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 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

(Exact Name of Registrant as Specified in Its Charter)
     
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)

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 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

BALANCE SHEETS
STATEMENTS OF INCOME
STATEMENTS 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
PART II OTHER INFORMATION
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 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 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.  
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 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


Table of Contents

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


Table of Contents

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


Table of Contents

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


Table of Contents

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 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 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 Company’s 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 year’s 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


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 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


Table of Contents

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