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, 2003

Or

     
[   ]   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

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, 2003, the Issuer had 9,168,116 of its Units outstanding.

Indicate by check whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act.)

Yes   [   ]   No   [X]

 


TABLE OF CONTENTS

BALANCE SHEETS
STATEMENTS OF INCOME (LOSS)
STATEMENT OF MEMBERS’ EQUITY
STATEMENTS OF CASH FLOWS
NOTES TO FINANCIAL STATEMENTS
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
ITEM 4. CONTROLS AND PROCEDURES.
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 31.1
EXHIBIT 31.2
EXHIBIT 32


Table of Contents

TABLE OF CONTENTS

           
      PAGE
     
PART I FINANCIAL INFORMATION
       
Item 1. Financial Statements Balance sheets as of June 30, 2003 (unaudited), and September 30, 2002
    3  
 
Statements of income (loss) for the three and nine months ended June 30, 2003 and 2002 (unaudited)
    4  
 
Statement of members’ equity for the nine months ended June 30, 2003 (unaudited)
    5  
 
Statements of cash flows for the nine months ended June 30, 2003 and 2002 (unaudited)
    6  
 
Notes to financial statements (unaudited)
    8  
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
    15  
Item 3. Quantitative and Qualitative Disclosures about Market Risk
    22  
Item 4. Controls and Procedures
    23  
PART II OTHER INFORMATION
       
Item 1. Legal Proceedings
    24  
Item 2. Changes in Securities and Use of Proceeds
    24  
Item 3. Defaults Upon Senior Securities
    24  
Item 4. Submission of Matters to a Vote of Security Holders
    24  
Item 6. Exhibits and Reports on Form 8-K
    24  
SIGNATURES
    25  

2


Table of Contents

Vestin Fund I, LLC
BALANCE SHEETS

                     
        (UNAUDITED)        
        June 30, 2003   SEPTEMBER 30, 2002
       
 
ASSETS
Cash
  $ 1,704,262     $ 2,762,334  
Certificates of deposit
    1,500,000       2,775,000  
Interest and other receivables
    983,837       1,175,972  
Note receivable from Manager
    583,347        
Due from Manager
    28,089        
Real estate held for sale
    18,222,126       1,541,258  
Investment in mortgage loans, net of allowance for loan losses of $400,000 and $100,000, respectively
    67,550,030       91,091,308  
Assets under secured borrowing
    3,070,357       6,637,370  
Deferred bond offering costs
          83,631  
 
   
     
 
   
Total assets
  $ 93,642,048     $ 106,066,873  
 
   
     
 
LIABILITIES AND MEMBERS’ EQUITY
Liabilities
               
 
Due to Manager
  $     $ 430,447  
 
Due to related parties
    300,951        
 
Secured borrowing
    3,070,357       6,637,370  
 
   
     
 
   
Total liabilities
    3,371,308       7,067,817  
 
   
     
 
Members’ equity — authorized 10,000,000 units 9,413,554 and 9,928,052 units issued and outstanding at $10 per unit at June 30, 2003 and September 30, 2002, respectively
    90,270,740       98,999,056  
 
   
     
 
   
Total members’ equity
    90,270,740       98,999,056  
 
   
     
 
   
Total liabilities and members’ equity
  $ 93,642,048     $ 106,066,873  
 
   
     
 

The accompanying notes are an integral part of these statements.

3


Table of Contents

Vestin Fund I, LLC
STATEMENTS OF INCOME (LOSS)


(UNAUDITED)

                                     
        FOR THE THREE MONTHS ENDED   FOR THE NINE MONTHS ENDED
        JUNE 30,   JUNE 30,
       
 
        2003   2002   2003   2002
       
 
 
 
Revenues
                               
 
Interest income from investment in mortgage loans
  $ 2,135,694     $ 3,038,228     $ 7,127,622     $ 9,650,017  
 
Loan fees
    190,919             295,707        
 
Other income
    315,623       5,550       387,298       247,826  
 
   
     
     
     
 
   
Total revenues
    2,642,236       3,043,778       7,810,627       9,897,843  
 
   
     
     
     
 
Operating expenses
                               
 
Interest expense
    150,444             508,658        
 
Management fees to Manager
    63,796       62,342       189,304       248,110  
 
Valuation loss on real estate held for sale
    3,312,370             3,312,370        
 
Write-off of deferred bond offering costs
    223,394             223,394        
 
Provision for loan losses
    100,000             300,000        
 
Other
    213,823       16,757       294,718       17,028  
 
   
     
     
     
 
   
Total operating expenses
    4,063,827       79,099       4,828,444       265,138  
 
   
     
     
     
 
   
NET INCOME (LOSS)
  $ (1,421,591 )   $ 2,964,679     $ 2,982,183     $ 9,632,705  
 
   
     
     
     
 
Net income (loss) allocated to members
  $ (1,421,591 )   $ 2,964,679     $ 2,982,183     $ 9,632,705  
 
   
     
     
     
 
Net income (loss) allocated to members per weighted average membership units
  $ (0.15 )   $ 0.29     $ 0.30     $ 1.00  
 
   
     
     
     
 
Weighted average membership units
    9,553,031       10,230,168       9,802,259       9,635,603  
 
   
     
     
     
 

The accompanying notes are an integral part of these statements.

4


Table of Contents

Vestin Fund I, LLC
STATEMENT OF MEMBERS’ EQUITY


(UNAUDITED)

                 
    Units   Amount
   
 
Members’ equity at September 30, 2002
    9,928,052     $ 98,999,056  
Distributions
          (8,165,519 )
Capital contribution from Manager
          1,600,000  
Reinvestments of distributions
    181,836       1,818,361  
Members’ withdrawals
    (696,334 )     (6,963,341 )
Net income
          2,982,183  
 
   
     
 
Members’ equity at June 30, 2003
    9,413,554     $ 90,270,740  
 
   
     
 

The accompanying notes are an integral part of these statements.

5


Table of Contents

Vestin Fund I, LLC
STATEMENTS OF CASH FLOWS
(UNAUDITED)

                       
          FOR THE NINE MONTHS ENDED
          June 30,
         
          2003   2002
         
 
Cash flows from operating activities:
               
 
Net income
  $ 2,982,183     $ 9,632,705  
 
Adjustments to reconcile net income to net cash provided by operating activities:
               
   
Valuation allowance for real estate held for sale
    3,312,370        
   
Write-off of deferred bond offering costs
    223,394        
   
Provision for loan losses
    300,000        
   
Change in operating assets and liabilities:
               
     
Due to Manager
    2,001       92,766  
     
Due to related parties
    300,951        
     
Interest and other receivables
    183,113       204,570  
     
Other assets
          (51,673 )
     
Accounts payable
          125,734  
     
Deferred bond offering costs
    (139,763 )      
 
   
     
 
     
Net cash provided by operating activities
    7,164,249       10,004,102  
 
   
     
 
Cash flows from investing activities:
               
 
Purchase of investments in mortgage loans
    (25,921,730 )     (69,775,519 )
 
Purchase of investments in mortgage loans from:
               
   
Vestin Fund II, LLC
    (14,249,950 )      
   
Vestin Group, Inc.
    (3,700,000 )      
   
Other related party
    (809,307 )      
   
Private investor
    (380,403 )      
 
Proceeds received from sale of mortgage loans to:
               
   
Vestin Fund II, LLC
    17,460,213        
   
Vestin Group, Inc.
    4,500,000        
   
Other related party
    290,938        
   
Private investor
    150,000        
 
Proceeds from loans paid off
    25,373,417       69,853,676  
 
Proceeds from sale of investment in real estate held for sale to Manager
    1,100,000        
 
Proceeds from certificates of deposit
    1,275,000        
 
   
     
 
     
Net cash provided by investing activities
    5,088,178       78,157  
 
   
     
 
Cash flows from financing activities:
               
 
Members’ withdrawals
    (6,963,341 )     (2,408,349 )
 
Members’ distributions, net of reinvestments
    (6,347,158 )     (7,841,114 )
 
   
     
 
     
Net cash used in financing activities
    (13,310,499 )     (10,249,463 )
 
   
     
 
     
NET DECREASE IN CASH
    (1,058,072 )     (167,204 )
Cash, beginning
    2,762,334       398,262  
 
   
     
 
Cash, ending
  $ 1,704,262     $ 231,058  
 
   
     
 

The accompanying notes are an integral part of these statements.

6


Table of Contents

Vestin Fund I, LLC
STATEMENTS OF CASH FLOWS
(UNAUDITED)
(CONTINUED)

                     
        FOR THE NINE MONTHS ENDED
        JUNE 30
       
        2003   2002
       
 
Supplemental disclosures of cash flows information:
               
 
Non-cash investing and financing activities:
               
   
Reinvestment of members’ distributions
  $ 1,818,361     $ 2,137,782  
 
   
     
 
   
Real estate held for sale acquired through foreclosure
  $ 19,930,526     $  
 
   
     
 
   
Investment in mortgage loans in real estate acquired for investments in real estate held for sale
  $ 478,829     $  
 
   
     
 
   
Note receivable related to capital contribution by Manager
  $ 723,763     $  
 
   
     
 
   
Payoff of payable to Manager related to capital contribution
  $ 876,237     $  
 
   
     
 
   
Sale of rights to receive proceeds of guaranty
  $ 3,084,000     $  
 
   
     
 
   
Conversion of deferred offering costs to membership units
  $     $ 1,000,000  
 
   
     
 

The accompanying notes are an integral part of these statements.

7


Table of Contents

VESTIN FUND I, LLC

NOTES TO FINANCIAL STATEMENTS

June 30, 2003

(Unaudited)

NOTE A — ORGANIZATION

Vestin Fund I, LLC, a Nevada Limited Liability Company, (the “Company”) is primarily engaged in the business of mortgage lending. The Company invests in loans secured by real estate through deeds of trust and mortgages. The Company was organized in December 1999 and will continue until December 31, 2019 unless dissolved prior thereto or extended by vote of the members under the provisions of the Company’s Operating Agreement.

The Manager of the Company is Vestin Mortgage, Inc. (the “Manager”), 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 traded on the Nasdaq National Market under the symbol “VSTN.” Through its subsidiaries, Vestin Group, Inc. is engaged in asset management, real estate lending and other financial services and has managed over $1 billion in real estate loans. The Operating Agreement provides that the Manager controls the daily operating activities 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 Operating Agreement also provides that the members have certain rights, including the right to terminate the Manager subject to a majority vote of the members.

Vestin Mortgage, Inc. is also the Manager of Vestin Fund II, LLC, (“Fund II”) and inVestin Nevada, Inc., entities in the same business as the Company.

The financial statements have been prepared in accordance with Securities and Exchange Commission requirements for interim financial statements. Therefore, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements. The financial statements should be read in conjunction with the financial statements and notes thereto contained in the Company’s annual report on Form 10-K for the transition period ended September 30, 2002.

Certain reclassifications have been made to the prior year’s consolidated financial statements to conform with the current year presentation.

The results of operations for the interim periods shown in this report are not necessarily indicative of results to be expected for the full year. In the opinion of management, the information contained herein reflects all adjustments necessary to make the results of operations for the interim periods a fair statement of such operation. All such adjustments are of a normal recurring nature.

NOTE B — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

1. 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.

8


Table of Contents

2. INVESTMENTS IN MORTGAGE LOANS

Investments in mortgage loans are secured by trust deeds and mortgages. Generally, all of the Company’s mortgage loans require interest only payments with a balloon payment of the principal at maturity. The Company has both the intent and ability to hold mortgage loans until maturity and therefore, mortgage loans are classified and accounted for as held for investment and are carried at cost. Loans sold to or purchased from affiliates are accounted for at the principal balance and no gain or loss is recognized by the Company or any affiliate. Loan to value ratios are based on appraisals obtained at the time of loan origination and may not reflect subsequent changes in value estimates. Such appraisals, which may be commissioned by the borrower, are generally dated within 12 months of the date of loan origination. The appraisals may be for the current estimate of the “as-if developed” value of the property, which approximates the post-construction value of the collateralized property assuming that such property is developed. As-if developed values on raw land loans or acquisition and development loans often dramatically exceed the immediate sales value and may include anticipated zoning changes and timely successful development by the purchaser. As most of the appraisals will be prepared on an as-if developed basis, if a loan goes into default prior to any development of a project, the market value of the property may be substantially less than the appraised value. As a result, there may be less security than anticipated at the time the loan was originally made. If there is less security and a default occurs, the Company may not recover the full amount of the loan.

3. ALLOWANCE FOR LOAN LOSSES

The Company maintains an allowance for loan losses on its investment in mortgage loans for estimated credit losses in the Company’s investment in mortgage loans portfolio. The Manager’s estimate of losses is based on a number of factors including the types and dollar amounts of loans in the portfolio, adverse situations that may affect the borrower’s ability to repay, prevailing economic conditions and the underlying collateral securing the loan. Additions to the allowance are provided through a charge to earnings and are based on an assessment of certain factors which may indicate estimated losses on the loans. Actual losses on loans are recorded as a charge-off or a reduction to the allowance for loan losses. Subsequent recoveries of amounts previously charged off are added back to the allowance.

4. REAL ESTATE HELD FOR SALE

Real estate held for sale includes real estate acquired through foreclosure and is carried at the lower of cost or the property’s estimated fair value, less estimated costs to sell, based on appraisals and local market knowledge.

5. SECURED BORROWING

Certain loans that have been participated to third party investors (“Investor”) through an intercreditor agreement (“Agreement”) are accounted for as secured borrowings in accordance with SFAS No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities (“SFAS No. 140”). Under the Agreement, investors may participate in certain loans with Vestin Mortgage, Fund II, and the Company (collectively, “the Lead Lenders”). In the event of borrower non-performance, the intercreditor agreement gives the Lead Lenders the right to either (i) continue to remit to the Investor the interest due on the participation amount; (ii) substitute an alternative loan acceptable to the Investor; or (iii) repurchase the participation from the Investor for the outstanding balance of the participation plus accrued interest. Consequently, the Investor is in a priority lien position against the collateralized loans and mortgage loan financing under the participation arrangement is accounted for as a secured borrowing in accordance with SFAS No. 140.

Assets under secured borrowing have been segregated in the accompanying balance sheet and as of June 30, 2003 include loans outstanding of $3.0 million and real estate acquired through foreclosure of $58,250.

9


Table of Contents

NOTE C — INVESTMENTS IN MORTGAGE LOANS

Investments in mortgage loans are as follows:

June 30, 2003

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

 
 
 
 
 
Acquisition and development
    5     $ 10,058,773       14.20 %     14.80 %     41.59 %
Bridge
    5       6,179,636       12.90 %     9.09 %     53.57 %
Commercial
    21       29,023,596       12.07 %     42.71 %     65.54 %
Construction
    7       11,059,055       13.68 %     16.28 %     59.92 %
Land
    7       11,134,141       12.86 %     16.39 %     42.22 %
Residential
    4       494,829       12.88 %     0.73 %     68.35 %
 
   
     
     
     
     
 
 
    49     $ 67,950,030       13.09 %     100.00 %     56.58 %
 
   
     
     
     
     
 

September 30, 2002

                                         
    Number                                
Loan   Of           Average   Portfolio   Loan
Type   Loans   Balance   Interest Rate   Percentage