U.S. SECURITIES AND EXCHANGE COMMISSION
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 SEPTEMBER 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 333-52484
VESTIN FUND II, LLC
| NEVADA (State or Other Jurisdiction of Incorporation or Organization) |
88-0481336 (I.R.S. Employer Identification No.) |
2901 EL CAMINO AVENUE, SUITE 206, LAS VEGAS, NEVADA 89102
(Address Of Principal Executive Offices) (Zip Code)
Registrants 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 October 31, 2003, the Issuer had 39,955,175 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
| PAGE | ||||||||
| PART I | FINANCIAL INFORMATION |
|||||||
| Item 1. | Financial Statements |
|||||||
Balance sheets as of September 30, 2003 (unaudited), and June 30, 2003 |
3 | |||||||
Statements of income for the three months ended September 30, 2003 and 2002
(unaudited) |
4 | |||||||
Statement of members equity for the three months ended September 30, 2003 (unaudited) |
5 | |||||||
Statements of cash flows for the three months ended September 30, 2003 and 2002 (unaudited) |
6 | |||||||
Notes to financial statements (unaudited) |
8 | |||||||
| Item 2. | Managements 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
Vestin Fund II, LLC
BALANCE SHEETS
| SEPTEMBER 30, 2003 | JUNE 30, 2003 | |||||||||
| (UNAUDITED) | ||||||||||
ASSETS |
||||||||||
Cash |
$ | 54,328,680 | $ | 5,740,806 | ||||||
Certificates of deposit |
8,775,000 | 11,075,000 | ||||||||
Interest and other receivables |
4,736,994 | 3,898,231 | ||||||||
Due
from Fund I |
947,863 | 216,171 | ||||||||
Investment in mortgage loans, net of allowance for loan losses
of $9,450,000 and $9,200,000 at September 30, 2003, and
June 30, 2003, respectively |
311,091,169 | 343,280,517 | ||||||||
Prepaid expenses |
67,350 | | ||||||||
Real estate held for sale |
14,523,669 | 15,833,099 | ||||||||
Assets under secured borrowing |
51,805,391 | 26,729,643 | ||||||||
| $ | 446,276,116 | $ | 406,773,467 | |||||||
LIABILITIES AND MEMBERS EQUITY |
||||||||||
Liabilities |
||||||||||
Accounts payable |
$ | 430,677 | $ | 118,503 | ||||||
Due to Manager |
2,464,339 | 2,328,150 | ||||||||
Due
to Vestin Group |
406,104 | 407,564 | ||||||||
Line of credit |
| 2,000,000 | ||||||||
Secured borrowing |
51,805,391 | 26,729,643 | ||||||||
Deferred income |
29,927 | | ||||||||
Total liabilities |
55,136,438 | 31,583,860 | ||||||||
Members equity authorized 50,000,000 units,
40,224,776 units issued at September 30, 2003, and
38,602,848 units at June 30, 2003, issued at $10 per unit
and outstanding at $9.72 as of September 30, 2003 |
391,139,678 | 375,189,607 | ||||||||
Total members equity |
391,139,678 | 375,189,607 | ||||||||
Total liabilities and members equity |
$ | 446,276,116 | $ | 406,773,467 | ||||||
The accompanying notes are an integral part of this statement
3
Vestin Fund II, LLC
STATEMENTS OF INCOME
(UNAUDITED)
| FOR THE | FOR THE | |||||||||
| THREE MONTHS | THREE MONTHS | |||||||||
| ENDED | ENDED | |||||||||
| SEPTEMBER 30, 2003 | SEPTEMBER 30, 2002 | |||||||||
Revenues |
||||||||||
Interest income from investment in
mortgage loans |
$ | 10,725,432 | $ | 8,683,396 | ||||||
Other income |
1,180,077 | 169,973 | ||||||||
Total revenues |
11,905,509 | 8,853,369 | ||||||||
Operating expenses |
||||||||||
Management fees to Manager |
253,342 | 162,311 | ||||||||
Provision for loan losses |
250,000 | 250,000 | ||||||||
Interest expense |
1,030,457 | 572,978 | ||||||||
Loss on real estate held for sale |
71,870 | | ||||||||
Legal expenses |
437,853 | | ||||||||
Other |
403,590 | 29,428 | ||||||||
Total operating expenses |
2,447,112 | 1,014,717 | ||||||||
NET INCOME |
$ | 9,458,397 | $ | 7,838,652 | ||||||
Net income allocated to members |
$ | 9,458,397 | $ | 7,838,652 | ||||||
Net income allocated to members per
weighted average membership units |
$ | 0.24 | $ | 0.29 | ||||||
Weighted average membership units |
39,971,474 | 27,196,217 | ||||||||
The accompanying notes are an integral part of this statement
4
Vestin Fund II, LLC
STATEMENTS OF MEMBERS EQUITY
FOR THE THREE MONTHS ENDED
SEPTEMBER 30, 2003
(UNAUDITED)
| Units | Amount | |||||||
Members equity at June 30, 2003 |
38,602,848 | $ | 375,189,607 | |||||
Issuance of units |
2,361,574 | 23,615,742 | ||||||
Distributions |
| (9,831,133 | ) | |||||
Reinvestments of distributions |
304,595 | 3,045,950 | ||||||
Members redemptions |
(1,044,241 | ) | (10,338,885 | ) | ||||
Net income |
| 9,458,397 | ||||||
Members equity at September 30, 2003 |
40,224,776 | $ | 391,139,678 | |||||
The accompanying notes are an integral part of this statement
5
Vestin Fund II, LLC
STATEMENTS OF CASH FLOWS
(UNAUDITED)
| FOR THE THREE | FOR THE THREE | ||||||||||
| MONTHS ENDED | MONTHS ENDED | ||||||||||
| SEPTEMBER 30, 2003 | SEPTEMBER 30, 2002 | ||||||||||
Cash flows from operating activities: |
|||||||||||
Net income |
9,458,397 | 7,838,652 | |||||||||
Adjustments to reconcile net income to net
cash provided by operating activities: |
|||||||||||
Provision for loan losses |
250,000 | 250,000 | |||||||||
Loss
on real estate held for sale |
71,870 | | |||||||||
Change in operating assets and liabilities: |
|||||||||||
Interest and other receivables |
(838,763 | ) | (662,427 | ) | |||||||
Other assets |
(67,350 | ) | (156,029 | ) | |||||||
Due
to Manager |
136,189 | 333,965 | |||||||||
Due
from Fund I |
(733,152 | ) | | ||||||||
Accounts payable |
312,174 | | |||||||||
Deferred income |
29,927 | | |||||||||
Net cash provided by operating activities |
8,619,292 | 7,604,161 | |||||||||
Cash flows from investing activities: |
|||||||||||
Purchase of investments in mortgage loans |
(39,091,969 | ) | (91,554,661 | ) | |||||||
Purchase of investments in mortgage loans from: |
|||||||||||
Vestin Fund I, LLC |
(10,000,000 | ) | (1,150,000 | ) | |||||||
Other Related Party |
| (17,030,995 | ) | ||||||||
Private investor |
(11,500,000 | ) | | ||||||||
Proceeds received from sale of mortgage loans to: |
|||||||||||
Vestin Fund I, LLC |
220,000 | | |||||||||
Other Related Party |
1,375,000 | 15,700,000 | |||||||||
Private investor |
34,884,600 | 18,850,000 | |||||||||
Proceeds from loan payoff |
56,051,718 | 30,010,217 | |||||||||
Proceeds
from real estate held for sale |
1,237,560 | | |||||||||
Assets transferred from Vestin Group |
| | |||||||||
Investment in certificates of deposit |
2,300,000 | (1,600,000 | ) | ||||||||
Net cash (used in) provided by investing activities |
35,476,909 | (46,775,439 | ) | ||||||||
Cash flows from financing activities: |
|||||||||||
Proceeds from issuance of membership units |
23,615,742 | 47,409,008 | |||||||||
Members distributions, net of reinvestments |
(6,785,183 | ) | (5,527,891 | ) | |||||||
Members withdrawals |
(10,338,886 | ) | (436,831 | ) | |||||||
Payment of line of credit |
(2,000,000 | ) | | ||||||||
Net cash provided by financing activities |
4,491,673 | 41,444,286 | |||||||||
NET INCREASE IN CASH |
48,587,874 | 2,273,008 | |||||||||
Cash, beginning of period |
5,740,806 | 2,198,542 | |||||||||
Cash, ending of period |
$ | 54,328,680 | $ | 4,471,550 | |||||||
Supplemental disclosures of cash flows information: |
|||||||||||
Non-cash financing activities: |
|||||||||||
Reinvestment of members distributions |
$ | 3,045,950 | $ | 1,761,760 | |||||||
Distributions payable to Manager |
$ | | $ | 33,302 | |||||||
Loans funded through secured borrowing |
$ | 25,075,748 | $ | 25,362,630 | |||||||
The accompanying notes are an integral part of this statement
6
VESTIN FUND II, LLC
NOTES TO FINANCIAL STATEMENTS
SEPTEMBER 30, 2003
(Unaudited)
NOTE A ORGANIZATION
Vestin Fund II, 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 2000 and will continue until December 31, 2020 unless dissolved prior thereto or extended by vote of the members under the provisions of the Companys 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 Companys 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 I, LLC, (Fund I), Vestin Fund III, LLC (Fund III) 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 Companys annual report
on Form 10-K/A for the year ended June 30, 2003.
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.
Certain reclassifications have been made to the prior years consolidated financial statements to conform with the current year presentation.
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 (GAAP) 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.
7
2. INVESTMENTS IN MORTGAGE LOANS
Investments in mortgage loans are secured by trust deeds and mortgages. Generally, all of the Companys 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 Companys investment in mortgage loans portfolio. The Managers 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 borrowers 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 propertys 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 intercreditor agreements (Agreements) 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 Agreements, investors may participate in certain loans with Vestin Mortgage, Fund I, and the Company (collectively, the Lead Lenders). In the event of borrower non-performance, the intercreditor agreements 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 September 30, 2003 include loans outstanding of $49.4 million and real estate acquired through foreclosure of $2.4 million.
8
NOTE C INVESTMENTS IN MORTGAGE LOANS
Investments in mortgage loans are as follows:
Investment in mortgage loans as of September 30, 2003 are as follows:
| Number | ||||||||||||||||||||
| Loan | Of | Average | Portfolio | Loan | ||||||||||||||||
| Type | Loans | Balance | Interest Rate | Percentage | To Value* | |||||||||||||||
Acquisition and development |
6 | $ | 23,761,436 | 11.67 | % | 7.41 | % | 59.72 | % | |||||||||||
Bridge |
8 | 40,490,901 | 12.13 | % | 12.63 | % | 58.70 | % | ||||||||||||
Commercial |
25 | 131,021,524 | 11.34 | % | 40.88 | % | 62.63 | % | ||||||||||||
Construction |
14 | 102,543,113 | 13.36 | % | 31.99 | % | 58.36 | % | ||||||||||||
Land |
7 | 9,226,296 | 12.29 | % | 2.88 | % | 55.77 | % | ||||||||||||
Residential |
7 | 13,497,899 | 13.64 | % | 4.21 | % | 69.36 | % | ||||||||||||
| 67 | $ | 320,541,169 | 12.20 | % | 100.00 | % | 62.95 | % | ||||||||||||
Investment in mortgage loans as of June 30, 2003 are as follows:
| Number | ||||||||||||||||||||
| Loan | of | Average | Portfolio | Loan | ||||||||||||||||
| Type | Loans | Balance | Interest Rate | Percentage | To Value* | |||||||||||||||
Acquisition and development |
5 | $ | 29,147,011 | 12.60 | % | 8.27 | % | 44.26 | % | |||||||||||
Bridge |
6 | 22,007,371 | 11.92 | % | 6.24 | % | 65.99 | % | ||||||||||||
Commercial |
27 | 147,747,322 | 11.67 | % | 41.92 | % | 64.85 | % | ||||||||||||
Construction |
16 | 116,106,164 | 13.34 | % | 32.94 | % | 60.05 | % | ||||||||||||
Land |
10 | 24,303,120 | 12.70 | % | 6.89 | % | 48.15 | % | ||||||||||||
Residential |
7 | 13,169,529 | 13.79 | % | 3.74 | % | 66.76 | % | ||||||||||||
| 71 | $ | 352,480,517 | 12.53 | % | 100.00 | % | 59.47 | % | ||||||||||||
* 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 no greater than 12 months prior to 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, selection by a purchaser against multiple alternatives, and successful development by the purchaser; upon which development is dependent on availability of financing. 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.
| September 30, 2003 | Portfolio | June 30, 2003 | Portfolio | |||||||||||||
| Loan Type | Balance | |||||||||||||||