Vestin Realty Mortgage II, Inc - FORM 10-Q/A

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q/A

Amendment No. 1

(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, 2010

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

For the transition period from _________ to _________

Commission File Number: 333-125121

VESTIN REALTY MORTGAGE II, INC.

(Exact name of registrant as specified in its charter)

MARYLAND		61-1502451
(State or Other Jurisdiction of		(I.R.S. Employer
Incorporation or Organization)		Identification No.)

8880 W SUNSET ROAD, SUITE 200, LAS VEGAS, NEVADA 89148

(Address of Principal Executive Offices) (Zip Code)

Registrant’s Telephone Number: 702.227.0965

Indicate by check mark 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 [ ]

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes [ ] No [ ]

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer [ ]	Accelerated filer [ ]
Non-accelerated filer [ ] (Do not check if a smaller reporting company)	Smaller reporting company [X]

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes [ ] No [X]

As of November 10, 2010, there were 13,322,136 shares of the Company’s Common Stock outstanding.

Table of Contents

EXPLANATORY NOTE

The purpose of this Quarterly Report on Form 10-Q/A, Amendment No. 1 (“Form 10-Q/A”) is to amend our Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2010, of Vestin Realty Mortgage II, Inc. (the “Company”), filed with the U.S. Securities and Exchange Commission on November 10, 2010 (the “Form 10-Q”). This amendment is being filed for the purpose of restating certain amounts in Item 1, Consolidated Financial Statements, Item 2, Management’s Discussion and Analysis of Financial Condition and Results of Operations, Item 4, Controls and Procedures, as well as for currently dated certifications from the company’s principal executive officer and principal financial officer as required by Section 302 and 906 of the Sarbanes-Oxley Act of 2002. The certifications of the Company’s principal executive officer and principal financial officer are attached to their Amended Filing as Exhibits 31.1, 31.2 and 32.

1.	Background of the Restatement

The Company’s 2010 consolidated financial statements included in the Original Form 10-Q were prepared reflecting the assets acquired through the July 2010 foreclosure of the RightStar International loans (the “Foreclosure”) as real estate held for sale (“REO”). However, through the Foreclosure, the Company acquired both real property and the existing mortuary and funeral business of RightStar. At the time of the Foreclosure, the RightStar assets were moved into Hawaii Funeral Services, LLC (“HFS”) and business continued under that name, with the Company, in combination with Vestin Realty Mortgage I, Inc., obtaining a 100% interest in HFS. The acquisition of HFS, an operating business, should have been recorded as an investment in a controlling interest, and this controlling interest should have been consolidated into the financial statements of the Company. This Form 10Q/A reflects the correction by consolidating HFS into the Company’s Consolidated Financial Statements.

The restatement and its impact on the Company’s consolidated financial statements are more fully described in Note R to the Notes to the Consolidated Financial Statements. In addition, Note H has been added to describe the accounting of the Foreclosure, as well as the other accounting considerations related to HFS.

2.	Internal Control Considerations

Management has determined that, as a result of the failure to properly account for the acquisition of the RightStar assets through foreclosure, there was a control deficiency in its internal control that constitutes a material weakness, as discussed in Part I – Item 4T of the Amended Filing.

Except for the items noted above, no other material changes have been made to the Form 10-Q. This Form 10-Q/A speaks as of the original filing date of the Form 10-Q and does not reflect events that may have occurred subsequent to the original filing date.

Table of Contents

TABLE OF CONTENTS

		Page

Part I	FINANCIAL INFORMATION

Item 1.	Consolidated Financial Statements	1

	Consolidated Balance Sheets as of September 30, 2010 (unaudited) (restated) and December 31, 2009	1

	Consolidated Statements of Operations (unaudited) for the Three and Nine Months Ended September 30, 2010 (restated) and 2009	2

	Consolidated Statement of Equity and Other Comprehensive Loss (unaudited) for the Nine Months Ended September 30, 2010 (restated)	3

	Consolidated Statements of Cash Flows (unaudited) for the Nine Months Ended September 30, 2010 (restated) and 2009	4

	Notes to Consolidated Financial Statements (unaudited)	6

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	38

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	50

Item 4.	Controls and Procedures	50

Item 4T	Controls and Procedures	50

Part II	OTHER INFORMATION

Item 1.	Legal Proceedings	51

Item 1A.	Risk Factors	51

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	55

Item 3.	Defaults Upon Senior Securities	56

Item 5.	Other Information	56

Item 6.	Exhibits	57

	SIGNATURES	58

	Exhibit 31.1

	Exhibit 31.2

	Exhibit 32

Table of Contents

PART I - FINANCIAL INFORMATION

ITEM 1.

CONSOLIDATED FINANCIAL STATEMENTS

VESTIN REALTY MORTGAGE II, INC.

CONSOLIDATED BALANCE SHEETS

ASSETS

	September 30, 2010			December 31, 2009
	(Unaudited) (Restated)
Assets
Cash	$	14,268,000		$	1,444,000
Investment in marketable securities - related party		576,000			651,000
Interest and other receivables, net of allowance of $226,000 at September 30, 2010 and $124,000 at December 31, 2009		2,027,000			1,100,000
Notes receivable, net of allowance of $9,174,000 at September 30, 2010 and $10,334,000 at December 31, 2009		--			--
Real estate held for sale		12,272,000			22,094,000
Assets held for sale		55,811,000			--
Investment in real estate loans, net of allowance for loan losses of $33,687,000 at September 30, 2010 and $58,916,000 at December 31, 2009		28,804,000			53,209,000
Due from related parties		122,000			317,000
Assets under secured borrowings		5,870,000			8,370,000
Deferred financing costs		--			175,000
Other assets		229,000			99,000

Total assets	$	119,979,000		$	87,459,000

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
Accounts payable and accrued liabilities	$	8,123,000		$	4,311,000
Secured borrowings		5,410,000			7,910,000
Note payable		110,000			28,000
Unearned revenue		41,000			--
Liabilities related to assets held for sale		42,486,000			--

Total liabilities		56,170,000			12,249,000

Commitments and contingencies

Equity Stockholders’ Equity
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued		--			--
Treasury stock, at cost, 1,675,227 shares at September 30, 2010 and 1,381,137 at December 31, 2009		(6,639,000	)		(6,152,000	)
Common stock, $0.0001 par value; 100,000,000 shares authorized; 14,997,363 shares issued and 13,322,136 outstanding at September 30, 2010 and 14,997,363 shares issued and 13,616,226 outstanding at December 31, 2009		1,000			1,000
Additional paid-in capital		278,550,000			278,550,000
Accumulated deficit		(212,722,000	)		(196,637,000	)
Common shares held by trusts related to assets held for sale		(648,000	)		--
Accumulated other comprehensive loss		--			(552,000	)
Total stockholders’ equity before noncontrolling interest		58,542,000			75,210,000
Noncontrolling interest		5,267,000			--

Total equity		63,809,000			75,210,000

Total liabilities and equity	$	119,979,000		$	87,459,000

The accompanying notes are an integral part of these consolidated statements.

-1-

Table of Contents

VESTIN REALTY MORTGAGE II, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)

	For The Three Months Ended						For the Nine Months Ended
	9/30/2010			9/30/2009			9/30/2010			9/30/2009
	(Restated)						(Restated)

Revenues
Interest income from investment in real estate loans	$	320,000		$	1,290,000		$	1,593,000		$	5,591,000
Gain related to pay off of real estate loan, including recovery of allowance for loan loss		--			--			--			110,000
Other income		37,000			4,000			232,000			117,000
Total revenues		357,000			1,294,000			1,825,000			5,818,000

Operating expenses
Management fees - related party		274,000			274,000			823,000			823,000
Provision for loan loss		424,000			19,663,000			3,472,000			36,266,000
Interest expense		202,000			2,405,000			814,000			5,482,000
Professional fees		2,876,000			2,241,000			5,660,000			5,514,000
Professional fees - related party		164,000			153,000			451,000			409,000
Loan fees		--			483,000			--			1,431,000
Other		307,000			189,000			974,000			814,000
Total operating expenses		4,247,000			25,408,000			12,194,000			50,739,000
Loss from operations		(3,890,000	)		(24,114,000	)		(10,369,000	)		(44,921,000	)

Non-operating income (loss)
Gain on purchase of debt		--			17,550,000			--			27,233,000
Interest income from banking institutions		--			--			--			22,000
Impairment of marketable securities - related party		(627,000	)		--			(627,000	)		--
Settlement expense		(2,192,000	)		--			(2,239,000	)		(76,000	)
Total non-operating income (loss), net		(2,819,000	)		17,550,000			(2,866,000	)		27,179,000

Provision for income taxes		--			--			--			--

Loss from continuing operations		(6,709,000	)		(6,564,000	)		(13,235,000	)		(17,742,000	)

Discontinued operations, net of income taxes
Income from guarantors related to real estate held for sale		--			--			1,000			55,000
Net gain (loss) on sale of real estate held for sale		(97,000	)		5,000			285,000			(223,000	)
Expenses related to real estate held for sale		(462,000	)		(299,000	)		(992,000	)		(959,000	)
Write-downs on real estate held for sale		--			(10,584,000	)		(2,033,000	)		(19,500,000	)
Loss from Hawaiian cemeteries and mortuaries, net of income taxes		(163,000	)		--			(163,000	)		--
Total loss from discontinued operations		(722,000	)		(10,878,000	)		(2,902,000	)		(20,627,000	)

Net loss		(7,431,000	)		(17,442,000	)		(16,137,000	)		(38,369,000	)

Allocation to noncontrolling interest		(52,000	)		--			(52,000	)		--

Net loss attributable to common stockholders	$	(7,379,000	)	$	(17,442,000	)	$	(16,085,000	)	$	(38,369,000	)

Basic and diluted loss per weighted average common share
Continuing operations		(0.49	)		(0.48	)		(0.97	)		(1.29	)
Discontinued operations		(0.06	)		(0.79	)		(0.22	)		(1.50	)
Total basic and diluted loss per weighted average common share	$	(0.55	)	$	(1.27	)	$	(1.19	)	$	(2.79	)

Dividends declared per common share	$	--		$	--		$	--		$	--

Weighted average common shares outstanding		13,426,625			13,777,618			13,539,740			13,783,798

The accompanying notes are an integral part of these consolidated statements.

-2-

Table of Contents

				VESTIN REALTY MORTGAGE II, INC.

				CONSOLIDATED STATEMENT OF EQUITY AND OTHER COMPREHENSIVE LOSS

				FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2010

				(UNAUDITED)

	Treasury Stock				Common Stock
	Number of Shares		Amount		Number of Shares		Amount		Additional Paid-in-Capital		Accumulated deficit		Accumulated Other Comprehensive Loss		Common shares held by trusts related to assets held for sale		Noncontrolling Interest		Total
Stockholders' Equity at December 31, 2009	1,381,137	$	(6,152,000)		13,616,226	$	1,000	$	278,550,000	$	(196,637,000)	$	(552,000)	$	--		--	$	75,210,000

Comprehensive Loss:

Net Income (Loss)											(16,085,000)						(52,000)		(16,137,000)

Recognition of Unrealized Loss on Marketable Securities – Related Party													627,000						627,000

Unrealized Loss on Marketable Securities - Related Party													(75,000)					$	(75,000)

Comprehensive Loss																			(15,585,000)

Noncontrolling Interest																	5,319,000		5,319,000
Purchase of Treasury Stock	294,090		(487,000)		(294,090)		--								(648,000)				(1,135,000)

Stockholders’ Equity at
September 30, 2010 (Unaudited)
(Restated)	1,675,227	$	(6,639,000)		13,322,136	$	1,000	$	278,550,000	$	(212,722,000)	$	--	$	(648,000)	$	5,267,000	$	63,809,000

The accompanying notes are an integral part of these consolidated statements.

-3-

Table of Contents

VESTIN REALTY MORTGAGE II, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)
	For the Nine Months Ended
	9/30/2010			9/30/2009
	(Restated)
Cash flows from operating activities:
Net loss	$	(16,085,000	)	$	(38,369,000	)
Adjustments to reconcile net loss to net cash used in operating activities:
Provision for doubtful accounts related to receivable included in other expense		133,000			39,000
Impairment of marketable securities - related party		627,000			--
Write-downs on real estate held for sale		2,033,000			19,500,000
Gain on sale of real estate held for sale		(454,000	)		(248,000	)
Loss on sale of real estate held for sale		169,000			471,000
Gain on purchase of debt		--			(27,233,000	)
Recovery of allowance for doubtful notes receivable included in other income		(90,000	)		(91,000	)
Provision for loan loss		3,472,000			36,266,000
Prepaid interest income - unearned revenue		62,000
Amortized interest income		(21,000	)		--
Amortized financing costs, included in interest expense		175,000			2,224,000
Net loss from Hawaiian cemeteries and mortuaries, net of income taxes		111,000			--
Change in operating assets and liabilities:
Interest and other receivables		(61,000	)		158,000
Due to/from related parties		195,000			(860,000	)
Other assets		114,000			116,000
Accounts payable and accrued liabilities		3,812,000			3,520,000
Net cash used in operating activities		(5,808,000	)		(4,507,000	)

Cash flows from investing activities:
Investments in real estate loans		(680,000	)		(17,872,000	)
Purchase of investments in real estate loans from:
Fund III		(200,000	)		--
Third parties		(2,500,000	)		(1,996,000	)
Proceeds from loan payoffs		9,479,000			15,368,000
Sale of investments in real estate loans to:		--			--
VRM I		2,000,000			1,000,000
Fund III		--			500,000
Third parties		--			6,379,000
Proceeds related to real estate held for sale		11,157,000			13,586,000
Purchases of assets held for sale		(325,000	)		--
Proceeds from note receivable		127,000			91,000
Notes receivable		(37,000	)		--
Deposit liability		260,000			--
Changes in restricted cash		--			5,000,000
Net cash provided by investing activities		19,281,000			22,056,000

Cash flows from financing activities:
Principal payments on notes payable		(162,000	)		(3,297,000	)
Proceeds from issuance of notes payable		--			7,023,000
Purchase of debt		--			(28,125,000	)
Purchase of treasury stock at cost		(487,000	)		(165,000	)
Net cash used in financing activities		(649,000	)		(24,564,000	)

NET CHANGE IN CASH		12,824,000			(7,015,000	)

Cash, beginning of period		1,444,000			8,026,000

Cash, end of period	$	14,268,000		$	1,011,000

The accompanying notes are an integral part of these consolidated statements.

-4-

Table of Contents

VESTIN REALTY MORTGAGE II, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

(UNAUDITED)

	For the Nine Months Ended
	9/30/2010			9/30/2009
	(Restated)

Supplemental disclosures of cash flows information:
Interest paid	$	639,000		$	3,258,000

Non-cash investing and financing activities:
Deferred gain on sale of real estate where we provided the financing	$	4,000		$	--
Adjustment to allowance for loan losses related to sale and payment of investment in real estate loan	$	--		$	22,235,000
Impairment on restructured loan reclassified to allowance for loan loss	$	--		$	799,000
Payoff of loans funded through secured borrowings	$	2,500,000		$	2,230,000
Repurchase of interest reserves related to secured borrowings	$	--		$	233,000
Note payable relating to prepaid D & O insurance	$	244,000		$	251,000
Account receivable related to sale of loan collateral, held in escrow account	$	1,957,000		$	--
Allowance for notes receivable related to final payment & restricting of investments in real estate loans	$	(336,000	)	$	2,488,000
Real estate held for sale acquired through foreclosure, net of prior allowance	$	6,518,000		$	32,043,000
Assets held for sale acquired, net of related liabilities and noncontrolling interest	$	8,494,000		$	--
Loan rewritten with same or similar collateral	$	--		$	9,171,000
Adjustment of equity investment related to the repurchase of junior subordinated notes payable	$	--		$	(100,000	)
Elimination of accrued liability related to purchase of junior subordinated notes payable	$	--		$	892,000
Write-off of interest receivable and related allowance	$	236,000		$	221,000
Sale of real estate held for sale where we provided the financing	$	3,496,000		$	--
Seller financed real estate held for sale reclassified loan	$	(3,500,000	)	$	--
Adjustment to note receivable and related allowance	$	(1,070,000	)	$	2,488,000
Recognition of unrealized loss on marketable securities – related party	$	627,000		$	--
Unrealized gain (loss) on marketable securities - related party	$	(75,000	)	$	281,000

The accompanying notes are an integral part of these consolidated statements.

-5-

Table of Contents

VESTIN REALTY MORTGAGE II, INC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2010

(UNAUDITED)

NOTE A — ORGANIZATION

Vestin Fund II, LLC (“Fund II”) was organized in December 2000 as a Nevada limited liability company for the purpose of investing in commercial real estate loans (hereafter referred to as “real estate loans”). Vestin Realty Mortgage II, Inc. (“VRM II”) was organized in January 2006 as a Maryland corporation for the sole purpose of effecting a merger with Fund II. On March 31, 2006, Fund II merged into VRM II and the members of Fund II received one share of VRM II’s common stock for each membership unit of Fund II. References in this report to the “Company,” “we,” “us,” or “our” refer to Fund II with respect to the period prior to April 1, 2006 and to VRM II with respect to the period commencing on April 1, 2006. Because we were a limited liability company (“LLC”) during the prior periods reflected in this report, we make reference to Fund II’s “members” rather than “stockholders” in reporting our financial results.

We invest in loans secured by real estate through deeds of trust or mortgages (hereafter referred to collectively as “deeds of trust” and as defined in our management agreement (“Management Agreement”) as “Mortgage Assets”). We commenced operations in June 2001.

We operate as a real estate investment trust (“REIT”). We are not a mutual fund or an investment company within the meaning of the Investment Company Act of 1940, nor are we subject to any regulation thereunder. As a REIT, we are required to have a December 31 fiscal year end.

Vestin Group, Inc. (“Vestin Group”), a Delaware corporation, owns a significant majority of our manager Vestin Mortgage, Inc. (the “manager” or “Vestin Mortgage”). Michael Shustek, the CEO and director of our manager and CEO interim CFO, President and a director of us, wholly owns Vestin Group, which is engaged in asset management, real estate lending and other financial services through its subsidiaries. Our manager, prior to June 30, 2006, also operated as a licensed Nevada mortgage broker and was generally engaged in the business of brokerage, placement and servicing of commercial loans secured by real property. On July 1, 2006, a mortgage broker license was issued to an affiliated company, Vestin Originations, Inc. (“Vestin Originations”) that has continued the business of brokerage, placement and servicing of real estate loans. In addition, Vestin Group owns a significant majority of Vestin Originations. On September 1, 2007, the servicing of real estate loans was assumed by our manager for us.

Pursuant to a management agreement, our manager is responsible for managing our operations and implementing our business strategies on a day-to-day basis. Consequently, our operating results are dependent to a significant extent upon our manager’s ability and performance in managing our operations and servicing our assets.

Vestin Mortgage is also the manager of Vestin Realty Mortgage I, Inc. (“VRM I”), as the successor by merger to Vestin Fund I, LLC (“Fund I”) and Vestin Fund III, LLC (“Fund III”). These entities were formed to invest in real estate loans. VRM I has investment objectives similar to ours, and Fund III is in the process of an orderly liquidation of its assets.

The consolidated financial statements include the accounts of us, our wholly owned taxable REIT subsidiary, Vestin TRS II, Inc (“TRS II”), Hawaii Funeral Services, LLC (“HFS”) and related trusts (see Note H). All significant inter-company transactions and balances have been eliminated in consolidation.

-6-

Table of Contents

During April 2009, we entered into an accounting services agreement with Strategix Solutions, LLC (“Strategix Solutions”), a Nevada limited liability company, for the provision of accounting and financial reporting services to us, VRM I and Fund III. Our former Chief Financial Officer (“CFO”) and the Controller of our manager became employees of Strategix Solutions. Strategix Solutions is managed by LL Bradford and Company, LLC (“LL Bradford”), a certified public accounting firm that provides non-audit accounting services to us. The principal manager of LL Bradford was a former officer of our manager from April 1999 through January 1, 2005. Strategix Solutions is owned by certain partners of LL Bradford. None of the owners of Strategix Solutions have served or are currently serving as officers of the Company or our manager. Our agreement with Strategix Solutions may be terminated with or without cause by our manager or our Board of Directors upon 30 days prior written notice. Strategix Solutions may terminate the contract, with or without cause, upon 60 days prior written notice.

Our former CFO, Rocio Revollo, was replaced, effective May 21, 2010. Pursuant to the terms of our agreement with Strategix Solutions, they will designate, subject to the approval of our Board of Directors, a new CFO for the Company. Strategix Solutions is currently looking for a new CFO; however, Ms. Revollo’s replacement has not yet been identified. Our current CEO, Michael Shustek, is acting as interim CFO.

NOTE B — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The consolidated financial statements of the Company have been prepared in accordance with the accounting principles generally accepted in the United States of America (“GAAP”). Management has included all normal recurring adjustments considered necessary to give a fair presentation of operating results for the periods presented. Interim results are not necessarily indicative of results for a full year. The information included in this Form 10-Q/A should be read in conjunction with information included in the 2009 annual report filed on Form 10-K.

Management Estimates

The preparation of consolidated financial statements in conformity with 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 consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Cash and Cash Equivalents

Cash and cash equivalents include interest-bearing and non-interest-bearing bank deposits, money market accounts, short-term certificates of deposit with original maturities of three months or less, and short-term instruments with a liquidation provision of one month or less.

Revenue Recognition

Interest is recognized as revenue on performing loans when earned according to the terms of the loans, using the effective interest method. We do not accrue interest income on loans once they are determined to be non-performing. A loan is non-performing when, based on current information and events, it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan agreement or when the payment of interest is 90 days past due. Cash receipts will be allocated to interest income, except when such payments are specifically designated by the terms of the loan as principal reduction. Interest is recognized on impaired loans on the cash basis method.

-7-

Table of Contents

Investments in Real Estate Loans

We may, from time to time, acquire or sell investments in real estate loans from or to our manager or other related parties pursuant to the terms of our Management Agreement without a premium. The primary purpose is to either free up capital to provide liquidity for various reasons, such as loan diversification, or place excess capital in investments to maximize the use of our capital. Selling or buying loans allows us to diversify our loan portfolio within these parameters. Due to the short-term nature of the loans we make and the similarity of interest rates in loans we normally would invest in, the fair value of a loan typically approximates its carrying value. Accordingly, discounts or premiums typically do not apply upon sales of loans and therefore, generally no gain or loss is recorded on these transactions, regardless of whether to a related or unrelated party.

Investments in real estate loans are secured by deeds of trust or mortgages. Generally, our real estate loans require interest only payments with a balloon payment of the principal at maturity. We have both the intent and ability to hold real estate loans until maturity and therefore, real estate loans are classified and accounted for as held for investment and are carried at amortized cost. Loans sold to or purchased from affiliates are accounted for at the principal balance and no gain or loss is recognized by us or any affiliate. Loan-to-value ratios are initially based on appraisals obtained at the time of loan origination and are updated when new appraisals are received or when management’s assessment of the value has changed, to reflect subsequent changes in value estimates. Original appraisals are generally dated within 12 months of the date of loan origination and may be commissioned by the borrower.

The Company considers a loan to be impaired when, based upon current information and events, it believes it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. The Company’s impaired loans include troubled debt restructuring, and performing and non-performing loans in which full payment of principal or interest is not expected. The Company calculates an allowance required for impaired loans based on the present value of expected future cash flows discounted at the loan’s effective interest rate, or at the loan’s observable market price or the fair value of its collateral.

Loans that have been modified from their original terms are evaluated to determine if the loan meets the definition of a Troubled Debt Restructuring (“TDR”) as defined by ASC 310-40. When the Company modifies the terms of an existing loan that is considered a TDR, it is considered performing as long as it is in compliance with the modified terms of the loan agreement. If the modification calls for deferred interest, it is recorded as interest income as cash is collected.

Allowance for Loan Losses

We maintain an allowance for loan losses on our investments in real estate loans for estimated credit impairment. Our 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. Generally, subsequent recoveries of amounts previously charged off are added back to the allowance and included as income.

Estimating allowances for loan losses requires significant judgment about the underlying collateral, including liquidation value, condition of the collateral, competency and cooperation of the related borrower and specific legal issues that affect loan collections or taking possession of the property. As a commercial real estate lender willing to invest in loans to borrowers who may not meet the credit standards of other financial institutional lenders, the default rate on our loans could be higher than those generally experienced in the real estate lending industry. We and our manager generally approve loans more quickly than other real estate lenders and, due to our expedited underwriting process; there is a risk that the credit inquiry we perform will not reveal all material facts pertaining to a borrower and the security.

-8-

Table of Contents

Additional facts and circumstances may be discovered as we continue our efforts in the collection and foreclosure processes. This additional information often causes management to reassess its estimates. In recent years, we have revised estimates of our allowance for loan losses. Circumstances that have and may continue to cause significant changes in our estimated allowance include, but are not limited to:

Declines in real estate market conditions, which can cause a decrease in expected market value;

Discovery of undisclosed liens for community improvement bonds, easements and delinquent property taxes;

Lack of progress on real estate developments after we advance funds. We customarily utilize disbursement agents to monitor the progress of real estate developments and approve loan advances. After further inspection of the related property, progress on construction occasionally does not substantiate an increase in value to support the related loan advances;

Unanticipated legal or business issues that may arise subsequent to loan origination or upon the sale of foreclosed property; and

Appraisals, which are only opinions of value at the time of the appraisal, may not accurately reflect the value of the property.

Discontinued Operations

We have reclassified for all periods presented in the accompanying consolidated statements of operations, the amounts related to discontinued operations and real estate held for sale, in accordance with the applicable accounting criteria. In addition, the assets and liabilities related to the discontinued operations are reported separately in the accompanying consolidated balance sheets as real estate held for sale, assets held for sale, and liabilities related to assets held for sale.

Real Estate Held for Sale

Real estate held for sale (“REO”) includes real estate acquired through foreclosure and will be 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, with fair value based on appraisals and knowledge of local market conditions. While pursuing foreclosure actions, we seek to identify potential purchasers of such property. It is not our intent to invest in or to own real estate as a long-term investment. We seek to sell properties acquired through foreclosure as quickly as circumstances permit, taking into account current economic conditions. The carrying values of REO are assessed on a regular basis from updated appraisals, comparable sales values or purchase offers.

Management classifies REO when the following criteria are met:

Management commits to a plan to sell the properties;

The property is available for immediate sale in its present condition subject only to terms that are usual and customary;

An active program to locate a buyer and other actions required to complete a sale have been initiated;

The sale of the property is probable;

The property is being actively marketed for sale at a reasonable price; and

Withdrawal or significant modification of the sale is not likely.

-9-

Table of Contents

Real Estate Held For Sale – Seller-Financed

We occasionally finance sales of foreclosed properties (“seller-financed REO”) to independent third parties. In order to record a sale of real estate when the seller is providing continued financing and the buyer of the real estate is required to make minimum initial and continuing investments. Minimum initial investments range from 10% to 25% based on the type of real estate sold. In addition, there are limits on commitments and contingent obligations incurred by a seller in order to record a sale.

Because we occasionally foreclose on loans with raw land or developments in progress, available financing for such properties is often limited and we frequently provide financing up to 100% of the selling price on these properties. In addition, we may make additional loans to the buyer to continue development of a property. Although sale agreements are consummated at closing, they lack adequate initial investment by the buyer to qualify as a sales transaction. These sale agreements are not recorded as a sale until the minimum requirements are met.

These sale agreements are recorded under the deposit method or cost recovery method. Under the deposit method, no profit is recognized and any cash received from the buyer is reported as a deposit liability on the balance sheet. Under the cost recovery method, no profit is recognized until payments by the buyer exceed the carrying basis of the property sold. Principal payments received will reduce the related receivable, and interest collections will be recorded as unrecognized gross profit on the balance sheet. The carrying values of these properties are included in real estate held for sale – seller financed on the accompanying consolidated balance sheets.

In cases where the investment by the buyer is significant (generally 20% or more) and the buyer has an adequate continuing investment, the purchase money debt is not subject to future subordination, and a full transfer of risks and rewards has occurred, we will use the full accrual method. Under the full accrual method, a sale is recorded and the balance remaining to be paid is recorded as a normal note. Interest is recorded as income when received.

Secured Borrowings

The Inter-creditor Agreements provide us additional funding sources for real estate loans whereby an unaffiliated investor (the “Investor”) may participate on a non-pari passu basis in certain real estate loans with us and/or VRM I and/or Fund III (collectively, the “Lead Lenders”). In the event of borrower non-performance, the Inter-creditor Agreements generally provide that the Lead Lenders must repay the Investor’s loan amount either by (i) continuing to remit to the Investor the interest due on the participated loan amount; (ii) substituting an alternative loan acceptable to the Investor; or (iii) repurchasing the participation from the Investor for the outstanding balance plus accrued interest.

Additionally, an Investor may participate in certain loans with the Lead Lenders through Participation Agreements. In the event of borrower non-performance, the Participation Agreement may allow the Investor to be repaid up to the amount of the Investor’s investment prior to the Lead Lender being repaid. Real estate loan financing under the Participation Agreements are also accounted for as a secured borrowing. We do not receive any revenues for entering into secured borrowing arrangements.

Investment in Marketable Securities – Related Party

Investment in marketable securities – related party consists of stock in VRM I. The securities are stated at fair value as determined by the closing market price as of September 30, 2010. All securities are classified as available-for-sale.

-10-

Table of Contents

We are required to evaluate our available-for-sale investment for other-than-temporary impairment charges. We will determine when an investment is considered impaired (i.e., decline in fair value below its amortized cost), and evaluate whether the impairment is other than temporary (i.e., investment value will not be recovered over its remaining life). If the impairment is considered other than temporary, we will recognize an impairment loss equal to the difference between the investment’s basis and its fair value.

According to the SEC Staff Accounting Bulletin, Topic 5: Miscellaneous Accounting, M - Other Than Temporary Impairment of Certain Investments in Debt and Equity Securities, there are numerous factors to be considered in such an evaluation and their relative significance will vary from case to case. The following are a few examples of the factors that, individually or in combination, indicate that a decline is other than temporary and that a write-down of the carrying value is required:

The length of the time and the extent to which the market value has been less than cost;

The financial condition and near-term prospects of the issuer, including any specific events which may influence the operations of the issuer such as changes in technology that may impair the earnings potential of the investment or the discontinuance of a segment of the business that may affect the future earnings potential; or

The intent and ability of the holder to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in market value.

Fair Value Disclosures

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability (i.e. “the exit price”) in an orderly transaction between market participants at the measurement date. In determining fair value, the Company uses various valuation approaches, including quoted market prices and discounted cash flows. The established hierarchy for inputs used, in measuring fair value, maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs be used when available. Observable inputs are inputs that market participants would use in pricing the asset or liability developed based on market data obtained from independent sources. Unobservable inputs are inputs that reflect a company’s judgment concerning the assumptions that market participants would use in pricing the asset or liability developed based on the best information available under the circumstances. The fair value hierarchy is broken down into three levels based on the reliability of inputs as follows:

Level 1 – Valuations based on quoted prices in active markets for identical instruments that the Company is able to access. Since valuations are based on quoted prices that are readily and regularly available in an active market, valuation of these products does not entail a significant degree of judgment.

Level 2 – Valuations based on quoted prices in active markets for instruments that are similar, or quoted prices in markets that are not active for identical or similar instruments, and model-derived valuations in which all significant inputs and significant value drivers are observable in active markets.

Level 3 – Valuations based on inputs that are unobservable and significant to the overall fair value measurement, which utilize the Company’s estimates and assumptions.

If the volume and level of activity for an asset or liability have significantly decreased, we will still evaluate our fair value estimate as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction (that is, not a forced liquidation or distressed sale) between market participants at the measurement date under current market conditions. In addition, since we are a publicly traded company, we are required to make our fair value disclosures for interim reporting periods.

-11-

Table of Contents

Basic and Diluted Earnings Per Common Share

Basic earnings per share (“EPS”) is computed by dividing net income available to common stockholders by the weighted average number of common shares outstanding. Diluted EPS is similar to basic EPS except that the weighted average number of common shares outstanding is increased to include the number of additional common shares that would have been outstanding if the dilutive potential common shares had been exercised. We had no outstanding common share equivalents during the three and nine months ended September 30, 2010 and 2009.

Common Stock Dividends

During June 2008, our Board of Directors decided to suspend the payment of dividends. We will continue to comply with the REIT requirements and will distribute at least ninety percent (90%) of our accumulated REIT taxable income. Our Board of Directors will closely monitor our operating results in order to determine when dividends should be reinstated; however, we do not expect them to be reinstating dividends in the foreseeable future.

Treasury Stock

On March 21, 2007, our Board of Directors authorized the repurchase of up to $10 million worth of our common stock. Depending upon market conditions, shares may be repurchased from time to time at prevailing market prices through open market or privately negotiated transactions. We are not obligated to purchase any shares. Subject to applicable securities laws, repurchases may be made at such times and in such amounts, as our management deems appropriate. The share repurchase program may be discontinued or terminated at any time and we have not established a date for completion of the share repurchase program. The repurchases will be funded from our available cash. As of September 30, 2010, we had purchased 1,661,477 shares as treasury stock through the repurchase program noted above. These shares are carried on our books at cost totaling approximately $6.6 million. In addition, as part of a settlement agreement, we repurchased 13,750 shares of stock during January 2009, and classified them as treasury stock and incurred $76,000 in settlement expenses. These shares are carried on our books at cost totaling $42,000 and are not part of the repurchase program. As of September 30, 2010, we had a total of 1,675,227 shares of treasury stock carried on our books at cost totaling approximately $6.6 million. As of December 31, 2009, we had a total of 1,381,137 shares of treasury stock carried on our books at cost totaling approximately $6.2 million.

Segments

We operate as one business segment.

Reclassifications

Certain amounts in the September 30, 2009 and December 31, 2009 consolidated financial statements have been reclassified to conform to the September 30, 2010 presentation.

Principles of Consolidation

Our consolidated financial statements include the accounts of VRM II, TRS II, our wholly owned subsidiary, and Hawaii Funeral Services, LLC (“HFS”), in which we have a controlling interest. Our consolidated financial statements also include the accounts of the funeral merchandise and service trusts, cemetery merchandise and service trusts, and cemetery perpetual care trusts (“Trusts”) in which we have a variable interest and are the primary beneficiary. Intercompany balances and transactions have been eliminated in consolidation.

The Trusts are variable interest entities of HFS, as defined in ASC Topic 810. In accordance with this guidance, we have determined that we are the primary beneficiary of these trusts, as we absorb a majority of the losses and returns associated with these trusts. We consolidate our Trust investments with a corresponding amount recorded as Care trusts’ corpus.

-12-

Table of Contents

Business Combinations

In December 2007, the Financial Accounting Standards Board (FASB) revised the authoritative guidance for business combinations, establishing principles and requirements for how an acquirer recognizes and measures in its financial statements the identifiable assets acquired (including goodwill), the liabilities assumed, and any noncontrolling interest in the acquiree. Subsequently, on April 1, 2009, the FASB amended and clarified certain aspects of its authoritative guidance on initial recognition and measurement, subsequent measurement and accounting, and disclosure of assets and liabilities arising from contingencies in a business combination. We apply the FASB authoritative guidance to all business combinations for which the acquisition date is on or after January 1, 2009, and to certain future income tax effects related to our prior business combinations, should they arise.

Noncontrolling Interests

The FASB issued authoritative guidance for noncontrolling interests in December 2007, which establishes accounting and reporting standards for the noncontrolling interest in a subsidiary and for the deconsolidation of a subsidiary. The guidance clarifies that a noncontrolling interest in a subsidiary, which is sometimes referred to as an unconsolidated investment, is an ownership interest in the consolidated entity that should be reported as a component of equity in the consolidated financial statements. Among other requirements, the guidance requires consolidated net income to be reported at amounts attributable to both the parent and the noncontrolling interest. It also requires disclosure, on the face of the consolidated income statement, of the amounts of consolidated net income attributable to the parent and to the noncontrolling interest.

Income Taxes

We are organized and conduct our operations to qualify as a REIT under Sections 856 to 860 of the Internal Revenue Code of 1986, as amended (the “Code”) and to comply with the provisions of the Internal Revenue Code with respect thereto. A REIT is generally not subject to federal income tax on that portion of its REIT taxable income (“Taxable Income”) which is distributed to its stockholders, provided that at least 90% of Taxable Income is distributed and provided that certain other requirements are met. Our Taxable Income may substantially exceed or be less than our net income as determined based on GAAP, because, differences in GAAP and taxable net income consist primarily of allowances for loan losses or doubtful accounts, write-downs on REO, amortization of deferred financing cost, capital gains and losses, and deferred income. Certain assets of ours are held in a taxable REIT subsidiary (“TRS”). The income of a TRS is subject to federal and state income taxes.

A tax benefit from an uncertain tax position may be recognized when it is more likely than not that the position will be sustained upon examination, including resolutions of any related appeals or litigation process, based on the technical merits. Based on our evaluation, we have concluded that there are no significant uncertain tax positions requiring recognition on our consolidated financial statements. The net income tax provision for the nine months ended September 30, 2010 and 2009 was approximately zero.

NOTE C — FINANCIAL INSTRUMENTS AND CONCENTRATIONS OF CREDIT RISK

Financial instruments consist of cash, interest and other receivables, notes receivable, accounts payable and accrued liabilities, due to/from related parties and notes payable. The carrying values of these instruments approximate their fair values due to their short-term nature. Marketable securities – related party and investment in real estate loans are further described in Note M – Fair Value.

Financial instruments with concentration of credit and market risk include cash, interest and other receivables, marketable securities - related party, notes receivable, accounts payable and accrued liabilities, due to/from related parties, notes payable, and loans secured by deeds of trust.

We maintain cash deposit accounts and certificates of deposit that, at times, may exceed federally-insured limits. To date, we have not experienced any losses. As of September 30, 2010 and December 31, 2009, we had approximately $13.9 million and $1.7 million, respectively, in excess of the federally-insured limits. Additionally, as of September 30, 2010, the assets held for sale included approximately $1.8 million of cash deposits held in excess of federally insured limits.

-13-

Table of Contents

As of September 30, 2010, 40%, 24%, 20% and 15% of our loans were in Nevada, Arizona, Texas and California, respectively, compared to 39%, 15%, 11% and 19%, at December 31, 2009, respectively. As a result of this geographical concentration of our real estate loans, the downturn in the local real estate markets in these states has had a material adverse effect on us.

At September 30, 2010, the aggregate amount of loans to our three largest borrowers represented approximately 49% of our total investment in real estate loans. These real estate loans consisted of commercial and land loans, located in Arizona, Texas and California, with a first lien position on the California loan and second lien positions on the Arizona and Texas loans. Their interest rates are at 0% and 15%, respectively, and an aggregate outstanding balance of approximately $30.7 million. As of September 30, 2010, our largest loan, totaling $12.6 million, is located in Arizona and has an interest rate of 15%, was considered non-performing and has been fully reserved. The two loans with interest rates at 0% are a result of troubled debt restructuring whereby, the total interest on the two performing loans is being fully accrued and payable at maturity. See “Troubled Debt Restructuring” in Note D – Investments in Real Estate Loans. At December 31, 2009, the aggregate amount of loans to our three largest borrowers represented approximately 27% of our total investment in real estate loans. These real estate loans consisted of commercial loans, located in Arizona and Hawaii, with first lien positions on the Hawaii loans and a second lien position on the Arizona loan. Their interest rates were at 14% and 15%, respectively, and had an aggregate outstanding balance of approximately $29.9 million. During July 2010, the loans in Hawaii were foreclosed upon and classified as assets held for sale.

We have a significant concentration of credit risk with our largest borrowers. During the nine months ended September 30, 2010, two of our performing loans totaling approximately $19.6 million, of which our portion was approximately $9.6 million, accounted for approximately 39% of our interest income. During June 2010, one of these loans was paid in full, totaling $15.0 million, of which our portion was approximately $7.9 million. During the nine months ended September 30, 2009, two of our performing loans totaling approximately $38.6 million, of which our portion was approximately $18.1 million, accounted for approximately 26% of our interest income. Any additional defaults in our loan portfolio will have a material adverse effect on us.

The success of a borrower’s ability to repay its real estate loan obligation in a large lump-sum payment may be dependent upon the borrower’s ability to refinance the obligation or otherwise raise a substantial amount of cash. With the weakened economy, credit continues to be difficult to obtain and as such, many of our borrowers who develop and sell commercial real estate projects have been unable to complete their projects, obtain takeout financing or have been otherwise adversely impacted. In addition, an increase in interest rates over the loan rate applicable at origination of the loan may have an adverse effect on our borrower’s ability to refinance.

Common Guarantors

As of September 30, 2010 and December 31, 2009, four loans totaling approximately $19.8 million, representing approximately 31.7% and 17.6%, respectively, of our portfolio’s total value, had a common guarantor. As of September 30, 2010 and December 31, 2009, all four loans were fully reserved and two of the four loans were considered performing. The two non-performing loans totaled approximately $15.9 million.

As of September 30, 2010 and December 31, 2009, four and three loans, respectively, totaling approximately $11.4 million and $6.3 million, respectively, had a common guarantor. These loans represented approximately 18.3% and 5.6% of our portfolio’s total value as of September 30, 2010 and December 31, 2009, respectively. Two of the loans as of September 30, 2010 and December 31, 2009, were related to our secured borrowings of approximately $5.9 million and $8.4 million, respectively, including approximately $0.5 million in interest reserves. One loan is secured by a second deed of trust and had a balance of approximately $1.6 million as of September 30, 2010 and December 31, 2009. The fourth loan originated as a seller-financed loan on real estate held for sale during February 2010 and totaled approximately $3.5 million. During June 2010, the borrower on this loan paid an additional $0.8 million towards the principal of the loan balance, which met the minimum equity and continued investment requirements that allowed us to no longer classify this loan as seller-financed REO. As a result of this principal payment, we recognized the unrealized gain of $264,000 on the sale or our REO. All of these loans were considered performing as of September 30, 2010 and December 31, 2009.

-14-

Table of Contents

For additional information regarding the above non-performing loans, see “Non-Performing Loans” in Note D – Investments In Real Estate Loans.

NOTE D — INVESTMENTS IN REAL ESTATE LOANS

As of September 30, 2010 and December 31, 2009, all of our loans provided for interest only payments with a “balloon” payment of principal payable and any accrued interest payable in full at the end of the term.

In addition, we may invest in real estate loans that require borrowers to maintain interest reserves funded from the principal amount of the loan for a period of time. At September 30, 2010 and December 31, 2009, we had no investments in real estate loans that had interest reserves. As of September 30, 2010, one loan totaling approximately $1.1 million, of which our portion was approximately $1.0 million, had prepaid their interest for one year as part of a one year extension agreement. The prepaid interest totaled $68,000, of which our portion was $62,000. Interest income will be recognized as it is earned. As of September 30, 2010, we have recognized $21,000 in interest income on this loan.

Loan Portfolio

As of September 30, 2010, we had five available real estate loan products consisting of commercial, construction, acquisition and development, land and residential. The effective interest rates on all product categories range from 0% to 15%. As a result of troubled debt restructuring, the total interest on three performing loans is being fully accrued and payable at maturity. Revenue by product will fluctuate based upon relative balances during the period.

During the second quarter ended June 30, 2010, the Trustee in a Bankruptcy case, involving one of our non-performing commercial loans in California, sold the assets of the Borrower to an unrelated third party for an aggregate amount of $4.1 million. The proceeds, net of all court costs, closing costs, trustee’s fees, real estate taxes and security guard services, totaled approximately $3.4 million. An unaffiliated lender was successful in claiming an interest in the proceeds of the bankruptcy sale, purportedly based on loans of approximately $0.9 million, secured by some of the equipment located at the property. A motion to determine the allocation of the sale proceeds was filed with the Bankruptcy Court. In the interim, a settlement was reached with the unaffiliated lender wherein we, VRM I and Fund III will receive $2.7 million, of which our portion equals $2.0 million.

Investments in real estate loans as of September 30, 2010, were as follows:

Loan Type	Number of Loans		Balance *		Weighted Average Interest Rate			Portfolio Percentage			Current Weighted Average Loan-To-Value, Net of Allowance for Loan Losses

Commercial		12	$	39,099,000		9.04	%		62.57	%		67.73	%
Construction		3		10,269,000		4.84	%		16.43	%		98.22	%
Land		4		13,123,000		1.81	%		21.00	%		76.56	%
Total		19	$	62,491,000		6.83	%		100.00	%		75.38	%

-15-

Table of Contents

Investments in real estate loans as of December 31, 2009, were as follows:

Loan Type	Number of Loans		Balance *		Weighted Average Interest Rate			Portfolio Percentage			Current Weighted Average Loan-To-Value, Net of Allowance for Loan Losses

Commercial		17	$	77,285,000		12.64	%		68.93	%		63.05	%
Construction		4		13,738,000		7.91	%		12.25	%		84.66	%
Land		5		21,102,000		9.64	%		18.82	%		78.83	%
Total		26	$	112,125,000		11.50	%		100.00	%		69.95	%

*	Please see Balance Sheet Reconciliation below.

The “Weighted Average Interest Rate” as shown above is based on the contractual terms of the loans for the entire portfolio including non-performing loans. The weighted average interest rate on performing loans only, as of September 30, 2010 and December 31, 2009, was 1.99% and 9.26%, respectively. Please see “Non-Performing Loans” and “Asset Quality and Loan Reserves” below for further information regarding performing and non-performing loans.

Loan-to-value ratios are generally based on the most recent appraisals and may not reflect subsequent changes in value and include allowances for loan losses. Recognition of allowance for loan losses will result in a maximum loan-to-value ratio of 100% per loan.

The following is a schedule of priority of real estate loans as of September 30, 2010, and December 31, 2009:

Loan Type	Number of Loans		September 30, 2010 Balance*		Portfolio Percentage			Number of Loans		December 31, 2009 Balance*		Portfolio Percentage

First deeds of trust		11	$	26,970,000		43.16	%		18	$	76,571,000		68.29	%
Second deeds of trust		8		35,521,000		56.84	%		8		35,554,000		31.71	%
Total		19	$	62,491,000		100.00	%		26	$	112,125,000		100.00	%

*	Please see Balance Sheet Reconciliation below.

The following is a schedule of contractual maturities of investments in real estate loans as of September 30, 2010:

Non-performing and past due loans (a)	$	26,285,000
October 2010 – December 2010 (b)		5,551,000
January 2011 – March 2011		17,683,000
April 2011 – June 2011		1,036,000
July 2011 – September 2011		1,267,000
October 2011 – December 2011		10,669,000
Thereafter		--

Total	$	62,491,000

(a)

Amounts include the balance of non-performing loans and loans that have been extended subsequent to September 30, 2010.

(b)

Some of these loans have been or are in the process of being extended subsequent to November 10, 2010.

-16-

Table of Contents

The following is a schedule by geographic location of investments in real estate loans as of September 30, 2010 and December 31, 2009:

	September 30, 2010 Balance *		Portfolio Percentage			December 31, 2009 Balance *		Portfolio Percentage

Arizona	$	15,052,000		24.09	%	$	17,052,000		15.21	%
California		9,633,000		15.42	%		21,267,000		18.97	%
Hawaii		--		0.00	%		17,291,000		15.42	%
Nevada		25,072,000		40.12	%		43,781,000		39.05	%
Oregon		46,000		0.07	%		46,000		0.04	%
Texas		12,688,000		20.30	%		12,688,000		11.31	%
Total	$	62,491,000		100.00	%	$	112,125,000		100.00	%

*	Please see Balance Sheet Reconciliation below.

Balance Sheet Reconciliation

The following table reconciles the balance of the loan portfolio to the amount shown on the accompanying Consolidated Balance Sheets.

	September 30, 2010 Balance			December 31, 2009 Balance
Balance per loan portfolio	$	62,491,000		$	112,125,000
Less:
Allowance for loan losses (a)		(33,687,000	)		(58,916,000	)
Balance per consolidated balance sheets	$	28,804,000		$	53,209,000

(a)

Please refer to Specific Reserve Allowance below.

Non-Performing Loans

As of September 30, 2010, we had seven loans considered non-performing (i.e., based on current information and events, it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan agreement or when the payment of interest is 90 days past due). These loans are currently carried on our books at a value of approximately $3.9 million, net of allowance for loan losses of approximately $22.3 million, which does not include the allowances of approximately $11.4 million relating to performing loans as of September 30, 2010. Except as otherwise provided below, these loans have been placed on non-accrual of interest status and may be the subject of pending foreclosure proceedings. At September 30, 2010, the following loan types were non-performing:

Loan Type	Number Of Non-Performing Loans		Balance at September 30, 2010		Allowance for Loan Losses			Net Balance at September 30, 2010


Commercial		5	$	21,079,000	$	(19,541,000	)	$	1,538,000
Construction		1		2,896,000		(2,736,000	)		160,000
Land		1		2,190,000		--			2,190,000
Total		7	$	26,165,000	$	(22,277,000	)	$	3,888,000

-17-

Table of Contents

Commercial – On July 13, 2010 we, VRM I and Vestin Mortgage completed our foreclosure of the non-performing RightStar loans and classified the property as assets held for sale with a net book value of approximately $14.1 million of which our portion was approximately $8.5 million. As of September 30, 2010, five of our 12 commercial loans were considered non-performing. The outstanding balance on the five non-performing loans was approximately $31.0 million, of which our portion was approximately $21.1 million. As of September 30, 2010, these loans have been non-performing from 13 months to 28 months. Our manager has commenced foreclosure proceedings on a majority of these loans, and has proceeded with legal action to enforce the personal guarantees as our manager deems appropriate. As of September 30, 2010, based on our manager’s evaluations and updated appraisals, our manager has provided a specific allowance to these commercial loans of approximately $24.5 million, of which our portion is approximately $19.5 million. In addition, three of our five non-performing commercial loans totaling approximately $18.0 million have been fully impaired and are secured by second deeds of trust. As of November 10, 2010, these loan balances have not been charged off.

Construction – On August 5, 2010, we and VRM I completed our foreclosure of a non-performing construction loan, with a net book value of approximately $1.75 million, of which our portion was approximately $1.69 million, and classified the property as REO. As of September 30, 2010, one of our three construction loans was considered non-performing. The outstanding balance on the non-performing loan is approximately $2.9 million. This loan became non-performing during September 30, 2010. Our manager has commenced foreclosure proceedings on this loan, and will proceed with legal action to enforce the personal guarantees as our manager deems appropriate. As of September 30, 2010, based on our manager’s evaluations and updated appraisals, our manager has provided a specific allowance on this construction loan of approximately $2.7 million.

Land – As of September 30, 2010, one of our four land loans was considered non-performing. The loan is secured by a first lien on the property, and is guaranteed by principals of the borrower. During April 2010, this non-performing loan, totaling approximately $3.2 million, of which our portion is approximately $2.2 million, complied with the terms of its loan agreement and was considered a performing loan; however, in May 2010 this loan became non-performing again due to failure to comply with its loan agreement. Our manager has commenced foreclosure proceedings on this loan. As of September 30, 2010, based on current estimates with respect to the value of the underlying collateral, our manager believes that such collateral is sufficient to protect us against further losses of principal. On October 19, 2010, we, VRM I and Fund III completed our foreclosure of this non-performing land loan and classified the property as REO.

Asset Quality and Loan Reserves

Losses may occur from investing in real estate loans. The amount of losses will vary as the loan portfolio is affected by changing economic conditions and the financial condition of borrowers.

The conclusion that a real estate loan is uncollectible or that collectability is doubtful is a matter of judgment. On a quarterly basis, our manager evaluates our real estate loan portfolio for impairment. The fact that a loan is temporarily past due does not necessarily mean that the loan is non-performing. Rather, all relevant circumstances are considered by our manager to determine impairment and the need for specific reserves. Such evaluation, which includes a review of all loans on which full collectability may not be reasonably assured, considers among other matters:

Prevailing economic conditions;

Historical experience;

The nature and volume of the loan portfolio;

The borrowers’ financial condition and adverse situations that may affect the borrowers’ ability to pay;

-18-

Table of Contents

Evaluation of industry trends; and

Estimated net realizable value of any underlying collateral in relation to the loan amount.

Based upon this evaluation, a determination is made as to whether the allowance for loan losses is adequate to cover any potential losses on an individual loan basis; we do not have a general allowance for loan losses. Additions to the allowance for loan losses are made by charges to the provision for loan loss. Our ratio of total allowance for loan losses to total loans with an allowance for loan loss is 69%. The following is a breakdown of allowance for loan losses related to performing loans and non-performing loans as of September 30, 2010 and December 31, 2009:

	As of September 30, 2010
	Balance		Allowance for loan losses **			Balance, net of allowance

Non-performing loans – no related allowance	$	2,190,000	$	--		$	2,190,000
Non-performing loans – related allowance		23,975,000		(22,277,000	)		1,698,000
Subtotal non-performing loans		26,165,000		(22,277,000	)		3,888,000

Performing loans – no related allowance		9,018,000		--			9,018,000
Performing loans – related allowance		27,308,000		(11,410,000	)		15,898,000
Subtotal performing loans		36,326,000		(11,410,000	)		24,916,000

Total	$	62,491,000	$	(33,687,000	)	$	28,804,000

	As of December 31, 2009
	Balance		Allowance for loan losses **			Balance, net of allowance

Non-performing loans – no related allowance	$	2,190,000	$	--		$	2,190,000
Non-performing loans – related allowance		66,148,000		(45,194,000	)		20,954,000
Subtotal non-performing loans		68,338,000		(45,194,000	)		23,144,000

Performing loans – no related allowance		18,362,000		--			18,362,000
Performing loans – related allowance		25,425,000		(13,722,000	)		11,703,000
Subtotal performing loans		43,787,000		(13,722,000	)		30,065,000

Total	$	112,125,000	$	(58,916,000	)	$	53,209,000

**	Please refer to Specific Reserve Allowances below.

Our manager evaluated our loans and, based on current estimates with respect to the value of the underlying collateral, believes that such collateral is sufficient to protect us against further losses of principal. However, such estimates could change or the value of the underlying real estate could decline. Our manager will continue to evaluate our loans in order to determine if any other allowance for loan losses should be recorded.

Specific Reserve Allowance

As of September 30, 2010, we have provided a specific reserve allowance for six non-performing loans and eight performing loans based on updated appraisals of the underlying collateral and/or our evaluation of the borrower. The following table is a roll-forward of the allowance for loan losses for the nine months ended September 30, 2010 and 2009 by loan type.

-19-

Table of Contents

Loan Type		Balance at 12/31/2009		Specific Reserve Allocation		Sales		Loan Pay Downs		Transfers to REO		Balance at 09/30/2010

A/D	$	--	$	--	$	--	$	--	$	--	$	--
Commercial		45,362,000		580,000		(9,642,000)		--		(9,757,000)		26,543,000
Construction		8,361,000		2,468,000		--		--		(4,109,000)		6,720,000
Land		5,193,000		424,000		--		--		(5,193,000)		424,000
Total	$	58,916,000	$	3,472,000	$	(9,642,000)	$	--	$	(19,059,000)	$	33,687,000

Loan Type		Balance at 12/31/2008		Specific Reserve Allocation *		Sales		Loan Pay Downs		Transfers to REO		Balance at 09/30/2009

A/D	$	6,836,000	$	--	$	--	$	--	$	(6,836,000)	$	--
Commercial		42,365,000		21,970,000		(4,656,000)		--		(12,253,000)		47,426,000
Construction		5,326,000		8,202,000		--		(5,242,000)		(628,000)		7,658,000
Land		23,681,000		6,895,000		(12,337,000)		--		(7,914,000)		10,325,000
Total	$	78,208,000	$	37,067,000	$	(16,993,000)	$	(5,242,000)	$	(27,631,000)	$	65,409,000

* The difference between the specific reserve allocation of approximately $37.1 million shown above and the $36.3 million on the statement of operations is $0.8 million. As of December 31, 2008, a commercial loan and a land loan included an impairment reserve, applied to the loan balance, of approximately $0.3 million and $0.5 million, respectively. During March 2009, the impairment reserves for these two loans were reclassified to their existing allowance for loan losses.

Commercial – As of September 30, 2010, 10 of our 12 commercial loans had a specific reserve allowance totaling approximately $32.8 million, of which our portion is approximately $26.5 million. The outstanding balance on these 10 loans was approximately $51.0 million, of which our portion was $38.6 million. As of September 30, 2010, six commercial loans had a specific reserve allowance for the full amount of the loan. These loans totaled approximately $23.2 million and are secured by second deeds of trust. Of the six fully impaired loans, three of them were non-performing and totaled approximately $18.0 million. As of November 10, 2010, none of the three fully impaired non-performing loans had been charged off. We will continue to evaluate our position in these loans.

Construction – As of September 30, 2010, all of our three construction loans had a specific reserve allowance totaling approximately $7.1 million, of which our portion was approximately $6.7 million. The outstanding balance on these three loans was approximately $17.3 million, of which our portion is $10.3 million. We will continue to evaluate our position in these loans.

Land – As of September 30, 2010, one of our four land loans had a specific reserve allowance totaling approximately $0.4 million. The outstanding balance on this loan was approximately $2.4 million. We will continue to evaluate our position in these loans.

Troubled Debt Restructuring

As of September 30, 2010 and December 31, 2009, we had seven loans, totaling approximately $31.6 million and $30.6 million, respectively, that met the definition of a Troubled Debt Restructuring or TDR. When the Company modifies the terms of an existing loan that is considered TDR, it is considered performing as long as it is in compliance with the modified terms of the loan agreement. If the modification calls for deferred interest, it is recorded as interest income as cash is collected. Impairment on these loans is generally determined by the lesser of the value of the underlying collateral or the present value of expected future cash flows. The following is a breakdown of our TDR loans that were considered performing and non-performing as of September 30, 2010 and December 31, 2009:

-20-

Table of Contents

As of September 30, 2010
	Total				Performing				Non-Performing
Loan Type	Number of Loans		Fund Balance		Number of Loans		Fund Balance		Number of Loans		Fund Balance

Commercial		4	$	16,797,000		3	$	13,547,000		1	$	3,250,000
Construction		2		7,372,000		2		7,372,000		--		--
Land		1		7,450,000		1		7,450,000		--		--
Total		7	$	31,619,000		6	$	28,369,000		1	$	3,250,000

As of December 31, 2009
	Total				Performing				Non-Performing
Loan Type	Number of Loans		Fund Balance		Number of Loans		Fund Balance		Number of Loans		Fund Balance

Commercial		3	$	15,530,000		2	$	12,280,000		1	$	3,250,000
Construction		2		4,722,000		2		4,722,000		--		--
Land		2		10,344,000		--		--		2		10,344,000
Total		7	$	30,596,000		4	$	17,002,000		3	$	13,594,000

Commercial – As of September 30, 2010 and December 31, 2009, we had 12 and 17 commercial loans, respectively, four and three of them, respectively, were modified pursuant to TDR. As of September 30 2010 and December 31, 2009, three of the loans were secured by second deeds of trust and two of the three loans were considered performing prior to their restructuring. The two performing loans had their interest rates reduced. One loan’s interest rate was reduced from 15% payable monthly to 8% accrued and payable at maturity, which was extended from April 30, 2010 to December 31, 2011. As a result of this reduction in interest rate, we recorded an impairment of $1.7 million, as an allowance for loan loss, based on the reduction of the present value of future cash flows. The other loan’s interest rate was reduced from 10.5% payable monthly to 8% of which 3% is payable monthly and 5% is accrued and payable at maturity. During September 2010, a fourth loan had its maturity date extended to September 16, 2011 and had its interest rate reduced from 10.5% to 3.0%. This loan was considered performing prior to its restructuring. As of November 10, 2010, the three performing loans continue to perform as required by the loan modification. The remaining non-performing loan had its maturity date extended from September 30, 2009 to December 17, 2009, and then extended again to March 17, 2010 and June 12, 2010, to postpone our foreclosure of the property to determine our exposure in relation to the first trust deed. As of November 10, 2010, this loan remains non-performing.

Construction – As of September 30, 2010 and December 31, 2009, we had three and four construction loans, respectively, two of them, at each date, were modified pursuant to TDR. During July 2009, our manager negotiated with a guarantor of four of our performing loans. As part of the negotiations, two of the loans were paid off for approximately the loan amount net of allowance for loan losses plus accrued interest and two 60-month promissory notes were executed by the borrower and guaranteed by the main principal, totaling approximately $2.7 million, of which our portion was approximately $2.5 million. In addition, our manager modified the remaining loans whereby interest payments are payable monthly at 3.0%, beginning July 2009, and accrue at 5.0% payable at the maturity of the loan. Interest on these loans will be recorded as interest income when cash is collected. As of November 10, 2010, the two remaining loans continue to perform as required by the loan modifications.

-21-

Table of Contents

Land – As of September 30, 2010, one of our four land loans was modified pursuant to TDR. During March 2010, upon maturity, this performing loan was extended for one year and had its interest rate modified. The original interest rate of 11% payable monthly was adjusted from April 2010 to September 2010, all interest will be accrued and due upon maturity in March 2011. From October 2010 to March 2011, 6% interest will be payable monthly and 5% will be accrued and due upon maturity. As of November 10, 2010, this loan continues to perform as required by the loan modification.

As of December 31, 2009, two of our five land loans, totaling approximately $10.3 million, were modified pursuant to TDR. During September 2009, these loans, which had common guarantors, were modified whereby the loans’ interest rates were reduced from 13.0% payable monthly to 9.0% of which 5.0% is payable monthly and 4.0% is accrued and payable at maturity on December 19, 2009. These loans failed to make their December payments and were classified as non-performing as of December 31, 2009. In addition, during December 2009 our manager provided an additional allowance for loan loss on these two loans totaling $745,000, based on updated appraisals and our manager’s evaluation of the underlying collateral. During April 2010, we completed foreclosure proceeding on both of these loans and classified them as REO totaling approximately $5.2 million, net of prior allowance for loan losses.

As of September 30, 2010, our manager had granted extensions on 13 loans, totaling approximately $57.7 million, of which our portion was approximately $41.4 million, pursuant to the terms of the original loan agreements, which permit extensions by mutual consent, or as part of a TDR. Such extensions are generally provided on loans where the original term was 12 months or less and where a borrower requires additional time to complete a construction project or negotiate take-out financing. Our manager generally grants extensions when a borrower is in compliance with the material terms of the loan, including, but not limited to the borrower’s obligation to make interest payments on the loan. In addition, if circumstances warrant, our manager may extend a loan that is in default as part of a work out plan to collect interest and/or principal. Subsequent to their extension, two of the 13 loans had become non-performing. The loans, which became non-performing after their extension, had a total principal amount at September 30, 2010, of $7.6 million, of which our portion is $5.9 million. Our manager extended one non-performing loan secured by a second trust deed, during the nine months ended September 30, 2010, to postpone our foreclosure of the property to determine our exposure in relation to the first trust deed. This loan continues to remain non-performing as of November 10, 2010.

NOTE E — INVESTMENT IN MARKETABLE SECURITIES – RELATED PARTY

As of September 30, 2010 and December 31, 2009, we owned 533,675 shares of VRM I’s common stock, representing approximately 8.28% and 8.21%, respectively, of their total outstanding common stock. The closing price of VRM I’s common stock on September 30, 2010, was $1.08 per share.

As of September 30, 2010, our manager evaluated the near-term prospects of VRM I in relation to the severity and duration of the unrealized loss. Based on that evaluation and current market conditions, we have determined there is an other-than-temporary impairment on our investment in VRM I as of September 30, 2010. We have reversed our unrealized other comprehensive losses and realized a loss on our investment to its fair value of $1.08 per share as of September 30, 2010, totaling approximately $0.6 million and recognizing an impairment of approximately $0.6 million. We will continue to evaluate our investment in marketable securities on a quarterly basis.

NOTE F — REAL ESTATE HELD FOR SALE

At September 30, 2010, we held six properties with a total carrying value of approximately $12.3 million, which were acquired through foreclosure and recorded as investments in REO. Expenses incurred during the nine months ended September 30, 2010, related to our REO, totaled $1.0 million and write-downs on our REOs totaled approximately $2.0 million. Our REO properties are accounted for at the lower of cost or fair value less costs to sell with fair value based on appraisals and knowledge of local market conditions. It is not our intent to invest in or to own real estate as a long-term investment. We seek to sell properties acquired through foreclosure as quickly as circumstances permit, taking into account current economic conditions. Set forth below is a roll-forward of REO during the nine months ended September 30, 2010:

-22-

Table of Contents

Description	Balance at 12/31/2009		Acquisitions Through Foreclosure		Write Downs			Additions / (Cash Reductions)			Seller-Financed Loan			Net Cash Proceeds on Sales			Net Gain (Loss) on Sale of Real Estate			Balance at 09/30/2010

Land	$	19,959,000	$	5,152,000	$	(2,033,000	)	$	(8,000	)	$	(3,500,000	)	$	(7,627,000	)	$	329,000		$	12,272,000

Residential Building(s)		2,135,000		1,691,000		--			--			--			(3,782,000	)		(44,000	)		--

Total	$	22,094,000	$	6,843,000	$	(2,033,000	)	$	(8,000	)	$	(3,500,000	)	$	(11,409,000	)	$	285,000		$	12,272,000

Land

As of September 30, 2010, we held six REO properties classified as Land, totaling approximately $12.3 million. These properties were acquired between December 2006 and April 2010 and consist of commercial land and residential land. During the nine months ended September 30, 2010, our manager continually evaluated the carrying value of these properties and based on its estimates and updated appraisals these properties were written down approximately $2.0 million. Our manager is currently working with prospective buyers to sell these properties; however, no assurance can be given that these sales will take place.

Golf Course – A partially completed golf course located in Texas was foreclosed upon by us in August 2004. On February 12, 2010, this property was sold to an unrelated third party for its book value of approximately $0.6 million. No gain or loss was associated with this transaction.

Commercial Land – On February 12, 2010, we sold commercial land REO in Nevada for approximately $4.0 million, to an unrelated third party. See Note G – Real Estate Held for Sale – Seller Financed below. As part of this transaction, we paid our manager and Vestin Originations a total of $160,000 in administrative fees. On April 27, 2010, we, VRM I and Fund III sold our commercial land REO property located in Texas to an unrelated third party for approximately $0.6 million, of which our portion was approximately $0.3 million. No gain or loss was associated with this transaction. During the nine months ended September 30, 2010, our manager continually evaluated the carrying value of our commercial land REO and based on its estimates and updated appraisals these properties, one was written down approximately $1.5 million. As of September 30, 2010, we held two properties, classified as commercial land REO, located in Arizona, and Nevada totaling approximately $2.4 million.

Residential Land – On January 15, 2010, four properties located in Nevada were sold to an unrelated third party for their approximate book value of a combined $2.1 million, of which our portion was approximately $1.7 million. No gain or loss was associated with these transactions. During April 2010, we acquired through foreclosure two properties located in Nevada with a net book value of approximately $5.2 million. During July 2010, one property located in Nevada was sold to an unrelated third party for approximately $3.7 million, resulting in a gain of $73,000. The other property was sold to an unrelated third party for approximately $1.1 million, resulting in a loss of $8,000. During the nine months ended September 30, 2010, our manager continually evaluated the carrying value of our residential land REO and based on its estimates and updated appraisals three of these properties were written down a total of approximately $0.5 million. As of September 30, 2010, we held four properties, classified as residential land REO, located in Arizona and California totaling approximately $9.9 million.

Residential Building(s)

As of September 30, 2010, we had no REO properties classified as a Residential Building. During the nine months ended September 30, 2010, our manager continually evaluated the carrying value of the Residential Building REO properties we held, and based on its estimates and updated appraisals, no write-downs were deemed necessary.

-23-

Table of Contents

Single Family Residential Properties – During the three months ended March 31, 2010, we and VRM I sold all the units on our Washington property for a total of approximately $1.0 million, of which our portion was approximately $0.8 million. These transactions resulted in a net gain for us of $96,000. During April and May 2010, we, VRM I and Fund III sold the two remaining units on our REO property located in California to an unrelated third party for a total of $325,000, of which our portion was $278,000. These transactions resulted in a net gain for us of $21,000. As of September 30, 2010, we had no single family residential properties.

Residential Apartment/Condo – On April 23, 2010, we, VRM I and Fund III sold the remaining unit on one REO property located in Nevada to an unrelated third party for its approximate book value of $81,000, of which our portion was $78,000. There was approximately no gain or loss associated with this transaction. On August 25, 2010, we, VRM I and Fund III sold a REO property located in Nevada to an unrelated third party for approximately $1.3 million, of which our portion was $1.0 million. This transaction resulted in a net loss for us of $41,000. On August 5, 2010, we and VRM I completed our foreclosure of a property secured by a non-performing construction loan in Nevada and classified it as residential apartment/condo REO totaling approximately $1.7 million, of which our portion was approximately $1.6 million, net of prior allowance for loan loss. During September 2010, we and VRM I sold this property to an unrelated third party for approximately $1.6 million, of which our portion was approximately $1.5 million. This transaction resulted in a net loss for us of $120,000. As of September 30, 2010, we had no residential apartment/condo properties.

NOTE G — REAL ESTATE HELD FOR SALE – SELLER-FINANCED

At September 30, 2010, we held no seller-financed REO properties that had been sold in a transaction where we provided the financing to the purchaser. GAAP requires us to include these properties in REO until the borrower has met and maintained certain requirements. Until borrowers have met the minimum equity ownership requirement to allow us to record a sale, we will record payments received under the deposit method. We may share ownership of such properties with VRM I, our manager, or other related and/or unrelated parties. The seller-financed REO, below, was accounted for at the lower of cost or fair value less costs to sell with fair value based on appraisals and knowledge of local market conditions. The following is a roll-forward of our seller-financed REO for the nine months ended September 30, 2010:

Description	Balance at 12/31/09		Seller-financed REO		Additions to Principal		Principal Payments			Balance Recognized as Loan			Balance at 09/30/10

Land	$	--	$	3,496,000	$	4,000	$	(752,000	)	$	(2,748,000	)	$	--

Total	$	--	$	3,496,000	$	4,000	$	(752,000	)	$	(2,748,000	)	$	--

Commercial Land – On March 30, 2009, we acquired through foreclosure proceedings commercial land located in Nevada and classified it as REO. On February 12, 2010, we sold the commercial land REO to an unrelated third party for approximately $4.0 million. As part of the sale we received a cash payment, net of expenses, of approximately $0.3 million, financed the remaining balance of $3.5 million, with accrued interest of 12.0% maturing on February 12, 2011, to the purchaser, and classified it as seller-financed REO. This transaction resulted in an unrealized gain of approximately $0.3 million. During June 2010, the borrower on this loan paid an additional $0.8 million towards the principal of the loan balance, which met the minimum equity and continued investment requirements, that allowed us to no longer classify this loan as seller-financed REO. As a result of this principal payment, we recognized the unrealized gain of $264,000 on the sale or our REO.

-24-

Table of Contents

NOTE H — ASSETS HELD FOR SALE AND DISCONTINUED OPERATIONS

As discussed in Note P – Legal Matters Involving the Company, during July 2010, we, VRM I and Vestin Mortgage acquired through foreclosure the RightStar property, which includes four cemeteries and eight mortuaries in Hawaii. Subsequent to our foreclosure of this property, we and VRM I acquired our manager’s interest in this property for $500,000, of which our portion was $375,000. Our manager recorded no gain or loss as a result of this transaction. At the time of foreclosure, the RightStar assets of approximately $14.1 million, of which our portion was approximately $8.8 million, were moved into Hawaii Funeral Services, LLC (“HFS”) of which we hold an interest of approximately 62 percent and VRM I holds an interest of approximately 38 percent..

Effective January 1, 2009, we adopted FASB's accounting standard related to business combination which required acquisition method of accounting to be used for all business combinations and for an acquirer to be identified for each business combination. This accounting standard requires an acquirer to recognize the assets acquired, the liabilities assumed, and any noncontrolling interest in the acquiree at the acquisition date, measured at their fair values as of that date, with limited exceptions. It also requires the acquirer in a business combination achieved in stages (sometimes referred to as a step acquisition) to recognize the identifiable assets and liabilities, as well as the noncontrolling interest in the acquiree, at the full amounts of their fair values (or other amounts determined in accordance with the standard).

Our acquisition of HFS was accounted for in accordance with this standard and the Company has allocated the purchase price of HFS based upon the estimated fair value of the net assets acquired and liabilities assumed and the fair value of the noncontrolling interest measured at the acquisition date. The estimated fair value of HFS at the time of the acquisition totaled $14.1 million.

We performed a preliminary allocation as of the foreclosure date as follows:



Cash	$	1,032,000
Preneed receivables		4,063,000
Other receivable		1,037,000
Inventory		22,000
Property and equipment		8,390,000
Other assets		523,000
Accounts payable and accrued liabilities		(842,000	)
Deferred preneed revenues		(72,000	)

Net assets	$	14,153,000

In addition, we estimated the fair value of the noncontrolling interest at $5.4 million.

Immediately upon foreclosure, we committed to a plan to sell all interests in HFS, at which point we began classifying the related assets of HFS as assets held for sale, and the related liabilities as liabilities related to assets held for sale. Additionally, we have classified HFS’s results as discontinued operations.

Assets and groups of assets and liabilities which comprise disposal groups are classified as “held for sale” when all of the following criteria are met: a decision has been made to sell, the assets are available for sale immediately, the assets are being actively marketed at a reasonable price in relation to the current fair value, a sale has been or is expected to be concluded within twelve months of the balance sheet date, and significant changes to the plan to sell are not expected. Assets held for sale are not depreciated.

Additionally, the operating results and cash flows related to these assets and liabilities are included in discontinued operations in the consolidated statements of operations and consolidated statements of cash flows for the nine months ended September 30, 2010.

-25-

Table of Contents

The following is summary of net assets held for sale as of September 30, 2010:

	September 30, 2010
Assets:
Current Assets	$	4,748,000
Preneed cemetery receivables, net and trust investments		3,969,000
Cemetery property, at cost		3,140,000
Property and equipment, net		5,254,000
Deferred charges and other assets		1,480,000
Cemetery trust investments		37,220,000
Total assets	$	55,811,000

Liabilities:
Accounts payable and accrued liabilities	$	2,092,000
Deferred preneed cemetery revenues		177,000
Care trusts’ corpus		40,217,000
Total liabilities		42,486,000

Net assets held for sale	$	13,325,000

Operations for HFS and related accounting policies are further described as follows:

Funeral Operations

Revenue is recognized when funeral services are performed and funeral merchandise is delivered. We sell price-guaranteed preneed funeral contracts through various programs providing for future funeral services at prices prevailing when the agreements are signed. Revenues associated with sales of preneed funeral contracts are deferred until such time that the funeral services are performed. Sales taxes collected are recognized on a net basis in our consolidated financial statements.

Pursuant to state law, all or a portion of the proceeds from funeral merchandise or services sold on a preneed basis may be required to be paid into trust funds. We defer investment earnings related to these merchandise and service trusts until the associated merchandise is delivered or services are performed. Costs related to sales of merchandise and services are charged to expense when merchandise is delivered and services are performed.

Cemetery Operations

Revenue associated with sales of cemetery merchandise and services is recognized when the service is performed or merchandise is delivered. Revenue associated with sales of preneed cemetery interment rights is recognized in accordance with ASC Topic 976-605, Retail Land Sales. Under this guidance, sales of cemetery property are not recognized until 15% of the sales price has been collected. Revenue related to the preneed sale of unconstructed cemetery property is deferred until it is constructed and 15% of the sales price is collected. Revenue associated with sales of preneed merchandise and services is not recognized until the merchandise is delivered or the services are performed. For services and non-personalized merchandise (such as vaults), we defer the revenues until the services are performed and the merchandise is delivered. For personalized marker merchandise, with the customer’s direction generally obtained at the time of sale, we can choose to order, store, and transfer title to the customer. In situations in which we have no further obligation or involvement related to the merchandise, we recognize revenues and record the cost of sales upon the earlier of vendor storage of these items or delivery in our cemetery. Sales taxes are accrued at the time of contract and collections are remitted based on receipts, in accordance with state law.

-26-

Table of Contents

Pursuant to state law, all or a portion of the proceeds from cemetery merchandise or services sold on a preneed basis may be required to be paid into trust funds. We defer investment earnings related to these merchandise and services trusts until the associated merchandise is delivered or services are performed.

A portion of the proceeds from the sale of cemetery property interment rights is required by state law to be paid into perpetual care trust funds. Investment earnings from these trusts will be distributed to us regularly, upon the remediation of the alleged trust deficiencies discussed below, recognized in current cemetery revenues, and are intended to defray cemetery maintenance costs, which are expensed as incurred. The principal of such perpetual care trust funds generally cannot be withdrawn.

Costs related to the sale of property interment rights include the property and construction costs specifically identified by project. At the completion of the project, construction costs are charged to expense in the same period revenue is recognized. Costs related to sales of merchandise and services are charged to expense when merchandise is delivered and when services are performed.

Preneed Receivables

We sell preneed funeral and cemetery contracts whereby the customer enters into arrangements for future merchandise and services prior to the time of need. These receivables are considered past due after 30 days. If a preneed contract is cancelled prior to delivery, state law determines the amount of the refund owed to the customer, if any, including the amount of the attributed investment earnings. Upon cancellation, we receive the amount of principal deposited to trust and previously undistributed net investment earnings and, where required, issue a refund to the customer. We retain excess funds, if any, and recognize the attributed investment earnings (net of any investment earnings payable to the customer) as revenue in our consolidated statement of operations. In certain jurisdictions, we may be obligated to fund any shortfall if the amounts deposited by the customer exceed the funds in trust.

Care Trusts’ Corpus

We consolidate the trusts associated with our preneed funeral and cemetery activities in accordance with the Consolidation Topic of the ASC. Although the guidance requires the consolidation of the merchandise and service trusts, it does not change the legal relationships among the trusts, us, or our customers. The trusts’ corpus reflected in our liabilities related to assets held for sale represents the cemetery merchandise and perpetual care trusts, including the related accrued expenses.

As discussed in Note P – Legal Matters Involving the Company, in April 2006, the lenders of the loans made to RightStar, Inc. (“RightStar”) filed suit against the State of Hawaii listing 26 causes of action, including allegations that the State of Hawaii has illegally blocked the lender’s right to foreclose and take title to its collateral by inappropriately attaching conditions to the granting of licenses needed to operate the business, the pre-need trust funds and the perpetual care trust funds and that the State of Hawaii has attempted to force the lenders to accept liability for any statutory trust fund deficits while no such lender liability exists under the laws of the State of Hawaii. The State of Hawaii responded by filing allegations against Vestin Mortgage and us alleging that these Vestin entities improperly influenced the former RightStar trustees to transfer trust funds to us.

On May 9, 2007, we, VRM I, Vestin Mortgage, the State of Hawaii and Comerica Incorporated (“Comerica”) announced that an arrangement had been reached to auction the RightStar assets. The auction was not successful. On June 12, 2007, the court approved the resolution agreement, which provided that the proceeds of the foreclosure sale would be allocated in part to VRM I, Vestin Mortgage and us and in part to fund the trust’s statutory minimum balances. We, VRM I, Vestin Mortgage, the State of Hawaii and Comerica have pledged to cooperate to recover additional amounts owed to the trusts and the creditors from others. Should the recovery meet or exceed $9 million, all parties have agreed that no further litigation between the state of Hawaii and Vestin will be reinstituted related to the trust’s statutory minimum balances. The Vestin entities and the State of Hawaii signed a new agreement that would permit the foreclosure to proceed. On October 12, 2009, the State Court approved the agreement permitting the foreclosure to proceed. On January 25, 2010, the Circuit Court of the First Circuit for the State of Hawaii confirmed the right of us, VRM I and Vestin Mortgage, to acquire through foreclosure the RightStar assets. On July 13, 2010 we and VRM I completed our foreclosure of these properties.

An alleged trust deficiency ranging from $24.4 million to $32.7 million may have existed prior to our acquiring the RightStar properties through foreclosure. Under state law, such deficiencies are generally required to be funded. However, due to the agreement with the state of Hawaii and certain actuarial information obtained from third parties, no accrual has been recorded as of September 30, 2010.

Valuation of Trust Investments

The trust investments include marketable securities that are classified as available-for-sale and, as such, are carried at fair value based on the quoted market prices in accordance with the Investments in Debt and Equity Securities Topic of the ASC. Unrealized gains and losses are included in Care Trusts’ Corpus. Trust investments in VRM II totaling $0.6 million have been recognized in common shares held by trusts related to assets held for sale as of September 30, 2010.

Operating Lease Commitments

HFS is obligated under various non-cancellable operating lease agreements related to facilities and equipment. Under these lease agreements, HFS is required to make minimum lease payments ranging from $3,600 annually to $250,000 annually, which have expirations from January 2012 to January 2030.

Future minimum base lease payments as of September 30, 2010:

October 2010-December 2010	$	108,000
2011		431,000
2012		423,000
2013		417,000
2014		264,000
2015		250,000
Thereafter		3,391,000
Total	$	5,284,000

NOTE I — RELATED PARTY TRANSACTIONS

From time to time, we may acquire or sell investments in real estate loans from/to our manager or other related parties. Pursuant to the terms of our Management Agreement, such acquisitions and sales are made without any mark up or mark down. No gain or loss is recorded on these transactions, as it is not our intent to make a profit on the purchase or sale of such investments. The purpose is generally to diversify our portfolio by syndicating loans, thereby providing us with additional capital to make additional loans.

Transactions with the Manager

Our manager is entitled to receive from us an annual management fee of up to 0.25% of our aggregate capital contributions received by us and Fund II from the sale of shares or membership units, paid monthly. The amount of management fees paid to our manager for the three and nine months ended September 30, 2010 and 2009, were approximately $274,000 and $823,000, respectively for each period.

As of September 30, 2010, and December 31, 2009, our manager owned 92,699 of our common shares, representing approximately 0.70% and 0.68%, respectively, of our total outstanding common stock.

-27-

Table of Contents

During the three and nine months ended September 30, 2010, our manager received administrative fees of approximately $0.3 million and $0.5 million, respectively, related to the sale of VRM I, Fund III and our REO properties. Our pro-rata share of these fees totaled approximately $0.3 million and $0.5 million, respectively. During the three and nine months ended September 30, 2009, our manager received administrative fees of $0 and $0.5 million, respectively, related to the sale of VRM I, Fund III and our REO properties. Our pro-rata share of these fees totaled $0 and approximately $0.4 million, respectively. In addition, on February 12, 2010, we sold commercial land REO to an unrelated third party and provided the financing, which included administrative fees related to the sale of $40,000 paid to Vestin Originations. There were no similar fees paid to Vestin Originations during the three and nine months ended September 30, 2009. See Note F – Real Estate Held for Sale and Note G – Real Estate Held for Sale – Seller Financed.

On April 1, 2010, we funded a borrower’s extension fee of approximately $0.5 million, which was paid to our manager. The amount was added to the loan balance, which was paid in full during June 2010.

During July 2010, we, VRM I and Vestin Mortgage acquired through foreclosure the RightStar property, which includes four cemeteries and eight mortuaries in Hawaii, with a net book value of approximately $14.1 million, of which our portion was approximately $8.5 million. Subsequent to our foreclosure of this property, we and VRM I, acquired our manager’s interest in this property for $500,000, of which our portion was $375,000. Our manager recorded no gain or loss as a result of this transaction.

As of September 30, 2010, we had receivables from our manager of $4,000. As of December 31, 2009, we had receivables from our manager of $3,000.

Transactions with Other Related Parties

As of September 30, 2010 and December 31, 2009, we owned 533,675 common shares of VRM I, representing approximately 8.28% and 8.21%, respectively, of their total outstanding common stock.

As of September 30, 2010, and December 31, 2009, VRM I owned 225,134 of our common shares, representing approximately 1.69% and 1.65%, respectively, of our total outstanding common stock.

As of September 30, 2010, we had receivables from VRM I of $108,000, primarily related to legal fees. As of December 31, 2009, we had receivables from VRM I of approximately $0.3 million, primarily related to legal fees.

During the nine months ended September 30, 2010, we sold $2.0 million in real estate loans to VRM I. During the nine months ended September 30, 2009, we sold $1.0 million in real estate loans to VRM I. No gain or loss resulted from these transactions.

As of September 30, 2010, and December 31, 2009, Fund III owned 114,117 of our common shares, representing approximately 0.86% and 0.84%, respectively, of our total outstanding common stock.

As of September 30, 2010, we had receivables from Fund III of $10,000. As of December 31, 2009, we had receivables from Fund III of $33,000

During the nine months ended September 30, 2010, we purchased a $0.2 million portion of a performing loan from Fund III. During the nine months ended September 30, 2009, we sold approximately $0.5 million in real estate loans to Fund III. No gain or loss resulted from these transactions.

During the three and nine months ended September 30, 2010, we incurred $164,000 and $451,000, respectively, for legal fees to the law firm of Levine, Garfinkel & Katz in which the acting Secretary of Vestin Group has an equity ownership interest in the law firm. During the three and nine months ended September 30, 2009, we incurred $153,000 and $409,000, respectively, for legal fees to the law firm of Levine, Garfinkel & Katz.

-28-

Table of Contents

On March 23, 2009, our Board of Directors authorized us to enter into a consulting agreement with the former COO of the Manager to assist us in the repurchase of the Junior Subordinated Notes. The consulting fees paid were up to three and half percent of the discounted amount of the repurchase. During the three months ended March 31, 2010, the outstanding balance of consulting fees to our former COO totaling $375,000, were paid in full.

During the three and nine months ended September 30, 2010, SCORP, Inc., dba Diligent Consulting and Analysis, an entity wholly owned by Daniel B. Stubbs, the former Vice President of Vestin Group, received a consulting fee of approximately $200,000, related to the sale of VRM I, VF III, and our REO properties. Our pro-rata share of these fees totaled approximately $200,000 for both periods.

NOTE J — NOTES RECEIVABLE

During October 2004, we and VRM I sold the Castaways Hotel/Casino in Las Vegas, Nevada of which our portion of the net cash proceeds was approximately $5.8 million. We originally sold this property under a 100% seller financing arrangement. The borrowers then sold the property to an unrelated third party that resulted in a payoff of the note and also allowed us to record the sale and remove the asset from seller-financed REO. In addition, during September 2004, we received a promissory note from the guarantors of the loan in the amount of $440,000 in exchange for a release of their personal guarantees. Since payments on the note did not begin for 18 months from the date of the note, we discounted the face value of the note to $328,000, which is based on a discount rate of 8% as of that date. As of September 30, 2010, we have received $104,000 in principal payments. However, due to the current financial position of the guarantor, our Manager has determined that we would not be able to recover any of the remaining $336,000 due. During June 2010, the note was fully charged off.

During March 2005, we and VRM I sold the 126 unit hotel in Mesquite, Nevada for approximately $5.5 million of which our share of the proceeds were approximately $3.8 million, which resulted in a loss of approximately $0.8 million. In addition, during June 2005, we and VRM I entered into a settlement agreement with the guarantors of the loan in the amount of $2.0 million in exchange for a release of their personal guarantees, of which our share was approximately $1.4 million. The balance is secured by a second deed of trust, with a first installment of $100,000 due in July 2005 and monthly interest only payments of 5% on $1.1 million from July 2005 through July 2008, at which time the entire balance was due. As of September 30, 2010, we have received $616,000 in principal payments. However, due to the current financial position of the guarantor, our Manager has determined that we would not be able to recover any of the remaining $745,000 due. During June 2010, the note was fully charged off.

During December 2006, we and VRM I entered into a settlement agreement in the amount of $1.5 million with the guarantors of a loan collateralized by a 126 unit (207 bed) assisted living facility in Phoenix, AZ, which we had foreclosed on. Our portion was approximately $1.3 million. The promissory note is payable in seven annual installments of $100,000 with an accruing interest rate of 7%, with the remaining note balance due in April 2013. As of September 30, 2010, we had received $184,000 in principal payments. Payments will be recognized as income when received. The balance of approximately $1.1 million was fully reserved as of September 30, 2010.

During July 2009, we, VRM I, and Fund III entered into a promissory note, totaling approximately $1.4 million, of which our portion is approximately $1.3 million, with the borrowers on a construction loan, as part of the repayment terms of the loan. In addition, we received a principal pay off on the loan of approximately $3.9 million, which reflected our book value of the loan, net of allowance for loan loss of approximately $2.4 million. The promissory note accrues interest over a 60-month period with an interest rate of 7%, with the first monthly payment due on the 37th month. The remaining note balance and accrued interest will be due at maturity. Payments will be recognized as income when received. The balance of approximately $1.3 million was fully reserved as of September 30, 2010.

During July 2009, we, VRM I, and Fund III entered into a promissory note, totaling approximately $1.3 million, of which our portion is approximately $1.2 million, with the borrowers on a construction loan, as part of the repayment terms of the loan. In addition, we received a principal pay off on the loan of approximately $1.6 million, which reflected our book value of the loan, net of allowance for loan loss of approximately $2.8 million. The promissory note accrues interest over a 60-month period with an interest rate of 7%, with the first monthly payment due on the 37th month. The remaining note balance and accrued interest will be due at maturity. Payments will be recognized as income when received. The balance of approximately $1.2 million was fully reserved as of September 30, 2010.

-29-

Table of Contents

During December 2009, we and VRM I entered into a promissory note with the borrowers of a land loan, totaling approximately $6.1 million, of which our portion is approximately $5.6 million, as part of the sale of the land collateralizing the loan. In addition, we and VRM I received a principal payment of $2.0 million, of which our portion was approximately $1.8 million, on the land loan. The remaining balance of approximately $1.2 million, of which our portion is approximately $1.1 million, was refinanced as a loan to the new owners of property. The promissory note is for a 60-month period, with an interest rate of 6.0%, with the first monthly payment due on December 10, 2014. Payments will be recognized as income when they are received. The balance of approximately $5.6 million was fully reserved as of September 30, 2010.

During July 2010, we entered into a promissory note, totaling $48,000 with the guarantor of a previous land loan. During the three months ended September 30, 2010, we received a total of $38,000. The remaining note balance will be paid over the next 20 months in equal payments of $500 each month. Payments will be recognized as income when received. The balance of $10,000 was fully reserved as of September 30, 2010.

NOTE K — SECURED BORROWINGS

Secured borrowings provide an additional source of capital for our lending activity. Secured borrowings allow us to increase the diversification of our loan portfolio and to invest in loans that we might not otherwise invest in. We do not receive any fees for entering into secured borrowing arrangements; however, we may receive revenue in any differential of the interest spread, if applicable. Loans in which unaffiliated investors have participated through inter-creditor agreements (“Inter-creditor Agreements”) are accounted for as secured borrowings. The Inter-creditor Agreements provide us additional funding sources for real estate loans whereby an unaffiliated investor (the “Investor”) may participate on a non-pari passu basis in certain real estate loans with us and/or VRM I and/or Fund III (collectively, the “Lead Lenders”). In the event of borrower non-performance, the Inter-creditor Agreements generally provide that the Lead Lenders must repay the Investor’s loan amount either by (i) continuing to remit to the Investor the interest due on the participated loan amount; (ii) substituting an alternative loan acceptable to the Investor; or (iii) repurchasing the participation from the Investor for the outstanding balance plus accrued interest.

During June 2008, we, our manager, and Vestin Originations entered into an intercreditor agreement with an unrelated third party related to the funding of six real estate loans. (See exhibit 10.5 Intercreditor Agreement under the Exhibit Index included in Part II, Item 6 – Exhibits of this Quarterly Report Form 10-Q/A). The participation interest is at 11% on the outstanding balance. We incurred approximately $0.9 million in finance costs related to the secured borrowings, these costs were fully amortized to interest expense over the original terms of the agreements. As of September 30, 2010, and December 31, 2009, we had approximately $5.9 million and $8.4 million, respectively, in funds, including approximately $0.5 million in interest reserves, used under Inter-creditor agreements.

NOTE L — NOTES PAYABLE

In April 2009, we financed a 12-month insurance policy for Directors and Officers liability, with an annual interest rate of 4.9%. The agreement required a down payment of $45,000 and nine monthly payments of $28,000 beginning on May 27, 2009. During the three months ended March 31, 2010, the outstanding balance of the note was paid in full. In April 2010, we financed a 12-month insurance policy for Directors and Officers liability, with an annual interest rate of 6.5%. The agreement required a down payment of $82,000 and nine monthly payments of $28,000 beginning on May 27, 2010. As of September 30, 2010, the outstanding balance of the note was $110,000.

-30-

Table of Contents

NOTE M — FAIR VALUE

As of September 30, 2010, financial assets and liabilities utilizing Level 1 inputs included investment in marketable securities - related party. We had no assets or liabilities utilizing Level 2 inputs, and assets and liabilities utilizing Level 3 inputs included investments in real estate loans and secured borrowings.

To the extent that valuation is based on models or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment. Accordingly, our degree of judgment exercised in determining fair value is greatest for instruments categorized in Level 3. In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, an asset or liability will be classified in its entirety based on the lowest level of input that is significant to the measurement of fair value.

Fair value is a market-based measure considered from the perspective of a market participant who holds the asset or owes the liability rather than an entity-specific measure. Therefore, even when market assumptions are not readily available, our own assumptions are set to reflect those that market participants would use in pricing the asset or liability at the measurement date. We use prices and inputs that are current as of the measurement date, including during periods of market dislocation, such as the recent illiquidity in the auction rate securities market. In periods of market dislocation, the observability of prices and inputs may be reduced for many instruments. This condition may cause our financial instruments to be reclassified from Level 1 to Level 2 or Level 3 and/or vice versa.

Our valuation techniques will be consistent with at least one of the three possible approaches: the market approach, income approach and/or cost approach. Our Level 1 inputs are based on the market approach and consist primarily of quoted prices for identical items on active securities exchanges. Our Level 2 inputs are primarily based on the market approach of quoted prices in active markets or current transactions in inactive markets for the same or similar collateral that do not require significant adjustment based on unobservable inputs. Our Level 3 inputs are primarily based on the income and cost approaches, specifically, discounted cash flow analyses, which utilize significant inputs based on our estimates and assumptions.

The following table presents the valuation of our financial assets and liabilities as of September 30, 2010, measured at fair value on a recurring basis by input levels:

	Fair Value Measurements at Reporting Date Using
	Quoted Prices in Active Markets For Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Balance at 09/30/2010		Carrying Value on Balance Sheet at 09/30/2010
Assets
Investment in marketable securities - related party	$	576,000	$	--	$	--	$	576,000	$	576,000
Investment in real estate loans	$	--	$	--	$	27,202,000	$	27,202,000	$	28,804,000
Assets under secured borrowings	$	--	$	--	$	5,870,000	$	5,870,000	$	5,870,000

Liabilities
Secured borrowings	$	--	$	--	$	5,410,000	$	5,410,000	$	5,410,000

-31-

Table of Contents

The following table presents the changes in our financial assets and liabilities that are measured at fair value on a recurring basis using significant unobservable inputs (Level 3) from December 31, 2009 to September 30, 2010:

	Assets
	Investment in real estate loans			Assets under secured borrowings

Balance on January 1, 2010	$	52,460,000		$	8,370,000
Change in temporary valuation adjustment included in net income (loss)
Increase in allowance for loan losses		(3,472,000	)		--
Purchase and additions of assets
Transfer of allowance on real estate loans to real estate held for sale		10,242,000			--
Transfer of allowance on real estate loans to assets held for sale		8,817,000			--
New mortgage loans and mortgage loans bought		4,380,000			--
Payment on assets under secured borrowings		2,500,000			--
Contra on seller-financed REO		(3,500,000	)
Reduction of contra on seller-financed REO		3,500,000
Sales, pay downs and reduction of assets
Transfer of real estate loans to real estate held for sale		(33,436,000	)		--
Collections of principal and sales of investment in real estate loans		(23,079,000	)		--
Reduction of allowance for loan losses related to sales and payments of investment in real estate loans		9,643,000			--
Payment on assets under secured borrowings		--			(2,500,000	)
Temporary change in estimated fair value based on future cash flows		(853,000	)		--
Transfer to Level 1		--			--
Transfer to Level 2		--			--

Balance on September 30, 2010, net of temporary valuation adjustment	$	27,202,000		$	5,870,000

	Liabilities
	Secured borrowings

Balance on January 1, 2010	$	7,910,000
Payment of liabilities
Payments on secured borrowings		(2,500,000	)
Temporary change in estimated fair value		--
Transfer to Level 1		--
Transfer to Level 2		--

Balance on September 30, 2010, net of temporary valuation adjustment	$	5,410,000

-32-

Table of Contents

NOTE N — RECENT ACCOUNTING PRONOUNCEMENTS

In January 2010, the FASB issued ASU No. 2010-06 regarding fair value measurements and disclosures and improvement in the disclosure about fair value measurements. This ASU requires additional disclosures regarding significant transfers in and out of Levels 1 and 2 of fair value measurements, including a description of the reasons for the transfers. Further, this ASU requires additional disclosures for the activity in Level 3 fair value measurements, requiring presentation of information about purchases, sales, issuances, and settlements in the reconciliation for fair value measurements. This ASU is effective for fiscal years beginning after December 15, 2010, and for interim periods within those fiscal years. We are currently evaluating the impact of this ASU; however, we do not expect the adoption of this ASU to have a material impact on our consolidated financial statements.

In July 2010, the FASB issued ASU No. 2010-20, Receivables (Topic 310): Disclosures about the Credit Quality of Financing Receivables and the Allowance for Credit Losses. The ASU amends FASB Accounting Standards Codification Topic 310, Receivables, to improve the disclosures that an entity provides about the credit quality of its financing receivables and the related allowance for credit losses. As a result of these amendments, an entity is required to disaggregate, by portfolio segment or class of financing receivables, certain existing disclosures and provide certain new disclosures about its financing receivables and related allowance for credit losses. This ASU is effective for interim and annual reporting periods ending on or after December 15, 2010. The adoption of this standard may require additional disclosures, but we do not expect the adoption to have a material effect on our consolidated financial statements.

On December 21, 2010, the FASB issued Accounting Standards Update (“ASU”) 2010-29, which impacts any public entity that enters into business combinations that are material on an individual or aggregate basis. The guidance specifies that if a public entity presents comparative financial statements, the entity should disclose revenues and earnings of the combined entity as though the business combination(s) that occurred during the year had occurred at the beginning of the prior annual period when preparing the pro forma financial information for both the current and prior reporting periods. The guidance also requires that pro forma disclosures be accompanied by a narrative description regarding the nature and amount of material, nonrecurring pro forma adjustments directly attributable to the business combination included in reported pro forma revenues and earnings. This guidance is effective for business combinations consummated in periods beginning after December 15, 2010. We do not believe the adoption of this guidance will have a material impact on our consolidated financial statements.

NOTE O — LEGAL MATTERS INVOLVING THE MANAGER

The United States Securities and Exchange Commission (the “Commission”), conducted an investigation of certain matters related to us, our manager, Vestin Capital, VRM I, and Fund III. We fully cooperated during the course of the investigation. On September 27, 2006, the investigation was resolved through the entry of an Administrative Order by the Commission (the “Order”). Our manager, Vestin Mortgage and its Chief Executive Officer, Michael Shustek, as well as Vestin Capital (collectively, the “Respondents”), consented to the entry of the Order without admitting or denying the findings therein.

In the Order, the Commission found that the Respondents violated Sections 17(a)(2) and 17(a)(3) of the Securities Act of 1933 through the use of certain slide presentations in connection with the sale of units in Fund III and in our predecessor, Vestin Fund II, LLC. The Respondents consented to the entry of a cease and desist order, the payment by Mr. Shustek of a fine of $100,000 and Mr. Shustek’s suspension from association with any broker or dealer for a period of six months, which expired in March 2007. In addition, the Respondents agreed to implement certain undertakings with respect to future sales of securities. We are not a party to the Order.

-33-

Table of Contents

On November 21, 2005, Desert Land filed a complaint in the state District Court of Nevada against Vestin Group, Vestin Mortgage and Del Mar Mortgage, Inc. which complaint is substantially similar to a complaint previously filed by Desert Land in the United States District Court, which complaint was dismissed by the United States Court of Appeals for the Ninth Circuit, which dismissal was upheld when the United States Supreme Court denied Desert Land’s Writ of Certiorari. The action was based upon allegations that Del Mar Mortgage, Inc. and/or Vestin Mortgage charged unlawful fees on various loans arranged by them in 1999, prior to the formation of Fund II. On March 6, 2006, Desert Land amended the state court complaint to name VRM I. Desert Land alleged that one or more of the defendants had transferred assets to other entities without receiving reasonable value therefore; plaintiffs alleged that defendants had made such transfers with the actual intent to hinder, delay or defraud Desert Land; that such transfers made the transferor insolvent and that sometime between February 27 and April 1, 2003, Vestin Group transferred $1.6 million to VRM I for that purpose.

The state court complaint further alleged that Desert Land was entitled to void such transfers and that pursuant to NRS 112.20, Desert Land was entitled to an injunction to enjoin defendants from further disposition of assets. Additionally, Del Mar Mortgage, Inc. has indemnified Vestin Group and Vestin Mortgage for any losses and expenses in connection with the action, and Mr. Shustek has guaranteed the indemnification. In December 2008, this lawsuit was settled. The settlement had no effect on us.

VRM I, Vestin Mortgage, Inc. and Michael V. Shustek (“Defendants”) were defendants in a civil action filed by approximately 25 separate plaintiffs (“Plaintiffs”) in District Court for Clark County, Nevada (the “Nevada Lawsuit”). The Plaintiffs alleged, among other things, that Defendants: breached certain alleged contractual obligations owed to Plaintiffs; breached fiduciary duties supposedly owed to Plaintiffs; and misrepresented or omitted material facts regarding the conversion of Fund I into VRM I. The action sought monetary and punitive damages. The court dismissed the claim for punitive damages. On September 8, 2010, the parties agreed to settle the case. The Settlement Agreement provides for the settlement and complete release of all claims against the Defendants. The settlement was made without admission of liability by Defendants.

In addition to the matters described above, our manager is involved in a number of other legal proceedings concerning matters arising in connection with the conduct of its business activities. Our manager believes it has meritorious defenses to each of these actions and intends to defend them vigorously. Other than the matters described in Note P – Legal Matters Involving The Company below, our manager believes that it is not a party to any pending legal or arbitration proceedings that would have a material adverse effect on our manager’s financial condition or results of operations or cash flows, although it is possible that the outcome of any such proceedings could have a material impact on our manager’s net income in any particular period.

NOTE P — LEGAL MATTERS INVOLVING THE COMPANY

In April 2006, the lenders of the loans made to RightStar, Inc. (“RightStar”) filed suit against the State of Hawaii listing 26 causes of action, including allegations that the State of Hawaii has illegally blocked the lender’s right to foreclose and take title to its collateral by inappropriately attaching conditions to the granting of licenses needed to operate the business, the pre-need trust funds and the perpetual care trust funds and that the State of Hawaii has attempted to force the lenders to accept liability for any statutory trust fund deficits while no such lender liability exists under the laws of the State of Hawaii. The State of Hawaii responded by filing allegations against Vestin Mortgage and us alleging that these Vestin entities improperly influenced the former RightStar trustees to transfer trust funds to us.

-34-

Table of Contents

On May 9, 2007, we, VRM I, Vestin Mortgage, the State of Hawaii and Comerica Incorporated (“Comerica”) announced that an arrangement had been reached to auction the RightStar assets. The auction was not successful. On June 12, 2007, the court approved the resolution agreement, which provides that the proceeds of the foreclosure sale would be allocated in part to VRM I, Vestin Mortgage and us and in part to fund the trust’s statutory minimum balances. We, VRM I, Vestin Mortgage, the State of Hawaii and Comerica have pledged to cooperate to recover additional amounts owed to the trusts and the creditors from others. The Vestin entities and the State of Hawaii signed a new agreement that would permit the foreclosure to proceed. On October 12, 2009, the State Court approved the agreement permitting the foreclosure to proceed. On January 25, 2010, the Circuit Court of the First Circuit for the State of Hawaii confirmed the right of us, VRM I and Vestin Mortgage, to acquire through foreclosure the RightStar assets. On June 29, 2010 the First Circuit for the State of Hawaii issued its final order allowing the foreclosure. On July 13, 2010 we and VRM I completed our foreclosure of these properties and classified them as Assets Held for Sale, Liabilities Related to Assets Held for Sale and Discontinued Operations as discussed in Note H – Assets Held for Sale and Discontinued Operations.

We, VRM I and Vestin Mortgage, Inc. (“Defendants”) were defendants in a breach of contract class action filed in San Diego Superior Court by certain plaintiffs who alleged, among other things, that they were wrongfully denied roll-up rights in connection with the merger of Fund I into VRM I and Fund II into VRM II. The court certified a class of all former Fund I unit holders and Fund II unit holders who voted against the mergers of Fund I into VRM I and Fund II into VRM II. The trial began in December 2009 and concluded in January 2010. On February 11, 2010, the Defendants were notified of a Tentative Statement of Decision, in their favor issued by the Superior Court for the State of California in San Diego following a trial. In the Tentative Statement, the Court found that there was no roll-up and therefore no breach of contract. The Court entered final judgment for the Defendants on March 18, 2010. Defendants and Plaintiffs agreed to a post-judgment settlement by which Plaintiffs agreed not to appeal the judgment in consideration of a waiver by the Defendants of any claim to recover actual court costs from the Plaintiffs. The Court granted final approval of this settlement of post-judgment rights on July 9, 2010.

We, Vestin Mortgage, Inc. and Michael V. Shustek (“Defendants”) were defendants in a civil action filed by 88 sets of plaintiffs representing approximately 138 individuals (“Plaintiffs”), in District Court for Clark County, Nevada (the “Nevada Lawsuit”). The Plaintiffs alleged, among other things, that Defendants: breached certain alleged contractual obligations owed to Plaintiffs; breached fiduciary duties supposedly owed to Plaintiffs; and misrepresented or omitted material facts regarding the conversion of Fund II into VRM II. The action sought monetary and punitive damages. The court dismissed the claim for punitive damages. On September 8, 2010, the parties agreed to settle the case. The Settlement Agreement provides for the settlement and complete release of all claims against the Defendants. The settlement was made without admission of liability by Defendants.

In addition to the matters described above, we are involved in a number of other legal proceedings concerning matters arising in the ordinary course of our business activities. We believe we have meritorious defenses to each of these actions and intend to defend them vigorously. Other than the matters described above, we believe that we are not a party to any pending legal or arbitration proceedings that would have a material adverse effect on our financial condition or results of operations or cash flows, although it is possible that the outcome of any such proceedings could have a material impact on our operations in any particular period.

NOTE Q — DIVIDEND REQUIREMENT

To maintain our status as a REIT, we are required to declare dividends, other than capital gain dividends, to our stockholders each year in an amount at least equal to (1) the sum of (a) 90% of our taxable income, computed without regards to the dividends paid deduction and our net capital gain, and (b) 90% of the net income, after tax, from foreclosure property, minus (2) the sum of certain specified items of non-cash income over 5% of our REIT taxable income. All dividends will be made at the discretion of our Board of Directors and will depend on our earnings, both tax and GAAP, financial condition, maintenance of REIT status and such other factors as the Board of Directors deems relevant.

-35-

Table of Contents

Our Board of Directors decided to suspend the payment of dividends during June 2008. We will continue to comply with the REIT requirements and will distribute at least ninety percent (90%) of our REIT taxable income. Our Board of Directors will closely monitor our operating results in order to determine when dividends should be reinstated; however, we do not anticipate paying dividends in the foreseeable future.

NOTE R – RESTATEMENT OF CONSOLIDATED FINANCIAL STATEMENTS

The company’s 2010 consolidated financial statements included in the Original Form 10-Q were prepared reflecting the assets acquired through the July 2010 foreclosure of the RightStar International loans (the “Foreclosure”) as real estate held for sale (“REO”). However, through the Foreclosure, the Company acquired both real property and the existing mortuary and funeral business of RightStar. At the time of the Foreclosure, the RightStar assets were moved into Hawaii Funeral Services, LLC (“HFS”) and business continued under that name, with the Company, in combination with Vestin Realty Mortgage I, Inc., obtaining a 100% interest in HFS. The acquisition of HFS, an operating business, should have been recorded as an investment in a controlling interest, and this controlling interest should have been consolidated into the financial statements of the Company. This Form 10Q/A reflects the correction by consolidating HFS into the Company’s Consolidated Financial Statements. By consolidating HFS into the Company’s consolidated financial statements, the restated consolidated financial statements include the related funeral trusts that were consolidated as variable interest entities into the financial statements of HFS. By consolidating HFS, total assets increased from the Original Form 10-Q by approximately $46.8 million, total liabilities increased by approximately $42.4 million and the net loss increased by approximately $0.3 million. Details of HFS are further described in Note H – Assets Held for Sale and Discontinued Operations.

The effects of the restatement on the consolidated balance sheet as of September 30, 2010 are summarized in the following table:

			As of September 30, 2010
		Previously Reported			Adjustments		Restated

Assets
Real estate held for sale	$	21,089,000		$	(8,817,000)	$	12,272,000
Assets held for sale		--			55,617,000		55,617,000
Total assets		72,985,000			46,800,000		119,785,000
Liabilities
Liabilities related to assets held for sale		--			42,419,000		42,419,000
Total liabilities		13,684,000			42,419,000		56,103,000
Equity
Accumulated deficit		(212,611,000)			(180,000)		(212,791,000)
Common shares held by trusts related to assets held for sale		--			(648,000)		(648,000)
Total stockholders’ equity before noncontrolling
interest		59,301,000			(828,000)		58,473,000
Noncontrolling interest		--			5,209,000		5,209,000
Total equity		59,301,000			4,381,000		63,682,000
Total liabilities and equity		72,985,000			46,800,000		119,785,000

-36-

Table of Contents

The effects of the restatement on the consolidated statements of operations for the third quarter and year-to-date 2010 are summarized in the following table:

			Third quarter September 30, 2010
		Previously Reported			Adjustments		Restated

Discontinued operations, net of income taxes
Loss from Hawaiian cemeteries and mortuaries, net of income taxes	$	--		$	(290,000)	$	(290,000)
Total loss from discontinued operations		(559,000)			(290,000)		(849,000)
Allocation to noncontrolling interest		--			(110,000)		(110,000)

Net loss attributable to common stockholders		(7,268,000)			(180,000)		(7,448,000)

Basic and diluted loss per weighted average common
share
Continuing operations		(0.50)			--		(0.50)
Discontinued operations		(0.04)			(0.02)		(0.06)
Total basic and diluted loss per weighted average
common share	$	(0.54)		$	(0.02)	$	(0.56)

		Year to Date September 30, 2010
		Previously Reported		Adjustments		Restated

Discontinued operations, net of income taxes
Loss from Hawaiian cemeteries and mortuaries, net of income taxes	$	--	$	(290,000)	$	(290,000)
Total loss from discontinued operations		(2,739,000)		(290,000)		(3,029,000)
Allocation to noncontrolling interest		--		(110,000)		(110,000)

Net loss attributable to common stockholders		(15,974,000)		(180,000)		(16,154,000)

Basic and diluted loss per weighted average common share
Continuing operations		(0.98)		--		(0.98)
Discontinued operations		(0.20)		(0.02)		(0.22)
Total basic and diluted loss per weighted average common share	$	(1.18)	$	(0.02)	$	(1.20)

NOTE S — SUBSEQUENT EVENTS

The following subsequent events have been evaluated through the date of this filing with the SEC.

On October 19, 2010, we, VRM I and Fund III completed our foreclosure of a non-performing land loan, with a balance of approximately $3.2 million, of which our portion was approximately $2.2 million, and classified the property as REO.

-37-

Table of Contents

ITEM 2.

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following is a financial review and analysis of our financial condition and results of operations for the three and nine months ended September 30, 2010 and 2009. This discussion should be read in conjunction with our consolidated financial statements and accompanying notes and other detailed information regarding us appearing elsewhere in this report on Form 10-Q/A and our report on Form 10-K, Part II, Item 7 Management’s Discussion and Analysis of Financial Conditions and Results of Operations for the year ended December 31, 2009 and our quarterly report filed on Form 10-Q for the three months ended March 31, 2010 and six months ended June 30, 2010. Other than revised numbers resulting from the restatement, the disclosures below generally have not been updated from the original Form 10-Q. See the Explanatory Note on page I for additional information.

FORWARD-LOOKING STATEMENTS

Certain statements in this report, including, without limitation, matters discussed under this Item 2 Management’s Discussion and Analysis of Financial Condition and Results of Operations, should be read in conjunction with the consolidated financial statements, related notes, and other detailed information included elsewhere in this report on Form 10-Q/A. We are including this cautionary statement to make applicable and take advantage of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Statements that are not historical fact are forward-looking statements. Certain of these forward-looking statements can be identified by the use of words such as “believes,” “anticipates,” “expects,” “intends,” “plans,” “projects,” “estimates,” “assumes,” “may,” “should,” “will,” or other similar expressions. Such forward-looking statements involve known and unknown risks, uncertainties and other important factors, which could cause actual results, performance or achievements to differ materially from future results, performance or achievements. These forward-looking statements are based on our current beliefs, intentions and expectations. These statements are not guarantees or indicative of future performance. Important assumptions and other important factors that could cause actual results to differ materially from those forward-looking statements include, but are not limited to, those factors, risks and uncertainties described in Part II Item 1A Risk Factors of this Quarterly Report on Form 10-Q/A and in our other securities filings with the Securities and Exchange Commission (“SEC”). Our future financial condition and results of operations, as well as any forward-looking statements, are subject to change and involve inherent risks and uncertainties. Our estimates of the value of collateral securing our loans may change, or the value of the underlying property could decline subsequent to the date of our evaluation. As a result, such estimates are not guarantees of the future value of the collateral. The forward-looking statements contained in this report are made only as of the date hereof. We undertake no obligation to update or revise information contained herein to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.

RESULTS OF OPERATIONS

OVERVIEW

Our primary business objective is to generate income while preserving principal by investing in real estate loans. We believe there is a significant market opportunity to make real estate loans to owners and developers of real property whose financing needs are not met by other real estate lenders. The loan underwriting standards utilized by our manager and Vestin Originations are less strict than those used by many institutional real estate lenders. In addition, one of our competitive advantages is our ability to approve loan applications more quickly than many institutional lenders. As a result, we may make real estate loans that are riskier than real estate loans made by many institutional lenders such as commercial banks. However, in return, we seek a higher interest rate and our manager takes steps to mitigate the lending risks such as imposing a lower loan-to-value ratio. While we may assume more risk than many institutional real estate lenders, in return, we seek to generate higher yields from our real estate loans.

Our operating results are affected primarily by: (i) the amount of capital we have to invest in real estate loans, (ii) the level of real estate lending activity in the markets we service, (iii) our ability to identify and work with suitable borrowers, (iv) the interest rates we are able to charge on our loans and (v) the level of non-performing assets, foreclosures and related loan losses which we may experience.

-38-

Table of Contents

Our recent operating results have been adversely affected by increases in allowances for loan losses and increases in non-performing assets. This negative trend accelerated sharply during the year ended December 31, 2008 and continues to affect our operations. As of September 30, 2010, we had seven loans considered non-performing (i.e., based on current information and events, it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan agreement or when the payment of interest is 90 days past due). These loans are currently carried on our books at a value of approximately $3.9 million, net of allowance for loan losses of approximately $22.3 million. These loans have been placed on non-accrual of interest status and may be the subject of pending foreclosure proceedings.

Non-performing assets, net of allowance for loan losses, totaled approximately $71.8 million or 59% of our total assets as of September 30, 2010, as compared to approximately $45.2 million or 52% of our total assets as of December 31, 2009. At September 30, 2010, non-performing assets consisted of approximately $55.6 million of assets held for sale, approximately $12.3 million of real estate held for sale (“REO”) and approximately $3.9 million of non-performing loans, net of allowance for loan losses. See Note F – Real Estate Held for Sale and Note D – Investments In Real Estate Loans, and Note H - Assets Held for Sale and Discontinued Operations of the Notes to the Consolidated Financial Statements included in Part I, Item I Consolidated Financial Statements of this Quarterly Report on Form 10-Q/A.

We believe that the current level of our non-performing assets is a direct result of the deterioration of the economy and credit markets. As the economy weakened and credit became more difficult to obtain, many of our borrowers who develop and sell commercial real estate projects have been unable to complete their projects, obtain takeout financing or have been otherwise adversely impacted. Our exposure to the negative developments in the credit markets and general economy has likely been increased by our business strategy, which entails more lenient underwriting standards and expedited loan approval procedures. Moreover, real estate values in the principal markets in which we operate declined dramatically, which in many cases eroded the current value of the security underlying our loans.

The adverse conditions in the commercial real estate markets coupled with the increase in our non-performing assets has led to the reduction of new loans funded by us and the reduction of investments in real estate loans. During the year ended December 31, 2009, we funded six loans totaling approximately $22.2 million, compared to the years ended December 31, 2008 and 2007, when we funded 12 and 25 loans totaling approximately $49.3 million and $134.2 million, respectively. Out of the six loans funded during the year ended December 31, 2009, five of the loans, totaling approximately $21.1 million, were funded during the first five months of the year. We expect this trend in reduction of new loan activity to continue in the near future. During the nine months ended September 30, 2010, we provided seller-financing on one loan totaling $3.5 million that was classified as seller-financed REO. During June 2010, the borrower on this loan paid an additional $0.8 million towards the principal of the loan balance, which met the minimum equity and continued investment requirements. As a result, we no longer classify this loan as seller-financed REO and, we recognized the unrealized gain of $264,000 on the sale or our REO. There was no other lending activity during the nine months ended September 30, 2010.

We expect that the weakness in the credit markets and the weakness in lending will continue to have an adverse impact upon our markets for the foreseeable future. This may result in a further increase in defaults on our loans and we might be required to record additional reserves based on decreases in market values or we may be required to restructure additional loans. This increase in loan defaults has materially affected our operating results and led to the suspension of dividends to our stockholders. For additional information regarding our non-performing loans see “Non-Performing Loans” in Note D – Investments In Real Estate Loans of the Notes to the Consolidated Financial Statements included in Part I, Item I Consolidated Financial Statements of this Quarterly Report on Form 10-Q/A.

As of September 30, 2010, our loan-to-value ratio was 75.38%, net of allowances for loan losses, on a weighted average basis, generally using updated appraisals. Additional significant increases in loan defaults accompanied by additional declines in real estate values, as evidenced by updated appraisals generally prepared on an “as-is-basis,” will have a material adverse effect on our financial condition and operating results. The current loan-to-value ratio has been affected by declining real estate values, which have eroded the market value of our collateral.

-39-

Table of Contents

As of September 30, 2010, we have provided a specific reserve allowance for six non-performing loans and eight performing loans based on updated appraisals of the underlying collateral and our evaluation of the borrower for these loans, obtained by our manager. For further information regarding allowance for loan losses, refer to Note D – Investments in Real Estate Loans of the Notes to the Consolidated Financial Statements included in Part I, Item I Consolidated Financial Statements of this Quarterly Report on Form 10-Q/A.

Our capital, subject to a 3% reserve, will constitute the bulk of the funds we have available for investment in real estate loans.

As of September 30, 2010, our loans were in the following states: Arizona, California, Nevada, Oregon and Texas.

SUMMARY OF FINANCIAL RESULTS

	For the Three Months Ended September 30,						For the Nine Months Ended September 30,
	2010			2009			2010			2009

Total revenues	$	357,000		$	1,294,000		$	1,825,000		$	5,818,000
Total operating expenses		4,247,000			25,408,000			12,194,000			50,739,000
Non-operating income (loss)		(2,819,000	)		17,550,000			(2,866,000	)		27,179,000
Provision for income taxes		--			--			--			--
Loss from continuing operations		(6,709,000	)		(6,564,000	)		(13,235,000	)		(17,742,000	)
Loss from discontinued operations		(849,000	)		(10,878,000	)		(3,029,000	)		(20,627,000	)

Net loss		(7,558,000	)		(17,442,000	)		(16,264,000	)		(38,369,000	)

Allocation to noncontrolling interest		(110,000	)		--			(110,000	)		--

Net loss	$	(7,448,000	)	$	(17,442,000	)	$	(16,154,000	)	$	(38,369,000	)

Total basic and diluted loss per common share	$	(0.56	)	$	(1.27	)	$	(1.20	)	$	(2.79	)
Dividends declared per common share	$	--		$	--		$	--		$	--
Weighted average common shares		13,426,625			13,777,618			13,539,740			13,783,798
Weighted average term of outstanding loans, including extensions	22 months			22 months			22 months			22 months

Comparison of Operating Results for the three months ended September 30, 2010, to the three months ended September 30, 2009.

Total Revenues: For the three months ended September 30, 2010, total revenues were approximately $0.4 million compared to approximately $1.3 million during the three months ended September 30, 2009, a decrease of approximately $0.9 million or 72%. Revenues were primarily affected by the following factor:

Interest income from investments in real estate loans decreased from approximately $1.3 million during the three months ended September 30, 2009, to approximately $0.3 million during the three months ended September 30, 2010. This decrease in interest income is mainly due to the decrease in our portfolio of performing real estate loans, which declined from 17 loans totaling approximately $63.5 million as of September 30, 2009, to 12 loans totaling approximately $39.0 million as of September 30, 2010. Our revenue is dependent upon the balance of our performing loans and the interest earned on these loans. In addition, the weighted average interest rate on our performing loans has decreased from 9.30% as of September 30, 2009 to 1.99% as of September 30, 2010. This decline is a result of current market conditions in the lending industry, the level of non-performing assets in our portfolio and the reduction of interest rates on outstanding loans through TDR. For additional information see Note D – Investments in Real Estate Loans of the Notes to the Consolidated Financial Statements included in Part I, Item I Consolidated Financial Statements of this Quarterly Report on Form 10-Q/A.

-40-

Table of Contents

Total Operating Expenses: For the three months ended September 30, 2010, total operating expenses were approximately $4.2 million compared to approximately $25.4 million during the three months ended September 30, 2009, a decrease of approximately $21.2 million or 83%. Expenses were primarily affected by the following factors:

During the three months ended September 30, 2010, we recognized a provision for loan loss totaling approximately $0.4 million, compared to provision for loan losses during the three months ended September 30, 2009 totaling approximately $19.7 million. This decrease is in part due to the fact we have less loans in our loan portfolio as of September 30, 2010 compared to September 30, 2009. As of September 30, 2009, the ratio of total allowance for loan loss to total loans was 46%. As of September 30, 2010, the ratio of total allowance for loan loss to total loans was 54%. As of September 30, 2009, three loans totaling approximately $7.4 million were fully impaired and not charged off, compared to six loans totaling approximately $23.2 million as of September 30, 2010. Even though our provision for loan losses for the three months ended September 30, 2010 has gone down compared to the same period in 2009, the ratio of total allowance for loan losses to total loans has gone up. It is premature at this time for us to determine whether or not the increase in this ratio is indicative of a trend or whether it will decrease in the future. See “Specific Reserve Allowances” in Note D – Investments in Real Estate Loans of the Notes to the Consolidated Financial Statements included in Part I, Item I Consolidated Financial Statements of this Quarterly Report on Form 10-Q/A.

We recognized approximately $2.0 million of interest expense during the three months ended September 30, 2009 related to the Junior Subordinated Notes issued during June 2007, in connection with the trust preferred financing. During the year ended December 31, 2009, we exchanged $56.4 million of the Junior Subordinated notes for certain replacement securities, which we acquired for approximately $28.2 million. We had no similar expense during the three months ended September 30, 2010. In addition, for the three months ended September 30, 2010 and 2009, we recognized approximately $0.2 million and $0.3 million, respectively, of interest expense related to secured borrowings. The decrease in interest expense is directly related to the decrease in our assets under secured borrowings of approximately $2.5 million from September 30, 2009 to September 30, 2010.

Professional fees increased approximately $0.6 million, from approximately $2.4 million during the three months ended September 30, 2009, to approximately $3.0 million during the same period in 2010. During the quarter ended September 30, 2010, we incurred professional fees and settlement expenses totaling approximately $5.8 million in the defense and settlement of a legal action against us in Nevada and California. During the same period, we also recognized, subject to a reservation of rights, payments totaling approximately $1.6 million from our Directors and Officers insurance carrier with respect to legal fees incurred in the defense of such actions. During the three months ended September 30, 2009, we recognized, subject to a reservation of rights, payments totaling approximately $2.2 million from our Directors and Officers insurance carrier with respect to legal fees incurred in the defense of such actions. No assurance can be made regarding future reimbursement of legal fees. The Court entered final judgment for the case in California on March 18, 2010 and on September 8, 2010, the parties agreed to settle the case in Nevada. See Note P – Legal Matters Involving The Company of the Notes to the Consolidated Financial Statements included in Part I, Item I Consolidated Financial Statements of this Quarterly Report on Form 10-Q/A.

Total Non-Operating Income (Loss): For the three months ended September 30, 2010, total non-operating loss was approximately $2.8 million, compared to total non-operating income of $17.6 million during the three months ended September 30, 2009, a change of approximately $20.4 million or 116%. Total non-operating income (loss) was primarily affected by the following factors:

During the three months ended September 30, 2009, we recognized a gain of approximately $17.6 million, relating to the retirement of $36.3 million of Junior Subordinated Notes at a discount. There was no similar income during the three months ended September 30, 2010.

During the three months ended September 30, 2010, we recognized an impairment of our marketable securities – related party of approximately $0.6 million. There was no such impairment during the same period in 2009.

-41-

Table of Contents

During the three months ended September 30, 2010, we recognized a settlement expense of approximately $2.2 million related to the Nevada Lawsuit. See Note P – Legal Matters Involving The Company of the Notes to the Consolidated Financial Statements included in Part I, Item I Consolidated Financial Statements of this Quarterly Report on Form 10-Q/A. There was no such expense during the same period in 2009.

Total Loss from Discontinued Operations: For the three months ended September 30, 2010, total losses from discontinued operations were approximately $0.8 million compared to approximately $10.9 million during the three months ended September 30, 2009, a decrease of approximately $10.1 million or 93%. The decrease is mainly due to the fact that there were no write-downs on REO during the three months ended September 30, 2010, compared to write-downs on 10 REO properties of approximately $10.6 million, during the three months ended September 30, 2009. For additional information see Note F–Real Estate Held For Sale of the Notes to the Consolidated Financial Statements included in Part I, Item I Consolidated Financial Statements of this Quarterly Report on Form 10-Q/A.

Comparison of Operating Results for the nine months ended September 30, 2010, to the nine months ended September 30, 2009.

Total Revenues: For the nine months ended September 30, 2010, total revenues were approximately $1.8 million compared to approximately $5.8 million during the nine months ended September 30, 2009, a decrease of approximately $4.0 million or 69%. Revenues were primarily affected by the following factor:

Interest income from investments in real estate loans decreased from approximately $5.6 million during the nine months ended September 30, 2009, to approximately $1.6 million during the nine months ended September 30, 2010, primarily due to the same factors discussed above in Total Revenues for the three months ended September 30, 2010. For additional information see Note D – Investments in Real Estate Loans of the Notes to the Consolidated Financial Statements included in Part I, Item 1 Consolidated Financial Statements of this Interim Report Form 10-Q/A.

Total Operating Expenses: For the nine months ended September 30, 2010, total operating expenses were approximately $12.2 million compared to approximately $50.7 million during the nine months ended September 30, 2009, a decrease of approximately $38.5 million or 76%. Expenses were primarily affected by the following factors in addition to the factors discussed above in Total Operating Expenses for the three months ended September 30, 2010:

During the nine months ended September 30, 2010, we recognized a provision for loan loss on three loans totaling approximately $3.5 million, compared to a provision for loan loss on 18 loans totaling approximately $36.3 million for the same period in 2009. See “Specific Reserve Allowances” in Note D – Investments in Real Estate Loans of the Notes to the Consolidated Financial Statements included in Part I, Item I Consolidated Financial Statements of this Quarterly Report on Form 10-Q/A.

We recognized approximately $4.3 million of interest expense during the nine months ended September 30, 2009 related to the junior subordinated notes issued in connection with the trust preferred financing, compared to no interest expense on junior subordinated notes during the same period in 2010.

During the nine months ended September 30, 2010, we recognized approximately $0.8 million of interest expenses related to secured borrowings held during the period compared to approximately $1.1 million for the same period in 2009.

-42-

Table of Contents

Professional fees increased approximately $0.2 million during the nine months ended September 30, 2010, compared to the same period in 2009. During the quarter ended September 30, 2010, we incurred professional fees and settlement expenses totaling approximately $9.3 million in the defense and settlement of a legal action against us in Nevada and California. During the same period, we also recognized, subject to a reservation of rights, payments totaling approximately $3.0 million from our Directors and Officers insurance carrier with respect to legal fees incurred in the defense of such actions. During the nine months ended September 30, 2009, we recognized, subject to a reservation of rights, payments totaling approximately $2.2 million from our Directors and Officers insurance carrier with respect to legal fees incurred in the defense of such actions. No assurance can be made regarding future reimbursement of legal fees. See Note P – Legal Matters Involving The Company of the Notes to the Consolidated Financial Statements included in Part I, Item I Consolidated Financial Statements of this Quarterly Report on Form 10-Q/A.

Total Non-Operating Income (Loss): For the nine months ended September 30, 2010, total non-operating loss was approximately $2.9 million compared to income of approximately $27.2 million during the nine months ended September 30, 2009, a change of approximately $30.1 million or 110.5%. Total non-operating income (loss) was primarily affected by the following factors in addition to the factors discussed above in Total Non-Operating Income (Loss) for the three months ended September 30, 2010.

During the nine months ended September 30, 2009, we recognized a gain of approximately $27.2 million, relating to the retirement of $36.3 million of Junior Subordinated Notes at a discount. There was no similar income during the nine months ended September 30, 2010.

Total Loss from Discontinued Operations: For the nine months ended September 30, 2010, total losses from discontinued operations were approximately $3.0 million compared to approximately $20.6 million during the nine months ended September 30, 2009, a decrease of approximately $17.6 million or 85%. The losses from discontinued operations is mainly due to the write-down on four of our REO properties totaling approximately $2.0 million during the nine months ended September 30, 2010 and approximately $19.5 million on 16 REO properties during the nine months ended September 30, 2009. In addition, during the nine months ended September 30, 2010, we recorded a net gain of approximately $0.3 million on the sale of our REO properties, compared to a net loss on sale of our REO properties of approximately $0.2 million during the nine months ended September 30, 2009. For additional information see Note F–Real Estate Held For Sale of the Notes to the Consolidated Financial Statements included in Part I, Item I Consolidated Financial Statements of this Quarterly Report on Form 10-Q/A.

Dividends to Stockholders; Reliance on Non-GAAP Financial Measurements: To maintain our status as a REIT, we are required to declare dividends, other than capital gain dividends, to our stockholders each year in an amount at least equal to (1) the sum of (a) 90% of our taxable income, computed without regard to the dividends paid deduction and our net capital gain, and (b) 90% of the net income, after tax, from foreclosure property, minus (2) the sum of certain specified items of noncash income over 5% of our REIT taxable income, determined without regard to the dividends paid and our net capital gain. Because we expect to declare dividends based on these requirements, and not based on our earnings computed in accordance with GAAP, we expect that our dividends may at times be more or less than our reported earnings as computed in accordance with GAAP. During the nine months ended September 30, 2010, we did not declare any cash dividends.

Total taxable income and REIT taxable income are non-GAAP financial measurements, and do not purport to be an alternative to reported net income or cash flows from operations determined in accordance with GAAP as a measure of operating performance. Our total taxable income represents the aggregate amount of taxable income generated by us and our wholly owned taxable REIT subsidiary, TRS II, Inc. REIT taxable income is calculated under U.S. federal tax laws in a manner that, in certain respects, differs from the calculation of net income pursuant to GAAP. REIT taxable income excludes the undistributed taxable income of TRS II, Inc., which is not included in REIT taxable income until distributed to us. Subject to certain TRS value limitations, there is no requirement that the TRS II, Inc. distribute their earnings to us. Since we are structured as a REIT and the Internal Revenue Code requires that we distribute substantially all of our net taxable income in the form of dividends to our stockholders, we believe that presenting investors with the information management uses to calculate our taxable income is useful to investors in understanding the amount of the minimum dividends that we must declare to our stockholders so as to comply with the rules set forth in the Internal Revenue Code. Because not all companies have identical calculations, this presentation of total taxable income and REIT taxable income may not be comparable to those reported by other companies.

The table below reconciles the differences between reported net loss and total estimated taxable loss and estimated REIT taxable loss for the nine months ended September 30, 2010:

	For the Nine Months Ended
	September 30, 2010
Net loss, as reported	$	(16,154,000	)
Add (deduct):
Provision for loan losses		3,472,000
Write down on real estate held for sale		2,033,000
Net book gain on sale of real estate held for sale		(285,000	)
Net tax loss on sale of real estate held for sale		(41,144,000	)
Net tax loss on sale of real estate held for sale-seller finance		(2,100,000	)
Tax loss on foreclosure of mortgages		(15,525,000	)
Provision for doubtful accounts related to receivable		133,000
Principal payment received on fully allowed loan included in other income		(178,000	)
Tax loss on note receivable deemed worthless which was fully reserved for		(1,081,000	)
Impairment of marketable securities-related party		627,000
Total estimated taxable loss		(70,202,000	)
Add : Estimated taxable loss attributable to TRS II, Inc.		32,000

Estimated REIT taxable loss	$	(70,170,000	)

CAPITAL AND LIQUIDITY

Liquidity is a measure of a company’s ability to meet potential cash requirements, including ongoing commitments to fund lending activities and general operating purposes. Subject to a 3% reserve, we generally seek to use all of our available funds to invest in real estate loans. Distributable cash flow generated from such loans is paid out to our stockholders, in the form of a dividend. We do not anticipate the need for hiring any employees, acquiring fixed assets such as office equipment or furniture, or incurring material office expenses during the next twelve months. We may pay our manager an annual management fee of up to 0.25% of our aggregate capital received by us and Fund II from the sale of shares or membership units.

During the nine months ended September 30, 2010, net cash flows used in operating activities approximated $5.8 million. Operating cash flows were adversely impacted by professional fees of approximately $6.1 million and the decrease in interest income of approximately $4.0 million, related to the decrease in our performing real estate loans, during the nine months ended September 30, 2010, compared to the same period in 2009. Cash flows related to investing activities consisted of cash provided by loan payoffs, sales of real estate loans and proceeds for sales of REO of approximately $22.6 million. Cash used for new investments in real estate loans, purchases of real estate held for sale and purchases of secured borrowings totaled approximately $3.7 million. Cash flows from financing activities consisted of payment on notes payable of $162,000 and purchases of stock, held as treasury stock, totaling $487,000.

During the fourth quarter of 2009, our accounts payable and accrued liabilities increased dramatically as a result of the incurrence of substantial legal fees. These fees were incurred in connection with the breach of contract action filed against us in San Diego Superior Court relating to the REIT conversion. The San Diego case was tried in December 2009 and judgment was subsequently entered in our favor. We were also defendants in a civil action in Clark County, Nevada relating to the REIT conversion. On September 8, 2010, the parties agreed to settle the case. The Settlement Agreement provides for the settlement and complete release of all claims against the Defendants. The settlement was made without admission of liability by Defendants.

During the nine months ended September 30, 2010, we recognized, subject to a reservation of rights, payments totaling approximately $3.0 million, from our Directors and Officers insurance carrier with respect to legal fees incurred in the defense of the foregoing legal actions. As of September 30, 2010, reimbursements from our Directors and Officers insurance carrier totaled approximately $7.7 million. No assurance can be made regarding future reimbursement of legal fees.

-43-

Table of Contents

During the second quarter ended June 30, 2010, the Trustee in a Bankruptcy case, involving one of our non-performing commercial loans in California, sold the assets of the Borrower to an unrelated third party for an aggregate amount of $4.1 million. The proceeds, net of all court costs, closing costs, trustee’s fees, real estate taxes and security guard services, totaled approximately $3.4 million. An unaffiliated lender was successful in claiming an interest in the proceeds of the bankruptcy sale, purportedly based on loans of approximately $0.9 million, secured by some of the equipment located at the property. A motion to determine the allocation of the sale proceeds was filed with the Bankruptcy Court. In the interim, a settlement was reached with the unaffiliated lender wherein we, VRM I and VF III will receive approximately $2.7 million, of which our portion equals approximately$2.0 million, and recorded in interest and other receivables at September 30, 2010.

At September 30, 2010, we had approximately $14.3 million in cash, $0.6 million in marketable securities – related party and approximately $119.8 million in total assets. We intend to meet short-term working capital needs through a combination of proceeds from loan payoffs, loan sales, sales of REO and/or borrowings. We believe we have sufficient working capital to meet our operating needs during the next 12 months.

Since we comply with the REIT requirements and distribute at least ninety percent (90%) of our annual taxable income, our sources of liquidity include: repayments of outstanding loans, dividend reinvestments by our stockholders, arrangements with third parties to participate in our loans and proceeds from issuance of note payable and secured borrowings. We rely primarily upon repayment of outstanding loans and proceeds from sales of REO to provide capital for investment in new loans. The significant level of defaults on outstanding loans has reduced the funds we have available for investment in new loans. Resulting foreclosure proceedings may not generate full repayment of our loans and may result in significant delays in the return of invested funds. This has diminished our capital resources and impaired our ability to invest in new loans. During June 2008, our Board of Directors decided to suspend the payment of dividends. Our Board of Directors will closely monitor our operating results in order to determine when dividends should be reinstated; however, we do not expect them to be reinstating dividends in the foreseeable future. We will continue to comply with the REIT requirements and will distribute at least ninety percent (90%) of our REIT taxable income.

We have no current plans to sell any new shares. Although a small percentage of our shareholders have elected to reinvest their dividends, we suspended payment of dividends in June 2008 and at this time are not able to predict when dividend payments will resume. Accordingly, we do not expect to issue any new shares through our dividend reinvestment program in the foreseeable future.

We are considering various options to enhance the Company’s capital resources. We have from time to time raised funds through the issuance of promissory notes secured by certain of our real estate owned properties. However, we do not currently have any arrangements in place to increase our capital resources.

There may be cost savings and operating synergies that could be achieved through a combination with VRM I. Our manager has evaluated issues relevant to a possible combination. No final decision has been made with respect to whether a combination will be pursued, or with respect to the possible form of any such combination. Since our manager owes a duty to the investors in each of these entities, it could face a conflict of interest in considering such a possible combination. Any decision with respect to a proposed combination with VRM I would most likely be subject to the approval of the independent directors and stockholders of VRM I as well as the approval of our Board of Directors and stockholders.

-44-

Table of Contents

On March 21, 2007, our Board of Directors authorized the repurchase of up to $10 million worth of our common stock. Depending upon market conditions, shares may be repurchased from time to time at prevailing market prices through open market or privately negotiated transactions. We are not obligated to purchase any shares. Subject to applicable securities laws repurchases may be made at such times and in such amounts, as our management deems appropriate. The share repurchase program may be discontinued or terminated at any time and we have not established a date for completion of the share repurchase program. The repurchases will be funded from our available cash. As of September 30, 2010, we had purchased 1,661,477 shares as treasury stock through the repurchase program noted above. These shares are carried on our books at cost totaling approximately $6.6 million. In addition, as part of a settlement agreement, we repurchased 13,750 shares of stock during January 2009, and classified them as treasury stock and incurred $76,000 in settlement expenses. These shares are carried on our books at cost totaling $42,000 and are not part of the repurchase program. As of September 30, 2010, we had a total of 1,675,227 shares of treasury stock carried on our books at cost totaling approximately $6.6 million. As of December 31, 2009, we had a total of 1,381,137 shares of treasury stock carried on our books at cost totaling approximately $6.2 million.

We maintain working capital reserves of approximately 3% in cash and cash equivalents, certificates of deposits and short-term investments or liquid marketable securities. This reserve is available to pay expenses in excess of revenues, satisfy obligations of underlying properties, expend money to satisfy our unforeseen obligations and for other permitted uses of working capital. As of November 10, 2010, we have met our 3% reserve requirement.

When economic conditions permit, we may seek to expand our capital resources through borrowings from institutional lenders or through securitization of our loan portfolio or similar arrangements. No assurance can be given that, if we should seek to borrow additional funds or to securitize our assets we would be able to do so on commercially attractive terms. Our ability to expand our capital resources in this manner is subject to many factors, some of which are beyond our control, including the state of the economy, the state of the capital markets and the perceived quality of our loan portfolio.

Investments in Real Estate Loans Secured by Real Estate Portfolio

We offer five real estate loan products consisting of commercial property, construction, acquisition and development, land, and residential loans. The effective interest rates on all product categories range from 0% to 15%. As a result of troubled debt restructuring, the total interest on three performing loans is being fully accrued and payable at maturity. Revenue by product will fluctuate based upon relative balances during the period. As of September 30, 2010 and December 31, 2009, we had investments in 19 and 26 real estate loans with a balance of approximately $62.5 million and $112.1 million, respectively.

As of September 30, 2010, we had seven loans considered non-performing (i.e., based on current information and events, it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan agreement or when the payment of interest is 90 days past due). These loans are currently carried on our books at a value of approximately $3.9 million, net of allowance for loan losses of approximately $22.3 million, which does not include the allowances of approximately $11.4 million relating to the decrease in the property value for performing loans as of September 30, 2010. These loans have been placed on non-accrual of interest status and may be the subject of pending foreclosure proceedings. Our manager has evaluated these loans and, based on current estimates, believes that the value of the underlying collateral is sufficient to protect us from loss of principal. However, such estimates may change, or the value of the underlying collateral may deteriorate, in which case further losses may be incurred.

Our manager periodically reviews and makes a determination as to whether the allowance for loan losses is adequate to cover any potential losses. Additions to the allowance for loan losses are made by charges to the provision for loan loss. Recoveries of previously charged off amounts are credited to the allowance for loan losses or included as income when the asset is disposed. As of September 30, 2010, we have provided a specific reserve related to six non-performing loans and eight performing loans, based on updated appraisals and evaluation of the borrower obtained by our manager, totaling approximately $33.7 million. Our manager evaluated these loans and concluded that the remaining underlying collateral was sufficient to protect us against further losses of principal or interest. Our manager will continue to evaluate these loans in order to determine if any other allowance for loan losses should be recorded. As of November 10, 2010, we believe any continuing declines in real estate values will adversely affect the value of the collateral securing our real estate loans as well as the market value of our REO.

-45-

Table of Contents

For additional information on our investments in real estate loans, refer to Note D – Investments In Real Estate Loans of the Notes to the Consolidated Financial Statements included in Part I, Item I Consolidated Financial Statements of this Quarterly Report on Form 10-Q/A.

Asset Quality and Loan Reserves

Losses may occur from investing in real estate loans. The amounts of losses will vary as the loan portfolio is affected by changing economic conditions and the financial condition of borrowers.

Prevailing economic conditions;

Historical experience;

The nature and volume of the loan portfolio;

The borrowers’ financial condition and adverse situations that may affect the borrowers’ ability to pay;

Evaluation of industry trends; and

Estimated net realizable value of any underlying collateral in relation to the real estate loan amount.

Non-performing assets included loans in non-accrual status, net of allowance for loan losses, assets held for sale, and REO totaling approximately $3.9 million, $55.6 million and $12.3 million, respectively, as of September 30, 2010, compared to approximately $22.1 million, $0, and $23.1 million, respectively, as of December 31, 2009. It is possible that no earnings will be recognized from these assets until they are disposed of, or that no earnings will be recognized at all, and the time it will take to dispose of these assets cannot be predicted. Our manager believes that these non-performing assets have increased in significant part as a result of conditions in the real estate and credit markets. We believe that the continued weakness in real estate markets may result in additional losses on our REO.

As a commercial real estate lender willing to invest in riskier loans, rates of delinquencies, foreclosures and our losses on our loans could be higher than those generally experienced in the commercial mortgage lending industry during this period of economic slowdown and recession. Problems in the sub-prime residential mortgage market have adversely affected the general economy and the availability of funds for commercial real estate developers. We believe this lack of available funds has led to an increase in defaults on our loans. Furthermore, problems experienced in U.S. credit markets from 2007 through 2009 have reduced the availability of credit for many prospective borrowers. These problems have made it more difficult for our borrowers to obtain the anticipated re-financing necessary in many cases to pay back our loans. Thus, we have had to work with some of our borrowers to either modify, restructure and/or extend their loans in order to keep or restore the loans to performing status. Our manager will continue to evaluate our loan portfolio in order to minimize risk associated with current market conditions.

Based upon this evaluation, a determination is made as to whether the allowance for loan losses is adequate to cover any potential losses. Additions to the allowance for loan losses are made by charges to the provision for loan loss. Recoveries of previously charged off amounts are credited to the allowance for loan losses. For additional information regarding the roll-forward of the allowance for loan losses for the nine months ended September 30, 2010, refer to Note D – Investments In Real Estate Loans of the Notes to the Consolidated Financial Statements included in Part I, Item I Consolidated Financial Statements of this Quarterly Report on Form 10-Q/A.

-46-

Table of Contents

Real Estate Held for Sale

At September 30, 2010, we held six properties with a total carrying value of approximately $12.3 million, which were acquired through foreclosure and recorded as investments in REO. Our investments in REO are accounted for at the lower of cost or fair value less costs to sell with fair value based on appraisals and knowledge of local market conditions. It is not our intent to invest in or to own real estate as a long-term investment. We seek to sell properties acquired through foreclosure as quickly as circumstances permit, taking into account current economic conditions. For additional information on our investments in REO, refer to Note F – Real Estate Held for Sale of the Notes to the Consolidated Financial Statements included in Part I, Item I Consolidated Financial Statements of this Quarterly Report on Form 10-Q/A.

Real Estate Held For Sale – Seller-Financed

At September 30, 2010, we had no properties that had been sold in a transaction where we provided the financing to the purchaser. GAAP requires us to include these properties in REO until the borrower has met and maintained certain requirements. We may share ownership of such properties with VRM I, Fund III, our manager, or other related and/or unrelated parties. For additional information on our investments in REO – seller-financed, refer to Note G – Real Estate Held for Sale – Seller-Financed of the Notes to the Consolidated Financial Statements included in Part I, Item I Consolidated Financial Statements of this Quarterly Report on Form 10-Q/A.

Assets Held for Sale, Net of Related Liabilities

At September 30, 2010, we held assets for sale, net of related liabilities, with a total carrying value of approximately $13.2 million, net of related liabilities of approximately $42.4 million. These assets were acquired through foreclosure. We seek to sell assets acquired through foreclosure as quickly as circumstances permit, taking into account current economic conditions. For additional information on our assets held for sale, refer to Note H – Assets Held for Sale and Discontinued Operations of the Notes to the Consolidated Financial Statements included in Part II, Item 8 Financial Statements and Supplementary Data of this Quarterly Report on Form 10-Q/A.

OFF-BALANCE SHEET ARRANGEMENTS

As of September 30, 2010, we do not have any interests in off-balance sheet special purpose entities nor do we have any interests in non-exchange traded commodity contracts.

CONTRACTUAL OBLIGATIONS

The following summarizes our contractual obligations at September 30, 2010:


Contractual Obligation	Total		Less Than 1 Year		1-3 Years		3-5 Years		More Than 5 Years

Secured borrowings (1)	$	5,870,000		5,870,000		--		--		--
Notes payable (2)		110,000		110,000		--		--		--
Total	$	5,980,000	$	5,980,000	$	--	$	--	$	--

(1)

See Note K – Secured Borrowings of the Notes to the Consolidated Financial Statements included in Part I, Item I Consolidated Financial Statements of this Quarterly Report on Form 10-Q/A.

(2)

See Note L – Notes Payable of the Notes to the Consolidated Financial Statements included in Part I, Item I Consolidated Financial Statements of this Quarterly Report on Form 10-Q/A.

-47-

Table of Contents

RELATED PARTY TRANSACTIONS

From time to time, we may acquire or sell investments in real estate loans from/to our manager or other related parties pursuant to the terms of our Management Agreement without a premium. No gain or loss is recorded on these transactions, as it is not our intent to make a profit on the purchase or sale of such investments. The purpose is generally to diversify our portfolio by syndicating loans, thereby providing us with additional capital to make additional loans. For further information regarding related party transactions, refer to Note I– Related Party Transactions of the Notes to the Consolidated Financial Statements included in Part I, Item I Consolidated Financial Statements of this Quarterly Report on Form 10-Q/A.

CRITICAL ACCOUNTING ESTIMATES

Revenue Recognition

Interest income on loans is accrued by the effective interest method. We do not accrue interest income from loans once they are determined to be non-performing. A loan is considered non-performing when, based on current information and events, it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan agreement or when the payment of interest is 90 days past due.

The following table presents a sensitivity analysis, averaging the balance of our loan portfolio at the end of the last six quarters, to show the impact on our financial condition at September 30, 2010, from fluctuations in weighted average interest rate charged on loans as a percentage of the loan portfolio:

Changed Assumption	Increase (Decrease) in Interest Income
Weighted average interest rate assumption increased by 1.0% or 100 basis points	$	1,167,000
Weighted average interest rate assumption increased by 5.0% or 500 basis points	$	5,834,000
Weighted average interest rate assumption increased by 10.0% or 1,000 basis points	$	11,667,000
Weighted average interest rate assumption decreased by 1.0% or 100 basis points	$	(1,167,000	)
Weighted average interest rate assumption decreased by 5.0% or 500 basis points	$	(5,834,000	)
Weighted average interest rate assumption decreased by 10.0% or 1,000 basis points	$	(11,667,000	)

The purpose of this analysis is to provide an indication of the impact that the weighted average interest rate fluctuations would have on our financial results. It is not intended to imply our expectation of future revenues or to estimate earnings. We believe that the assumptions used above are appropriate to illustrate the possible material impact on the consolidated financial statements.

Allowance for Loan Losses

We maintain an allowance for loan losses on our investments in real estate loans for estimated credit impairment in our investment in real estate loans portfolio. Our 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 or included as income.

-48-

Table of Contents

The following table presents a sensitivity analysis to show the impact on our financial condition at September 30, 2010, from increases and decreases to our allowance for loan losses as a percentage of the loan portfolio:

Changed Assumption	Increase (Decrease) in Allowance for Loan Losses
Allowance for loan losses assumption increased by 1.0% of loan portfolio	$	625,000
Allowance for loan losses assumption increased by 5.0% of loan portfolio	$	3,125,000
Allowance for loan losses assumption increased by 10.0% of loan portfolio	$	6,249,000
Allowance for loan losses assumption decreased by 1.0% of loan portfolio	$	(625,000	)
Allowance for loan losses assumption decreased by 5.0% of loan portfolio	$	(3,125,000	)
Allowance for loan losses assumption decreased by 10.0% of loan portfolio	$	(6,249,000	)

Estimating allowances for loan losses requires significant judgment about the underlying collateral, including liquidation value, condition of the collateral, competency and cooperation of the related borrower and specific legal issues that affect loan collections or taking possession of the property. As a commercial real estate lender willing to invest in loans to borrowers who may not meet the credit standards of other financial institutional lenders, the default rate on our loans could be higher than those generally experienced in the mortgage lending industry. We, our manager and Vestin Originations generally approve loans more quickly than other real estate lenders and, due to our expedited underwriting process, there is a risk that the credit inquiry we perform will not reveal all material facts pertaining to a borrower and the security.

We may discover additional facts and circumstances as we continue our efforts in the collection and foreclosure processes. This additional information often causes management to reassess its estimates. In recent years, we have revised estimates of our allowance for loan losses. Circumstances that may cause significant changes in our estimated allowance include, but are not limited to:

Declines in real estate market conditions that can cause a decrease in expected market value;

Discovery of undisclosed liens for community improvement bonds, easements and delinquent property taxes;

Unanticipated legal or business issues that may arise subsequent to loan origination or upon the sale of foreclosed upon property; and

Appraisals, which are only opinions of value at the time of the appraisal, may not accurately reflect the value of the property.

RECENT ACCOUNTING PRONOUNCEMENTS

-49-

Table of Contents

ITEM 3.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Pursuant to Item 305(e) of Regulation S-K (Sec. 229.305(e)), the Company is not required to provide the information required by this Item because it is a “smaller reporting company,” as defined by Rule 229.10(f)(1).

ITEM 4.

CONTROLS AND PROCEDURES

See Item 4T below.

ITEM 4T.

CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), as appropriate, to allow timely decisions regarding required financial disclosure. In connection with the preparation of this Report on Form 10-Q/A, our manager carried out an evaluation, under the supervision and with the participation of our CEO and CFO, as of September 30, 2010, of the effectiveness of the design and operation of our disclosure controls and procedures, as such term is defined under Rule 13a-15(e) under the Exchange Act. Based upon our evaluation, our CEO and CFO concluded that, as of September 30, 2010, our disclosure controls and procedures were not effective to provide reasonable assurance that information we are required to disclose in our reports under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our CFO and CEO, as appropriate to allow timely decisions regarding required disclosure due to the material weakness in our internal control over financial reporting as described below.

We did not design and implement adequate controls related to the accounting of foreclosure transactions, specifically in this instance, applying consolidation guidance to determine whether and how to consolidate another entity as it relates to investments held by us and VRM I. This material weakness has resulted in the required restatement of previously issued consolidated financial statements included in this Quarterly Report on Form 10-Q/A

-50-

Table of Contents

Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues within our company have been or will be detected. Even effective internal control over financial reporting can only provide reasonable assurance with respect to financial statement preparation. Furthermore, because of changes in conditions, the effectiveness of internal control over financial reporting may vary over time. Our management, including our CEO and CFO, does not expect that our controls and procedures will prevent all errors.

Plan of Remediation

To remediate the aforementioned material weakness, we are implementing additional controls to help ensure that all relevant accounting pronouncements are monitored and researched, and that the effect of such pronouncements on us is communicated to management and our independent accountants.

The certifications of our CEO and CFO required under Section 302 of the Sarbanes-Oxley Act have been filed as Exhibits 31.1 and 31.2 to this report.

Changes in Internal Control Over Financial Reporting

As required by Rule 13a-15(d) under the Exchange Act, our management, including our CEO and our CFO, has evaluated our internal control over financial reporting to determine whether any changes occurred during the third fiscal quarter of 2010 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting. Based on that evaluation, management has identified changes to improve its control environment that are reasonably likely to materially affect our internal controls over financial reporting. In particular, the Company has made personnel changes in the accounting, finance and administrative areas. As part of an effort to reduce general and administrative expenses, Rocio Revollo was replaced as the Chief Financial Officer on May 21, 2010. At that time, Michael V. Shustek became the Interim Chief Financial Officer and Strategix Solutions, LLC immediately identified two additional personnel to complete many of Ms. Revollo’s responsibilities. With the availability of additional personnel, internal controls over financial reporting have been further enhanced including segregation of duties and an improved review of the foreclosure accounting and reporting process. Management plans to continue to review and make changes to the overall design of its control environment, including the roles and responsibilities within the organization and reporting structure, as well as policies and procedures to enhance the overall internal control over financial reporting.

PART II – OTHER INFORMATION

ITEM 1.

LEGAL PROCEEDINGS

Please refer to Note O – Legal Matters Involving the Manager and Note P – Legal Matters Involving the Company of the Notes to the Consolidated Financial Statements included in Part I, Item I Consolidated Financial Statements of this Quarterly Report on Form 10-Q/A for information regarding our legal proceedings, which are incorporated herein by reference.

ITEM 1A.

RISK FACTORS

In considering our future performance and any forward-looking statements made in this report, the material risks described below should be considered carefully. These factors should be considered in conjunction with the other information included elsewhere in this report.

-51-

Table of Contents

RISKS RELATED TO OUR BUSINESS

Current economic conditions have increased the risk of defaults on our loans. Defaults on our real estate loans have reduced our revenues and may continue to do so in the future.

We are in the business of investing in real estate loans and, as such, we are subject to risk of defaults by borrowers. Our performance has been and will continue to be directly impacted by any defaults on the loans in our portfolio. As a commercial real estate lender willing to invest in loans to borrowers who may not meet the credit standards of other financial institutional lenders, the rate of default on our loans could be higher than those generally experienced in the real estate lending industry. The sustained period of increased defaults suffered during the past two and a half years has adversely affected our business, financial condition, liquidity and the results of our operations and may continue to do so in the future.

As of September 30, 2010, our non-performing assets were approximately $71.8 million, representing approximately 113% and 59% of our stockholders’ equity and total assets, respectively. Non-performing assets included approximately $3.9 million in non-performing loans, net of allowance for non-performing loan losses of approximately $22.3 million, approximately $12.3 million of REO and approximately $55.6 million of assets held for sale. We believe that the level of non-performing assets is largely attributable to difficulties in the real estate and credit markets. Our exposure to the negative developments in the credit markets and general economy has likely been increased by our business strategy, which entails more lenient underwriting standards and expedited loan approval procedures. At this time, we are not able to predict how long such difficult economic conditions will continue.

As of September 30, 2010 and December 31, 2009, we had approximately $33.7 million and $58.9 million, respectively, in allowances for loan losses resulting in net weighted average loan-to-value ratios of 75.38% and 69.95%, respectively. Not including allowance for loan losses, our weighted average loan-to-value ratio, as of September 30, 2010 and December 31, 2009, was 188.96% and 137.37%, respectively, primarily as a result of declines in real estate values that have eroded the market value of our collateral. As a result, we may not be able to recover the full amount of our loans if the borrower defaults. Moreover, any failure of a borrower to pay interest on loans will reduce our revenues, the dividends we pay to stockholders and, most likely, the value of our stock. Similarly, any failure of a borrower to repay loans when due may reduce the capital we have available to make new loans, thereby adversely affecting our operating results.

The recent recession and constraints in the credit markets adversely affected our operating results and financial condition.

As a commercial real estate lender willing to invest in riskier loans, rates of delinquencies, foreclosures and losses on our loans could be higher than those generally experienced in the commercial mortgage lending industry during periods of economic slowdown or recession. The recent recession adversely affected the general economy and the availability of funds for commercial real estate developers. We believe this lack of available funds led to an increase in defaults on our loans. Furthermore, problems experienced in the U.S. credit markets from the summer of 2007 through 2009 have reduced the availability of credit for many prospective borrowers. These problems persist in the markets we are serving, making it more difficult for our borrowers to obtain the anticipated re-financing necessary in many cases to pay back our loans. Thus, an extended period of illiquidity in the credit markets has resulted in a material increase in the number of our loans that are not paid back on time. A continuation of increased delinquencies, defaults or foreclosures will have an adverse affect upon our ability to originate, purchase and securitize loans, which could significantly harm our business, financial condition, liquidity and results of operations. Although there may be some signs of the general economy improving, our business has not encountered the same improvement.

In addition, the recession has slowed economic activity, resulting in a decline in new lending. During the nine months ended September 30, 2010, we provided the financing for one loan as part of a sale of an REO property totaling $3.5 million. During the year ended December 31, 2009, we funded six loans in an aggregate amount of approximately $22.2 million as compared to 12 loans aggregating $49.3 million and 25 loans aggregating $134.2 million in 2008 and 2007, respectively. Continuation of depressed conditions in the principal markets we serve may result in our continuing to fund fewer loans, thereby reducing our opportunities to generate interest income.

-52-

Table of Contents

We have suspended payment of dividends and we cannot predict if and when dividends will be reinstated.

We have not paid any dividends since June 2008 and we do not anticipate paying dividends in the foreseeable future. Dividends were suspended as a result of our operating losses. For the years ended December 31, 2009 and 2008, our net losses were approximately $55.0 million and $130.2 million, respectively. We expect that the current economic conditions will make it difficult for us to attain profitability in the near to mid-term. We are obligated to distribute not less than 90% or our REIT taxable income. However, at this time, we cannot predict when or if we will generate taxable income and dividends will be reinstated. For the nine months ended September 30, 2010, our net losses were approximately $16.2 million.

Our loan portfolio is concentrated in real estate markets that have not recovered from in the recent recession. Lack of geographical diversification increases our vulnerability to market downturns in the Western states.

As of September 30, 2010, approximately 80% of our loans were in Nevada, Arizona and California. Commercial real estate markets in each of these states suffered significantly during the recent recession, with declining real estate values and high rates of default on real estate loans. Commercial real estate markets in Nevada, Arizona and many parts of California have not recovered from the recession. We also have loans in Oregon and Texas. Our loan concentration in these Western states has increased our vulnerability to the troubled real estate markets in such states. Real estate markets vary greatly from location to location and our manager has limited experience outside of the Western and Southwestern United States. Any effort to expand into new geographical regions could be complicated by our manager’s lack of experience in such regions.

An increased percentage of our loan portfolio consists of second deeds of trust, which generally entail a higher degree of risk than first deeds of trust.

We invest in second deeds of trust and, in rare instances, wraparound, or all-inclusive, real estate loans. Our board is required to approve our investing more than 10% of our assets in second deeds of trust. During September 2008, the board authorized us to allow loans secured by second deeds of trust to constitute up to 15% of our loans, due to loan restructuring and business opportunities. In a second deed of trust, our rights as a lender, including our rights to receive payment on foreclosure, will be subject to the rights of the first deed of trust. In a wraparound real estate loan, our rights will be similarly subject to the rights of a first deed of trust, but the aggregate indebtedness evidenced by our loan documentation will be the first deed of trust plus the new funds we invest. We would receive all payments from the borrower and forward to the senior lender its portion of the payments we receive. Because both of these types of loans are subject to the first deed of trust’s right to payment on foreclosure, we incur a greater risk when we invest in each of these types of loans that we will not be able to collect the full amount of our loan and may provide an allowance for the full amount of the loan. If we are unable to collect the amounts secured by second deeds of trust, our operating results will suffer and we will have less funds available to distribute to shareholders. As of September 30, 2010, approximately 57% of our loans were secured by a second deed of trust. When funded, such loans constituted less than 15% of our loans. The percentage of our loans in second deeds of trust has increased primarily due to a decline in loans secured by first deeds of trust through sales, foreclosures and modifications. As of September 30, 2010, three of our eight loans secured by second deeds of trust were considered non-performing. These non-performing loans totaled approximately $22.0 million, of which our portion is approximately $18.0 million, and had an allowance for loan loss equal to the full loan amount. All eight of these second position loans had an allowance for loan loss of approximately $30.3 million, of which our portion is approximately $25.0 million.

The terms of our indebtedness increase our operating risk and may reduce the amount we have available to distribute to stockholders.

We may borrow up to 70% of the fair market value of our outstanding real estate loans at any time. During June 2008, we, our manager, and Vestin Originations entered into an intercreditor agreement with an unrelated third party related to the funding of six real estate loans. (See exhibit 10.5 Intercreditor Agreement under the Exhibit Index included in Part II, Item 6 – Exhibits of this Quarterly Report on Form 10-Q/A). The participation interest is at 11% on the outstanding balance. We incurred approximately $0.9 million in finance costs related to the secured borrowings, and these costs are being amortized to interest expense over the terms of the agreements. As September 30, 2010, and December 31, 2009, we had approximately $5.9 million $8.4 million, respectively, in funds, including approximately $0.5 million, respectively, in interest reserves, used under Inter-creditor Agreements.

-53-

Table of Contents

The terms of any additional indebtedness we incur may vary. However, some lenders may require as a condition of making a loan to us that the lender will receive a priority on loan repayments received by us. As a result, if we do not collect 100% on our investments, the first dollars may go to our lenders and we may incur a loss that will result in a decrease of the amount available for distribution. In addition, we may enter into securitization arrangements in order to raise additional funds. Such arrangements could increase our leverage and adversely affect our cash flow and our ability to declare dividends.

MANAGEMENT AND CONFLICTS OF INTEREST RISKS

Our manager may face conflicts of interest in considering a possible combination of the Company with VRM I.

VRM I is a company that engages in making mortgage loans similar to the loans that we make and is managed by our manager. There may be cost savings and operating synergies that could be achieved by our combination with VRM I. Our management has evaluated issues relevant to a proposed combination; however at this time, no decision has been made with respect to whether the proposed combination will take place. Since our manager owes a duty to the investors in each of these entities, it could face a conflict of interest in considering such a combination. Any decision with respect to the proposed combination with VRM I will be subject to the approval of the independent directors and stockholders of VRM I as well as the approval of our Board of Directors and stockholders.

RISK OF OWNERSHIP OF OUR COMMON STOCK

We are required to restate our financials for the periods ending September 30, 2010 and we have determined that such restatement is the result of material weaknesses in our internal control over financial reporting. If our internal control over financial reporting or disclosure controls and procedures are not effective, there may be errors in our consolidated financial statements that could require additional restatements, or our filings may not be timely and investors may lose confidence in our reported financial information, which could lead to a decline in our stock price.

Section 404 of the Sarbanes-Oxley Act of 2002 requires us to evaluate the effectiveness of our internal control over financial reporting as of the end of each year, and to include a management report assessing the effectiveness of our internal control over financial reporting in each Annual Report on Form 10-K.

On March 18, 2011, our Audit Committee determined, upon advice of management, that the consolidated financial statements included in the Quarterly Report on Form 10-Q for the period ended September 30, 2010 (the “Previously Issued Financial Statements”) should be restated because they contained an error addressed in Financial Accounting Standards Board Statement of Financial Accounting Standards Codification Topic 250, Accounting Changes and Error Corrections. Accordingly, we concluded that the Previously Issued Financial Statements should not be relied upon.

Real estate held for sale (“REO”) includes real estate acquired through foreclosure of a loan. Pursuant to Accounting Standards Codification 310-10-40-3, REO 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, with fair value based on appraisals and knowledge of local market conditions. It is not our intent to invest in or to own real estate as a long-term investment; consequently, we generally seek to sell properties acquired through foreclosure as quickly as circumstances permit, taking into account current economic conditions.

The error in the Previously Issued Financial Statements related to the classification of our resulting investment in the existing business and related real estate following the foreclosure of the Rightstar International loan (the “Foreclosure”) in July 2010. Traditionally, the Company funds loans for the purchase of property to be developed, and the collateral on the loan is that property. As such, the Company initially recorded the Foreclosure as REO. However, upon completion of the Foreclosure, the Company acquired both the foreclosed property and a controlling membership interest in Hawaii Funeral Services, LLC, which operates the existing mortuary and cemetery business of Rightstar. Because the existing business generates revenue, our acquisition of a membership interest in Hawaii Funeral Services, LLC should have been recorded as an investment in a controlling interest, and this controlling interest should have been consolidated into the consolidated financial statements of the Company.

-54-

Table of Contents

Our evaluation of our disclosure controls and procedures in association with our assessment of the effectiveness of internal control over the Previous Financial Statements determined that we did not maintain effective controls because we did not design and implement adequate controls related to the accounting of foreclosure transactions, specifically, in this instance, applying consolidation guidance to determine whether and how to consolidate another entity as it relates to investments held by us and VRM I. We are adopting various remedial measures to improve our disclosure controls and procedures.

Any failure to maintain or implement improved controls, or any difficulties we encounter in their implementation, could result in significant deficiencies or material weaknesses, cause us to fail to timely meet our periodic reporting obligations, or result in material misstatements in our periodic reports, including the consolidated financial statements included in such reports. Any such failure could also adversely affect the results of periodic management evaluations regarding disclosure controls and the effectiveness of our internal control over financial reporting required under Section 404 of the Sarbanes-Oxley Act of 2002 and the rules promulgated thereunder. The existence of a material weakness could result in errors in our consolidated financial statements that could result in a restatement of consolidated financial statements, cause us to fail to timely meet our reporting obligations and cause investors to lose confidence in our reported financial information and adversely impact our stock price.

In addition, we might be exposed to legal claims by investors or enforcement proceedings by the SEC as a result of our issuing any consolidated financial statements which subsequently have to be restated. The defense of any such proceedings could result in diversion of cash resources and management time from more productive uses, thereby adversely affecting our results of operations and financial condition.

ITEM 2.

UNREGISTERED SALES OF EQUITY AND USE OF PROCEEDS

We are not obligated to purchase any shares. Subject to applicable securities laws, repurchases may be made at such times and in such amounts, as our manager deems appropriate. The share repurchase program may be discontinued or terminated at any time and we have not established a date for completion of the share repurchase program. The repurchases will be funded from our available cash. As of September 30, 2010, we had purchased 1,661,477 shares as treasury stock through the repurchase program noted above. These shares are carried on our books at cost totaling approximately $6.6 million. In addition, as part of a settlement agreement, we repurchased 13,750 shares of stock during January 2009, and classified them as treasury stock and incurred $76,000 in settlement expenses. These shares are carried on our books at cost totaling $42,000 and are not part of the repurchase program. As of September 30, 2010, we had a total of 1,675,227 shares of treasury stock carried on our books at cost totaling approximately $6.6 million. As of December 31, 2009, we had a total of 1,381,137 shares of treasury stock carried on our books at cost totaling approximately $6.2 million.

The following is a summary of our stock purchases during the three months ended September 30, 2010, as required by Regulation S-K, Item 703.

Period	(a) Total Number of Shares Purchased		(b) Average Price Paid per Share		(c) Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs		(d) Maximum Number of (or Approximate Dollar Value) of Shares that May Yet Be Purchase Under the Plans or Programs
July 1 – July 30, 2010		--	$	--		--	$	3,695,000
August 1 – August 31, 2010		170,452		1.50		170,452		3,440,000
September 1 – September 30, 2010		20,100		1.83		20,100		3,403,000

Total		190,552	$	1.53		190,552	$	3,403,000

-55-

Table of Contents

ITEM 3.

DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 5.

OTHER INFORMATION

None.

-56-

Table of Contents

ITEM 6.

EXHIBITS

EXHIBIT INDEX

Exhibit No.		Description of Exhibits
2.1 (2)		Agreement and Plan of Merger between Vestin Fund II, LLC and the Registrant
3.1 (1)		Articles of Incorporation of the Registrant
3.2 (1)		Bylaws of the Registrant
3.3 (1)		Form of Articles Supplementary of the Registrant
3.4 (5)		Amendment to Vestin Realty Mortgage II’s Articles of Incorporation, effective December 31, 2007.
3.6 (6)		Amended Articles of Incorporation of the Registrant
4.1 (1)		Reference is made to Exhibits 3.1, 3.2 and 3.3
4.2 (2)		Specimen Common Stock Certificate
4.3 (1)		Form of Rights Certificate
4.4 (4)		Junior Subordinated Indenture
4.5 (8)		Letter Agreement dated November 7, 2008 pertaining to Junior Subordinated Indenture
4.6 (9)		First Supplemental Indenture dated of February 3, 2009 pertaining to Junior Subordinated Indenture
4.7 (9)		Letter Agreement dated March 25, 2009 pertaining to Junior Subordinated Indenture
10.1 (1)		Form of Management Agreement between Vestin Mortgage, Inc. and the Registrant
10.2 (1)		Form of Rights Agreement between the Registrant and the rights agent
10.3 (4)		Form of Purchase Agreement
10.4 (4)		Amended and Restated Trust Agreement
10.5 (7)		Intercreditor Agreement, dated June 16, 2008, by and between Vestin Originations, Inc., Vestin Mortgage, Inc., Vestin Realty Mortgage II, Inc., and Owens Mortgage Investment Fund
10.6 (10)		Agreement between Strategix Solutions, LLC and Vestin Realty Mortgage II, Inc. for accounting services.
10.7 (11)		Second Supplemental Indenture, dated as of May 27, 2009 pertaining to Junior Subordinated Indenture
10.8 (11)		First Amendment to Amended and Restated Trust Agreement, dated as of May 27, 2009
21.1 (2)		List of subsidiaries of the Registrant
31.1		Section 302 Certification of Michael V. Shustek
31.2		Section 302 Certification of Michael V. Shustek
32		Certification Pursuant to 18 U.S.C. Sec. 1350
99.2R (3)		Vestin Realty Mortgage II, Inc. Code of Business Conduct and Ethics

(1)		Incorporated herein by reference to Post-Effective Amendment No. 6 to our Form S-4 Registration Statement filed on January 4, 2006 (File No. 333-125121)
(2)		Incorporated herein by reference to Post-Effective Amendment No. 7 to our Form S-4 Registration Statement filed on January 13, 2006 (File No. 333-125121)
(3)		Incorporated herein by reference to the Transition Report on Form 10-K for the nine month transition period ended March 31, 2006 filed on September 7, 2006 (File No. 000-51892)
(4)		Incorporated herein by reference to the Current Report on Form 8-K filed on June 27, 2007 (File No. 000-51892)
(5)		Incorporated herein by reference to the Current Report on Form 8-K filed on January 4, 2008 (File No. 000-51892)
(6)		Incorporated herein by reference to the Annual Report on Form 10-K filed on March 14, 2008 (File No. 000-51892)
(7)		Incorporated herein by reference to the Quarterly Report on Form 10-Q filed on August 11, 2008 (File No. 000-51892)
(8)		Incorporated herein by reference to the Quarterly Report on Form 10-Q filed on November 10, 2008 (File No. 000-51892)
(9)		Incorporated herein by reference to the Annual Report on Form 10-K filed on March 26, 2009 (File No. 000-51892)
(10)		Incorporated herein by reference to the Quarterly Report on Form 10-Q filed on May 8, 2009 (File No. 000-51892)
(11)		Incorporated herein by reference to the Current Report on Form 8-K filed on June 10, 2009 (File No. 000-51892)

-57-

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

	Vestin Realty Mortgage II, Inc.

	By:	/s/ Michael V. Shustek
		Michael V. Shustek
		President and Chief Executive Officer
	Date:	August 3, 2011

	By:	/s/ Eric Bullinger
		Eric Bullinger
		Chief Financial Officer
	Date:	August 3, 2011

-58-

Table of Contents

Exhibit 31.1

CERTIFICATIONS

I, Michael V. Shustek, certify that:

1. I have reviewed this Form 10-Q/A of Vestin Realty Mortgage II, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the consolidated financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a–15(e) and 15d–15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a–15(f) and 15d–15(f)) for the registrant and have:

(a)

Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b)

Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c)

Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d)

Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5. The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

(a)

All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

(b)

Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date: August 3, 2011

/s/ Michael V. Shustek

Michael V. Shustek

Chief Executive Officer

Vestin Realty Mortgage II, Inc.

-59-

Table of Contents

Exhibit 31.2

CERTIFICATIONS

I, Eric Bullinger, certify that:

1. I have reviewed this Form 10-Q/A of Vestin Realty Mortgage II, Inc.;

(a)

(b)

(c)

(d)

(a)

(b)

Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date: August 3, 2011

/s/ Eric Bullinger

Eric Bullinger

Chief Financial Officer

Vestin Realty Mortgage II, Inc.

-60-

Table of Contents

Exhibit 32

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350

Michael V. Shustek, as Chief Executive Officer of Vestin Realty Mortgage II, Inc. (the “Registrant”), and Eric Bullinger, as Chief Financial Officer of the Registrant, hereby certify, pursuant to 18 U.S.C. Sec. 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

(1)

The Registrant’s Report on Form 10-Q/A for the three and nine months ended September 30, 2010, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), fully complies with the requirements of Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m or 78o(d)); and

(2)

The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Registrant.

Date: August 3, 2011

/s/ Michael V. Shustek

Michael V. Shustek

Chief Executive Officer

Vestin Realty Mortgage II, Inc.

Date: August 3, 2011

/s/ Eric Bullinger

Eric Bullinger

Chief Financial Officer

Vestin Realty Mortgage II, Inc.

-61-

Table of Contents

Vestin Realty Mortgage II, Inc - FORM 10-Q/A - August 3, 2011

Vestin Realty Mortgage II, Inc Reports