Back to GetFilings.com



Table of Contents

U.S. SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(MARK ONE)

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

FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2002

[  ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

Transition Period From ______________ To ______________

COMMISSION FILE NUMBER 333-32800

VESTIN FUND I, LLC

(Exact Name of Registrant as Specified in Its Charter)
     
NEVADA
 
88-0446244

(State or Other Jurisdiction of
Incorporation or Organization)
 
(I.R.S. Employer
Identification No.)

2901 EL CAMINO AVENUE, SUITE 206, LAS VEGAS, NEVADA 89102

(Address Of Principal Executive Offices) (Zip Code)

Registrant’s Telephone Number: 702.227.0965

Former Name, Former Address and Former Fiscal Year,
if Changed Since Last Report. On June 24, 2002, Registrant changed its fiscal year from December 31 to September 30.

Indicate by check 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 12 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   [   ]

As of July 31, 2002, the Issuer had 10,039,530 of its Units outstanding.

 


TABLE OF CONTENTS

ITEM 1. FINANCIAL STATEMENTS
PAGE
BALANCE SHEETS
STATEMENTS OF INCOME
STATEMENT OF MEMBERS’ EQUITY
STATEMENTS OF CASH FLOWS
NOTES TO FINANCIAL STATEMENTS
ITEM 1. LEGAL PROCEEDINGS
ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
ITEM 5. OTHER INFORMATION
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
SIGNATURES
EXHIBIT 99.1


Table of Contents

ITEM 1. FINANCIAL STATEMENTS

         
PAGE
 
Balance sheets as of June 30, 2002 (unaudited) and December 31, 2001
    3  
 
Statements of income for the three and six months ended June 30, 2002 (unaudited) and 2001 (unaudited)
    4  
 
Statement of members’ equity for the six months ended June 30, 2002 (unaudited)
    5  
 
Statements of cash flows for the six months ended June 30, 2002 (unaudited) and 2001 (unaudited)
    6  
 
Notes to financial statements
    7  

2


Table of Contents

VESTIN FUND I, LLC

BALANCE SHEETS

                                     
        June 30, 2002   December 31,                
        (Unaudited)   2001                
       
 
               
 
ASSETS
Cash
  $ 231,058     $ 1,256,750                  
Short-term investment — related party
          550,000                  
 
   
     
                 
 
Total cash and cash equivalents
    231,058       1,806,750                  
Certificates of deposit
    3,000,000       2,450,000                  
Interest and other receivables
    876,315       1,037,218                  
Real estate held for sale
    1,541,258                        
Investments in mortgage loans
    95,829,386       97,228,156                  
Other assets
    51,673                        
 
   
     
                 
Total assets
  $ 101,529,690     $ 102,522,124                  
 
   
     
                 
 
LIABILITIES AND MEMBERS’ EQUITY
Liabilities
                               
 
Due to Managing Member, net
  $ 218,050     $ 66,525                  
 
   
     
                 
Total liabilities
    218,050       66,525                  
 
Members’ equity
    101,311,640       102,455,599                  
 
   
     
                 
   
Total liabilities and members’equity
  $ 101,529,690     $ 102,522,124                  
 
   
     
                 

The accompanying notes are an integral part of these statements.

3


Table of Contents

VESTIN FUND I, LLC

STATEMENTS OF INCOME

(Unaudited)

                                     
        For the three months ended   For the six months ended
        June 30,   June 30,
       
 
        2002   2001   2002   2001
       
 
 
 
Revenues
                               
 
Interest income from investment in mortgage loans
  $ 3,038,228     $ 2,810,061     $ 6,438,217     $ 4,456,569  
 
Loan origination fees
          86,711             173,422  
 
Other income
    5,550       48,762       35,107       91,785  
 
   
     
     
     
 
   
Total revenues
    3,043,778       2,945,534       6,473,324       4,721,776  
Operating expenses
                               
 
Management fees to Managing Member
    62,342             124,443       7,184  
 
Other
    16,757       24,870       17,061       45,995  
 
   
     
     
     
 
   
Total operating expenses
    79,099       24,870       141,504       53,179  
 
   
     
     
     
 
Net income
  $ 2,964,679     $ 2,920,664     $ 6,331,820     $ 4,668,597  
 
   
     
     
     
 
Net income allocated to members
  $ 2,964,679     $ 2,920,664     $ 6,331,820     $ 4,668,597  
 
   
     
     
     
 
Net income allocated to members per weighted average membership units
  $ 0.29     $ 0.34     $ 0.62     $ 0.68  
 
   
     
     
     
 
Weighted average membership units
    10,230,168       8,620,078       10,238,053       6,835,964  
 
   
     
     
     
 

The accompanying notes are an integral part of these statements.

4


Table of Contents

VESTIN FUND I, LLC

STATEMENT OF MEMBERS’ EQUITY

(Unaudited)

                 
    For the six months
    Ended June 30, 2002
   
    UNITS   AMOUNT
   
 
Members’ equity at December 31, 2001
    10,238,488     $ 102,455,599  
Distributions
          (6,576,748 )
Reinvestments of distributions
    141,834       1,418,340  
Members’ withdrawals
    (231,737 )     (2,317,371 )
Net income
          6,331,820  
 
   
     
 
Members’ equity at June 30, 2002
    10,148,585     $ 101,311,640  
 
   
     
 

The accompanying notes are an integral part of this statement.

5


Table of Contents

VESTIN FUND I, LLC

STATEMENTS OF CASH FLOWS

(Unaudited)

                         
            For the six months ended
            June 30,
           
            2002   2001
           
 
Cash flows from operating activities:
               
   
Net income
  $ 6,331,820     $ 4,668,597  
   
Adjustments to reconcile net income to net cash provided by operating activities:
               
       
Change in due to Managing Member
    151,525       51,573  
       
Change in interest and other receivables
    160,903       (550,480 )
       
Change in other assets
    (51,673 )      
       
Change in deferred revenues
          (173,423 )
 
   
     
 
       
Net cash provided by operating activities
    6,592,575       3,996,267  
Cash flows from investing activities:
               
   
Purchase of investments in mortgage loans
    (32,481,956 )     (71,330,693 )
   
Proceeds from loan payoffs
    32,339,468       12,913,082  
   
Investment in certificates of deposit
    (550,000 )     (1,800,000 )
 
   
     
 
       
Net cash used by investing activities
    (692,488 )     (60,217,611 )
Cash flows from financing activities:
               
   
Proceeds from issuance of membership units
          59,176,787  
   
Members’ withdrawals
    (2,317,371 )      
   
Distributions to Members, net of reinvestments
    (5,158,408 )     (3,211,404 )
 
   
     
 
       
Net cash provided (used) by financing activities
    (7,475,779 )     55,965,383  
 
   
     
 
Net decrease in cash
    (1,575,692 )     (255,961 )
Cash beginning of period
    1,806,750       370,304  
 
   
     
 
Cash end of period
  $ 231,058     $ 114,343  
 
   
     
 
 
Supplemental disclosures of cash flows information:
               
     
Non-cash investing and financing activities:
               
     
Real estate held for sale acquired through foreclosure
  $ 1,541,258     $  
 
   
     
 
     
Conversion of deferred offering costs to membership units
  $     $ 1,000,000  
 
   
     
 
     
Reinvestment of members’ distributions
  $ 1,418,340     $ 745,449  
 
   
     
 

The accompanying notes are an integral part of these statements.

6


Table of Contents

VESTIN FUND I, LLC

NOTES TO FINANCIAL STATEMENTS

JUNE 30, 2002

(Unaudited)

NOTE A — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

1. ORGANIZATION

Vestin Fund I, LLC, a Nevada Limited Liability Company (the “Company”), is primarily engaged in the business of funding mortgage loans. The Company invests in loans secured by real estate through deeds of trust and mortgages. The Company was organized on December 14, 1999 and will continue until December 31, 2019 unless dissolved prior thereto or extended by vote of members in accordance with the provisions of the Company’s Operating Agreement. On July 9, 2001, the Company changed its name from DM Mortgage Investors, LLC to Vestin Fund I, LLC. The Company does not operate as an “investment company” within the meaning of the Investment Company Act of 1940. On June 24, 2002, the Company changed its fiscal year from December 31 to September 30.

Prior to September 1, 2000, the Company was a development stage company. On August 23, 2000, the Company’s Form S-11/A filed with the Securities and Exchange Commission became effective for the initial public offering of 10,000,000 units at $10 per unit. The Company commenced operations on September 1, 2000. By June 2001, the Company had sold all of the 10,000,000 units offered pursuant to the Company’s registration statement. No additional units will be sold, however, current members may continue to participate in the Company’s Distribution Reinvestment Plan whereby the member’s distribution may be used to purchase additional units at $10.00 per unit. As of June 30, 2002, an additional 367,574 units have been purchased under this plan.

The manager of the Company is Vestin Mortgage, Inc. (the “Manager” or “Managing Member”), a Nevada corporation engaged in the business of brokerage, placement and servicing of commercial loans secured by real property. The Manager is a wholly-owned subsidiary of Vestin Group, Inc., a Delaware Corporation, whose common stock is publicly held and is traded on the NASDAQ under the symbol “VSTN.” The Operating Agreement provides that the Manager has exclusive control over the business of the Company; including the power to assign duties, to determine how to invest the Company’s assets, to sign bills of sale, title documents, leases, notes, security agreements, mortgage investments and contracts, and to assume direction of the business operations.

The interim financial information is unaudited. In the opinion of management, all adjustments necessary to present fairly the financial position as of June 30, 2002 and the results of operations and cash flows presented herein have been included in the financial statements. Interim results are not necessarily indicative of results of operations for the full year.

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

2. MANAGEMENT ESTIMATES

The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

3. ALLOWANCE FOR LOAN LOSSES

When deemed necessary, the Company will set an allowance for possible credit losses on mortgage loans. Additions to the reserve are based on an assessment of certain factors including, but not limited to, estimated future losses on the loans and general economic conditions. Additions to the reserve are provided through a charge to earnings. Actual losses on loans are recorded as a charge-off or a reduction to the loan loss reserve. Subsequent recoveries of amounts previously charged off are added back to the reserve.

4. REAL ESTATE HELD FOR SALE

Real estate held for sale includes real estate acquired through foreclosure and is carried at the lower of the recorded amount, inclusive of any senior indebtedness, or the property’s estimated fair value, less estimated costs to sell.

7


Table of Contents

VESTIN FUND I, LLC

NOTES TO FINANCIAL STATEMENTS

JUNE 30, 2002

(Unaudited)

NOTE B — INVESTMENTS IN MORTGAGE LOANS

Investments in mortgage loans are as follows:

June 30, 2002

                                         
    Number                                
Loan   of           Average   Portfolio   Loan
Type   Loans   Balance   Interest Rate   Percentage   To Value

 
 
 
 
 
Acquisition and development
    6     $ 17,052,866       14.04 %     17.81 %     55.11 %
Bridge
    3       8,504,250       13.66 %     8.87 %     68.33 %
Commercial
    10       29,871,877       13.33 %     31.17 %     58.78 %
Construction
    10       25,580,425       14.23 %     26.69 %     56.49 %
Land
    5       13,629,792       13.15 %     14.22 %     29.00 %
Residential
    1       1,190,176       8.00 %     1.24 %     63.50 %
 
           
     
     
     
 
 
          $ 95,829,386       12.74 %     100.00 %     54.62 %
 
           
     
     
     
 

December 31, 2001

                                         
    Number                                
Loan   of           Average   Portfolio   Loan
Type   Loans   Balance   Interest Rate   Percentage   To Value

 
 
 
 
 
Acquisition and development
    9     $ 23,874,908       14.06 %     24.56 %     52.96 %
Bridge
    4       13,013,056       14.00 %     13.38 %     53.50 %
Commercial
    9       24,158,627       12.92 %     24.85 %     65.68 %
Construction
    9       26,184,197       14.22 %     26.93 %     60.78 %
Land
    2       7,000,000       14.00 %     7.20 %     41.00 %
Residential
    2       2,997,368       11.00 %     3.08 %     63.50 %
 
           
     
     
     
 
 
          $ 97,228,156       13.37 %     100.00 %     55.24 %
 
           
     
     
     
 

June 30, 2002

                 
            Portfolio
Type   Balance   Percentage

 
 
First mortgages
  $ 95,813,892       99.98 %
Second mortgages
    15,494       0.02 %
 
   
     
 
 
  $ 95,829,386       100.00 %
 
   
     
 

December 31, 2001

                 
Type                

               
First mortgages
  $ 97,228,156       100.00 %
Second mortgages
          0.00 %
 
   
     
 
 
  $ 97,228,156       100.00