
|
|
|
5,000
|
|
|
5,366
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders'
equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred
stock
|
|
|
6,000
|
|
|
-
|
|
|
6,000
|
|
|
(3,066)
|
<a>
<b>
|
|
2,935
|
|
Common
stock
|
|
|
1
|
|
|
327
|
|
|
328
|
|
|
2,580
|
<b>
|
|
2,908
|
|
Additional paid-in
capital
|
|
123
|
|
|
423,236
|
|
|
423,359
|
|
|
1,360
|
<a>
<b>
|
|
424,719
|
|
Retained earnings
(accumulated deficit)
|
|
1,060
|
|
|
(418,431)
|
|
|
(417,371)
|
|
|
(900)
|
<a>
<e><f>
|
|
(418,270)
|
|
|
|
Total
stockholders' equity
|
|
7,184
|
|
|
5,132
|
|
|
12,316
|
|
|
(25)
|
|
|
12,291
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
and stockholders' equity
|
$
|
7,399
|
|
$
|
5,284
|
|
$
|
12,683
|
|
$
|
4,975
|
|
$
|
17,658
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<a> To
eliminate the equity of ClearVue Management, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<b> Equity of RFC issued - $2,935MM of preferred stock,
$2,580MM of common stock, and warrants valued at
$1,483MM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<c> Goodwill recognized based on $12MM value. The
valuation and the goodwill amount is based on management's estimate
of future fees, promote interests and appreciation of investment
assets not yet recognized. Additionally, identifiable
intangible assets and their values have yet to be
determined.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<d> Debt
issued in transaction - $5MM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<e> Elimination of $60K consulting fee paid to former
preferred shareholder
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<f> Elimination of deal costs- $100K
|
|
|
|
|
|
|
|
|
|
|
|
Realty Finance
Corporation
|
Pro forma
Consolidated Statements of Operations
|
(Amounts in
Thousands)
|
For the Six Months
Ended June 30, 2013
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ClearVue
Mgmt.
|
|
|
RFC
|
|
|
Total
|
|
|
Pro
forma
Adjustments
|
|
|
Pro
forma
Balances
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate asset
sales
|
$
|
424
|
|
$
|
-
|
|
$
|
424
|
|
$
|
-
|
|
$
|
424
|
|
Cost of real estate
asset sales
|
|
(322)
|
|
|
-
|
|
|
(322)
|
|
|
-
|
|
|
(322)
|
|
|
Realized loss on sale
of real estate assets
|
|
102
|
|
|
-
|
|
|
102
|
|
|
|
|
|
102
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Management
fees
|
|
874
|
|
|
1,277
|
|
|
2,151
|
|
|
-
|
|
|
2,151
|
|
Realized gain (loss)
on investments
|
|
32
|
|
|
(220)
|
|
|
(188)
|
|
|
-
|
|
|
(188)
|
|
Other
income
|
|
77
|
|
|
55
|
|
|
132
|
|
|
-
|
|
|
132
|
|
|
Total
revenue
|
|
1,085
|
|
|
1,112
|
|
|
2,197
|
|
|
-
|
|
|
2,197
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and related
payroll costs
|
|
1,028
|
|
|
-
|
|
|
1,028
|
|
|
-
|
|
|
1,028
|
|
General and
administrative costs
|
|
187
|
|
|
1,080
|
|
|
1,267
|
|
|
(100)
|
<f>
|
|
1,167
|
|
Management and
consulting fees
|
|
60
|
|
|
-
|
|
|
60
|
|
|
(60)
|
<e>
|
|
-
|
|
Property
expenses
|
|
129
|
|
|
-
|
|
|
129
|
|
|
-
|
|
|
129
|
|
Depreciation
|
|
7
|
|
|
-
|
|
|
7
|
|
|
-
|
|
|
7
|
|
|
Total
expenses
|
|
1,411
|
|
|
1,080
|
|
|
2,491
|
|
|
(160)
|
|
|
2,331
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
from operations
|
|
(326)
|
|
|
32
|
|
|
(294)
|
|
|
160
|
|
|
(134)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
|
(10)
|
|
|
-
|
|
|
(10)
|
|
|
-
|
|
|
(10)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
before provision for income taxes
|
|
(336)
|
|
|
32
|
|
|
(304)
|
|
|
160
|
|
|
(144)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit
provision
|
|
(5)
|
|
|
-
|
|
|
(5)
|
|
|
-
|
|
|
(5)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
$
|
(341)
|
|
$
|
32
|
|
$
|
(309)
|
|
$
|
160
|
|
$
|
(149)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<e> Elimination of $60K consulting fee paid to former
preferred stockholder
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<f> Elimination of deal costs- $100K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Realty Finance
Corporation
|
Pro forma
Consolidated Balance Sheets
|
(Amounts in
Thousands)
|
December 31,
2012
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ClearVue
Mgmt.
|
|
|
RFC
|
|
|
Total
|
|
|
Pro
forma
Adjustments
|
|
|
Pro
forma
Balances
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
|
$
|
1,504
|
|
$
|
4,370
|
|
$
|
5,874
|
|
$
|
120
|
<e>
|
$
|
5,994
|
|
Management fees
receivable
|
|
|
446
|
|
|
-
|
|
|
446
|
|
|
-
|
|
|
446
|
|
Income taxes
receivable
|
|
|
239
|
|
|
-
|
|
|
239
|
|
|
-
|
|
|
239
|
|
Prepaid
expenses
|
|
|
23
|
|
|
149
|
|
|
172
|
|
|
-
|
|
|
172
|
|
Other
receivables
|
|
|
-
|
|
|
225
|
|
|
225
|
|
|
-
|
|
|
225
|
|
Investments in joint
ventures
|
|
|
-
|
|
|
521
|
|
|
521
|
|
|
-
|
|
|
521
|
|
Investments in real
estate assets held for sale
|
|
|
1,654
|
|
|
-
|
|
|
1,654
|
|
|
-
|
|
|
1,654
|
|
|
|
Total current
assets
|
|
|
3,866
|
|
|
5,265
|
|
|
9,131
|
|
|
120
|
|
|
9,251
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current
assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments in
Opportunity Funds
|
|
|
4,725
|
|
|
-
|
|
|
4,725
|
|
|
-
|
|
|
4,725
|
|
Goodwill
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
4,475
|
<c>
|
|
4,475
|
|
Property and
equipment, net
|
|
|
22
|
|
|
-
|
|
|
22
|
|
|
-
|
|
|
22
|
|
Deferred tax
asset
|
|
|
19
|
|
|
-
|
|
|
19
|
|
|
-
|
|
|
19
|
|
|
|
Total non-current
assets
|
|
|
4,766
|
|
|
-
|
|
|
4,766
|
|
|
4,475
|
|
|
9,241
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
assets
|
|
$
|
8,632
|
|
$
|
5,265
|
|
$
|
13,897
|
|
$
|
4,595
|
|
$
|
18,492
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and
accrued expenses
|
|
$
|
322
|
|
$
|
45
|
|
$
|
367
|
|
$
|
-
|
|
$
|
367
|
|
Note
payable
|
|
|
-
|
|
|
220
|
|
|
220
|
|
|
5,000
|
<d>
|
|
5,220
|
|
Line of
credit
|
|
|
750
|
|
|
-
|
|
|
750
|
|
|
-
|
|
|
750
|
|
Deferred tax
liability
|
|
|
36
|
|
|
-
|
|
|
36
|
|
|
-
|
|
|
36
|
|
|
|
Total current
liabilities
|
|
|
1,108
|
|
|
265
|
|
|
1,373
|
|
|
5,000
|
|
|
6,373
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders'
equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred
stock
|
|
|
6,000
|
|
|
-
|
|
|
6,000
|
|
|
(3,065)
|
<a>
<b>
|
|
2,935
|
|
Common
stock
|
|
|
1
|
|
|
318
|
|
|
319
|
|
|
2,580
|
<b>
|
|
2,899
|
|
Additional paid-in
capital
|
|
|
123
|
|
|
423,145
|
|
|
423,268
|
|
|
1,360
|
<a>
<b>
|
|
424,628
|
|
Retained earnings
(accumulated deficit)
|
|
|
1,400
|
|
|
(418,463)
|
|
|
(417,063)
|
|
|
(1,280)
|
<a>
<e>
|
|
(418,343)
|
|
|
|
Total
stockholders' equity
|
|
|
7,524
|
|
|
5,000
|
|
|
12,524
|
|
|
(405)
|
|
|
12,119
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
and stockholders' equity
|
|
$
|
8,632
|
|
$
|
5,265
|
|
$
|
13,897
|
|
$
|
4,595
|
|
$
|
18,492
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<a> To
eliminate the equity of ClearVue Management, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<b> Equity of RFC issued - $2,935MM of preferred stock,
$2,580MM of common stock, and warrants valued at
$1,483MM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<c> Goodwill recognized based on $12MM value. The
valuation and the goodwill amount is based on management's estimate
of future fees, promote interests and appreciation of investment
assets not yet recognized. Additionally, identifiable
intangible assets and their values have yet to be
determined.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<d> Debt
issued in transaction - $5MM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<e> Elimination of $120K consulting fee paid to former
preferred stockholder
|
|
|
|
|
|
|
|
|
|
|
|
|
Realty Finance
Corporation
|
Pro forma
Consolidated Statements of Operations
|
(Amounts in
Thousands)
|
For the Year Ended
December 31, 2012
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ClearVue
Mgmt.
|
|
|
RFC
|
|
|
Total
|
|
|
Pro
forma
Adjustments
|
|
|
Pro
forma
Balances
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate asset
sales
|
|
$
|
222
|
|
$
|
-
|
|
$
|
222
|
|
$
|
-
|
|
$
|
222
|
|
Cost of real estate
asset sales
|
|
|
(389)
|
|
|
-
|
|
|
(389)
|
|
|
-
|
|
|
(389)
|
|
|
Realized loss on sale
of real estate assets
|
|
|
(167)
|
|
|
-
|
|
|
(167)
|
|
|
-
|
|
|
(167)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Management
fees
|
|
|
2,392
|
|
|
2,110
|
|
|
4,502
|
|
|
-
|
|
|
4,502
|
|
Realized and
unrealized loss on investments
|
|
|
(13)
|
|
|
(226)
|
|
|
(239)
|
|
|
-
|
|
|
(239)
|
|
Other
income
|
|
|
34
|
|
|
300
|
|
|
334
|
|
|
-
|
|
|
334
|
|
|
Total
revenue
|
|
|
2,246
|
|
|
2,184
|
|
|
4,430
|
|
|
-
|
|
|
4,430
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and related
payroll costs
|
|
|
2,213
|
|
|
-
|
|
|
2,213
|
|
|
-
|
|
|
2,213
|
|
General and
administrative costs
|
|
|
391
|
|
|
2,391
|
|
|
2,782
|
|
|
-
|
|
|
2,782
|
|
Management and
consulting fees
|
|
|
120
|
|
|
-
|
|
|
120
|
|
|
(120)
|
<e>
|
|
-
|
|
Property
expenses
|
|
|
97
|
|
|
-
|
|
|
97
|
|
|
-
|
|
|
97
|
|
Depreciation
|
|
|
18
|
|
|
-
|
|
|
18
|
|
|
-
|
|
|
18
|
|
|
Total
expenses
|
|
|
2,839
|
|
|
2,391
|
|
|
5,230
|
|
|
(120)
|
|
|
5,110
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) from
operations
|
|
|
(593)
|
|
|
(207)
|
|
|
(800)
|
|
|
(120)
|
|
|
(680)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
|
|
(15)
|
|
|
-
|
|
|
(15)
|
|
|
-
|
|
|
(15)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) before
provision for income taxes
|
|
|
(608)
|
|
|
(207)
|
|
|
(815)
|
|
|
(120)
|
|
|
(695)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit
provision
|
|
|
(118)
|
|
|
-
|
|
|
(118)
|
|
|
-
|
|
|
(118)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
(loss)
|
|
$
|
(490)
|
|
$
|
(207)
|
-
|
$
|
(697)
|
|
$
|
(120)
|
|
$
|
(577)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<e> Elimination of $120K consulting fee paid to former
preferred stockholder
|
|
|
|
|
|
|
|
|
SOURCE Realty Finance Corporation