Filed Pursuant to Rule 424(b)(3)
Registration No. 333-208315
REDWOOD MORTGAGE INVESTORS IX, LLC
SUPPLEMENT NO. 2
TO THE PROSPECTUS DATED MAY 8, 2017
This Supplement No. 2 supplements the prospectus dated May 8, 2017, as supplemented by Supplement No. 1 dated May 17, 2017 (as so supplemented, the “May 2017 Prospectus”), and together with the May 2017 Prospectus forms a part of the registration statement on Form S-11 (Registration No. 333-208315) of Redwood Mortgage Investors IX, LLC relating to our offering of up to 120,000,000 units of limited liability company interests.
The purpose of this Supplement No. 2 is to update and supplement the May 2017 Prospectus with the information contained in our Quarterly Report on Form 10-Q for the quarter ended June 30, 2017 (the “Quarterly Report”), which we filed with the Securities and Exchange Commission on August 14, 2017. A copy of the Quarterly Report is attached hereto as Appendix A (without exhibits).
This Supplement No. 2 should be read in conjunction with the May 2017 Prospectus and is not complete without, and may not be delivered or utilized except in connection with, the May 2017 Prospectus, including any amendments or supplements to it.
The date of this Supplement No. 2 is August 14, 2017
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark one)
☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2017
☐ |
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: 000-55601
REDWOOD MORTGAGE INVESTORS IX, LLC
(Exact name of registrant as specified in its charter)
Delaware |
|
26-3541068 |
(State or other jurisdiction of incorporation or organization) |
|
(I.R.S. Employer Identification Number) |
1825 S. Grant Street, Suite 250, San Mateo, CA |
|
94402-2678 |
(Address of principal executive offices) |
|
(Zip Code) |
(650) 365-5341
(Registrant’s telephone number, including area code)
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 ☐ 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 (§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, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth 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 |
☒ |
Emerging growth company |
☐ |
|
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ☐ YES ☒ NO
Part I – FINANCIAL INFORMATION
Item 1. FINANCIAL STATEMENTS
REDWOOD MORTGAGE INVESTORS IX, LLC
June 30, 2017 (unaudited) and December 31, 2016 (audited)
|
|
2017 |
|
|
2016 |
|
||
ASSETS |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
5,462,712 |
|
|
$ |
2,194,854 |
|
Loans |
|
|
|
|
|
|
|
|
Principal |
|
|
46,490,743 |
|
|
|
40,123,393 |
|
Advances |
|
|
33,505 |
|
|
|
24,550 |
|
Accrued interest |
|
|
346,529 |
|
|
|
287,767 |
|
Loan balances secured by deeds of trust |
|
|
46,870,777 |
|
|
|
40,435,710 |
|
Loan administrative fees, net |
|
|
16,821 |
|
|
|
30,282 |
|
Total loans |
|
|
46,887,598 |
|
|
|
40,465,992 |
|
Other Assets |
|
|
5,000 |
|
|
|
5,000 |
|
Total assets |
|
$ |
52,355,310 |
|
|
$ |
42,665,846 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES, INVESTORS IN APPLICANT STATUS, AND MEMBERS’ CAPITAL |
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
$ |
3,920 |
|
|
$ |
89 |
|
|
|
|
|
|
|
|
|
|
Investors in applicant status |
|
|
3,064,747 |
|
|
|
1,408,185 |
|
|
|
|
|
|
|
|
|
|
Members’ capital, net |
|
|
52,525,309 |
|
|
|
43,777,010 |
|
Receivable from manager (formation loan) |
|
|
(3,238,666 |
) |
|
|
(2,519,438 |
) |
Members’ capital, net, less formation loan |
|
|
49,286,643 |
|
|
|
41,257,572 |
|
Total liabilities, investors in applicant status and members’ capital |
|
$ |
52,355,310 |
|
|
$ |
42,665,846 |
|
The accompanying notes are an integral part of these financial statements.
2
REDWOOD MORTGAGE INVESTORS IX, LLC
For the Three and Six Months Ended June 30, 2017 and 2016 (unaudited)
|
|
For the Three Months Ended |
|
|
For the Six Months Ended |
|
||||||||||
Revenues, net |
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
||||
Interest income |
|
$ |
940,264 |
|
|
$ |
625,924 |
|
|
$ |
1,776,244 |
|
|
$ |
1,220,916 |
|
Late fees |
|
|
1,638 |
|
|
|
3,559 |
|
|
|
7,827 |
|
|
|
6,813 |
|
Total revenues |
|
|
941,902 |
|
|
|
629,483 |
|
|
|
1,784,071 |
|
|
|
1,227,729 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operations Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage servicing fees |
|
|
26,858 |
|
|
|
18,265 |
|
|
|
51,168 |
|
|
|
35,521 |
|
Asset management fees, net (Note 3) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Costs from Redwood Mortgage Corp., net (Note 3) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Professional services, net (Note 3) |
|
|
2,364 |
|
|
|
(2,125 |
) |
|
|
2,364 |
|
|
|
4,500 |
|
Other |
|
|
3,086 |
|
|
|
(20 |
) |
|
|
4,125 |
|
|
|
4,186 |
|
Total operations expense |
|
|
32,308 |
|
|
|
16,120 |
|
|
|
57,657 |
|
|
|
44,207 |
|
Net income |
|
$ |
909,594 |
|
|
$ |
613,363 |
|
|
$ |
1,726,414 |
|
|
$ |
1,183,522 |
|
Members (99%) |
|
|
900,498 |
|
|
|
607,229 |
|
|
|
1,709,150 |
|
|
|
1,171,686 |
|
Managers (1%) |
|
|
9,096 |
|
|
|
6,134 |
|
|
|
17,264 |
|
|
|
11,836 |
|
|
|
$ |
909,594 |
|
|
$ |
613,363 |
|
|
$ |
1,726,414 |
|
|
$ |
1,183,522 |
|
The accompanying notes are an integral part of these financial statements.
3
REDWOOD MORTGAGE INVESTORS IX, LLC
Statement of Changes in Members’ Capital
For the Six Months Ended June 30, 2017 (unaudited)
|
|
|
|
|
|
Members' Capital, net |
|
|||||||||||||
|
|
Investors In Applicant Status |
|
|
Members’ Capital |
|
|
Manager’s Capital |
|
|
Unallocated Organization and Offering Expenses |
|
|
Members’ Capital, net |
|
|||||
Balance at December 31, 2016 |
|
$ |
1,408,185 |
|
|
$ |
45,405,776 |
|
|
$ |
69,965 |
|
|
$ |
(1,698,731 |
) |
|
$ |
43,777,010 |
|
Contributions on application |
|
|
10,175,274 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Contributions admitted to members' capital |
|
|
(8,534,126 |
) |
|
|
8,534,126 |
|
|
|
8,544 |
|
|
|
— |
|
|
|
8,542,670 |
|
Premiums paid on application by RMC |
|
|
25,564 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Premiums admitted to members' capital |
|
|
(10,150 |
) |
|
|
10,150 |
|
|
|
— |
|
|
|
— |
|
|
|
10,150 |
|
Net income |
|
|
— |
|
|
|
1,709,150 |
|
|
|
17,264 |
|
|
|
— |
|
|
|
1,726,414 |
|
Earnings distributed to members |
|
|
— |
|
|
|
(1,595,811 |
) |
|
|
— |
|
|
|
— |
|
|
|
(1,595,811 |
) |
Earnings distributed used in DRIP |
|
|
— |
|
|
|
885,459 |
|
|
|
— |
|
|
|
— |
|
|
|
885,459 |
|
Members’ redemptions |
|
|
— |
|
|
|
(453,462 |
) |
|
|
— |
|
|
|
— |
|
|
|
(453,462 |
) |
Organization and offering expenses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(384,393 |
) |
|
|
(384,393 |
) |
Organization and offering expenses allocated |
|
|
— |
|
|
|
(103,484 |
) |
|
|
— |
|
|
|
103,484 |
|
|
|
— |
|
Manager reimbursement for unallocated organization and offering cost on redemptions |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
16,545 |
|
|
|
16,545 |
|
Early withdrawal penalties |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
727 |
|
|
|
727 |
|
Balance at June 30, 2017 |
|
$ |
3,064,747 |
|
|
$ |
54,391,904 |
|
|
$ |
95,773 |
|
|
$ |
(1,962,368 |
) |
|
$ |
52,525,309 |
|
Statement of Changes in Members’ Capital
For the Three Months Ended June 30, 2017 (unaudited)
|
|
|
|
|
|
Members' Capital, net |
|
|||||||||||||
|
|
Investors In Applicant Status |
|
|
Members’ Capital |
|
|
Manager’s Capital |
|
|
Unallocated Organization and Offering Expenses |
|
|
Members’ Capital, net |
|
|||||
Balance at March 31, 2017 |
|
$ |
1,908,812 |
|
|
$ |
49,470,244 |
|
|
$ |
82,171 |
|
|
$ |
(1,817,653 |
) |
|
$ |
47,734,762 |
|
Contributions on application |
|
|
5,644,808 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Contributions admitted to members' capital |
|
|
(4,504,987 |
) |
|
|
4,504,987 |
|
|
|
4,506 |
|
|
|
— |
|
|
|
4,509,493 |
|
Premiums paid on application by RMC |
|
|
17,164 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Premiums admitted to members' capital |
|
|
(1,050 |
) |
|
|
1,050 |
|
|
|
— |
|
|
|
— |
|
|
|
1,050 |
|
Net income |
|
|
— |
|
|
|
900,498 |
|
|
|
9,096 |
|
|
|
— |
|
|
|
909,594 |
|
Earnings distributed to members |
|
|
— |
|
|
|
(838,456 |
) |
|
|
— |
|
|
|
— |
|
|
|
(838,456 |
) |
Earnings distributed used in DRIP |
|
|
— |
|
|
|
462,744 |
|
|
|
— |
|
|
|
— |
|
|
|
462,744 |
|
Members’ redemptions |
|
|
— |
|
|
|
(53,152 |
) |
|
|
— |
|
|
|
— |
|
|
|
(53,152 |
) |
Organization and offering expenses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(203,083 |
) |
|
|
(203,083 |
) |
Organization and offering expenses allocated |
|
|
— |
|
|
|
(56,011 |
) |
|
|
— |
|
|
|
56,011 |
|
|
|
— |
|
Manager reimbursement for unallocated organization and offering cost on redemptions |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,989 |
|
|
|
1,989 |
|
Early withdrawal penalties |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
368 |
|
|
|
368 |
|
Balance at June 30, 2017 |
|
$ |
3,064,747 |
|
|
$ |
54,391,904 |
|
|
$ |
95,773 |
|
|
$ |
(1,962,368 |
) |
|
$ |
52,525,309 |
|
The accompanying notes are an integral part of these financial statements.
4
REDWOOD MORTGAGE INVESTORS IX, LLC
For the Three and Six Months Ended June 30, 2017 and 2016 (unaudited)
|
|
For the Three Months Ended June 30, |
|
|
For the Six Months Ended June 30, |
|
||||||||||
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
||||
Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest received |
|
$ |
880,164 |
|
|
$ |
623,339 |
|
|
$ |
1,717,482 |
|
|
$ |
1,197,649 |
|
Other loan income |
|
|
1,688 |
|
|
|
3,609 |
|
|
|
7,877 |
|
|
|
6,913 |
|
Loan administrative fee reimbursed (paid) |
|
|
3,997 |
|
|
|
21,044 |
|
|
|
13,461 |
|
|
|
21,044 |
|
Operations expense |
|
|
(27,638 |
) |
|
|
(21,835 |
) |
|
|
(52,114 |
) |
|
|
(50,373 |
) |
Total cash provided by (used in) operations |
|
|
858,211 |
|
|
|
626,157 |
|
|
|
1,686,706 |
|
|
|
1,175,233 |
|
Investing – loan principal/advances |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal collected on loans |
|
|
6,882,268 |
|
|
|
6,686,728 |
|
|
|
12,118,788 |
|
|
|
10,505,673 |
|
Loans originated |
|
|
(10,878,400 |
) |
|
|
(8,075,000 |
) |
|
|
(19,486,133 |
) |
|
|
(14,167,500 |
) |
Loans sold to Affiliates |
|
|
999,995 |
|
|
|
— |
|
|
|
999,995 |
|
|
|
— |
|
Advances on loans |
|
|
185 |
|
|
|
(540 |
) |
|
|
(8,956 |
) |
|
|
1,665 |
|
Total cash provided by (used in) investing |
|
|
(2,995,952 |
) |
|
|
(1,388,812 |
) |
|
|
(6,376,306 |
) |
|
|
(3,660,162 |
) |
Financing – members’ capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributions by members, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributions by members |
|
|
5,666,527 |
|
|
|
2,452,501 |
|
|
|
10,209,440 |
|
|
|
6,102,742 |
|
Organization and offering expenses paid, net |
|
|
(201,094 |
) |
|
|
(130,898 |
) |
|
|
(367,850 |
) |
|
|
(236,735 |
) |
Formation loan funding |
|
|
(404,368 |
) |
|
|
(170,486 |
) |
|
|
(720,319 |
) |
|
|
(415,836 |
) |
Total cash provided by members, net |
|
|
5,061,065 |
|
|
|
2,151,117 |
|
|
|
9,121,271 |
|
|
|
5,450,171 |
|
Distributions to members |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings distributed |
|
|
(375,711 |
) |
|
|
(249,664 |
) |
|
|
(710,351 |
) |
|
|
(492,240 |
) |
Redemptions |
|
|
(53,152 |
) |
|
|
(159,917 |
) |
|
|
(453,462 |
) |
|
|
(392,125 |
) |
Cash distributions to members |
|
|
(428,863 |
) |
|
|
(409,581 |
) |
|
|
(1,163,813 |
) |
|
|
(884,365 |
) |
Total cash provided by (used in) financing |
|
|
4,632,202 |
|
|
|
1,741,536 |
|
|
|
7,957,458 |
|
|
|
4,565,806 |
|
Net increase (decrease) in cash |
|
|
2,494,461 |
|
|
|
978,881 |
|
|
|
3,267,858 |
|
|
|
2,080,877 |
|
Cash, beginning of period |
|
|
2,968,251 |
|
|
|
2,910,835 |
|
|
|
2,194,854 |
|
|
|
1,808,839 |
|
Cash, end of period |
|
$ |
5,462,712 |
|
|
$ |
3,889,716 |
|
|
$ |
5,462,712 |
|
|
$ |
3,889,716 |
|
Reconciliation of net income to net cash provided by (used in) operations
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
For the Three Months Ended June 30, |
|
|
For the Six Months Ended June 30, |
|
||||||||||
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
||||
Net income |
|
$ |
909,594 |
|
|
$ |
613,363 |
|
|
$ |
1,726,414 |
|
|
$ |
1,183,522 |
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of loan administrative fees |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
18,340 |
|
Change in operating assets and liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued interest |
|
|
(60,101 |
) |
|
|
(2,586 |
) |
|
|
(58,763 |
) |
|
|
(41,608 |
) |
Receivable from affiliate |
|
|
— |
|
|
|
(3,541 |
) |
|
|
— |
|
|
|
(3,541 |
) |
Loan administrative fees reimbursed (paid) |
|
|
3,997 |
|
|
|
21,044 |
|
|
|
13,461 |
|
|
|
21,044 |
|
Accounts payable |
|
|
3,774 |
|
|
|
(2,124 |
) |
|
|
3,774 |
|
|
|
— |
|
Other |
|
|
947 |
|
|
|
1 |
|
|
|
1,820 |
|
|
|
(2,524 |
) |
Total adjustments |
|
|
(51,383 |
) |
|
|
12,794 |
|
|
|
(39,708 |
) |
|
|
(8,289 |
) |
Net cash provided by (used in) operations |
|
$ |
858,211 |
|
|
$ |
626,157 |
|
|
$ |
1,686,706 |
|
|
$ |
1,175,233 |
|
The accompanying notes are an integral part of these financial statements.
5
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
June 30, 2017 (unaudited)
NOTE 1 – ORGANIZATION AND GENERAL
In the opinion of the manager, the accompanying unaudited financial statements contain all adjustments, consisting of normal, recurring adjustments, necessary to present fairly the financial information included therein. These financial statements should be read in conjunction with the audited financial statements included in the company’s Form 10-K for the fiscal year December 31, 2016 filed with the U.S. Securities and Exchange Commission (or SEC). The results of operations for the three and six month periods ended June 30, 2017 are not necessarily indicative of the operations results to be expected for the full year.
Redwood Mortgage Investors IX, LLC (or we, RMI IX or the company) is a Delaware limited liability company formed in October 2008 to engage in business as a mortgage lender and investor by making and holding-for-investment mortgage loans secured by California real estate, primarily through first and second deeds of trust.
Our primary investment objectives are to
|
• |
Yield a favorable rate of return from the company’s business of making and/or investing in loans, |
|
• |
Preserve and protect the company’s capital by making and/or investing in loans secured by California real estate, preferably income-producing properties geographically situated in the San Francisco Bay Area and the coastal metropolitan regions of Southern California, and |
|
• |
Generate and distribute cash flow from these mortgage lending and investing activities. |
The ongoing sources of funds for loans are the proceeds (net of redemption of members’ capital) from
|
• |
sale of members’ units (net of reimbursement to RMC of organization and offering expenses), including units sold by reinvestment of distributions, |
|
• |
loan payoffs, |
|
• |
borrowers’ monthly principal and interest payments, and |
|
• |
to a lesser degree and, if obtained, a line of credit. |
Profits and losses are allocated among the members according to their respective capital accounts monthly after one percent (1%) of the profits and losses are allocated to the manager. The monthly results are subject to subsequent adjustment as a result of quarterly and year-end accounting and reporting. Investors should not expect the company to provide tax benefits of the type commonly associated with limited liability company tax shelter investments. Federal and state income taxes are the obligation of the members, if and when taxes apply, other than the annual California franchise tax and any California LLC cash receipts taxes paid by the company.
The company is externally managed by Redwood Mortgage Corp. (or RMC or the manager). The manager is solely responsible for managing the business and affairs of the company, subject to the voting rights of the members on specified matters. The manager acting alone has the power and authority to act for and bind the company. RMC provides the personnel and services necessary for us to conduct our business as we have no employees of our own. The mortgage loans the company funds and/or invests in are arranged and generally are serviced by RMC. The manager is required to contribute to capital one tenth of one percent (0.1%) of the aggregate capital accounts of the members.
The rights, duties and powers of the members and manager of the company are governed by the company’s operating agreement, the Delaware Limited Liability Company Act and the California Revised Uniform Limited Liability Company Act. Members should refer to the company’s operating agreement for complete disclosure of its provisions. Members representing a majority of the outstanding units may, without the concurrence of the manager, vote to: (i) dissolve the company, (ii) amend the operating agreement, subject to certain limitations, (iii) approve or disapprove the sale of all or substantially all of the assets of the company or (iv) remove or replace one or all of the managers. Where there is only one manager, a majority in interest of the members is required to elect a new manager to continue the company business after a manager ceases to be a manager due to its withdrawal.
6
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
June 30, 2017 (unaudited)
Cash available for distribution at the end of each calendar month is allocated ninety-nine percent (99%) to the members and one percent (1%) to the manager. Cash available for distribution means cash flow from operations (excluding repayments for loan principal and other capital transaction proceeds) less amounts set aside for creation or restoration of reserves. The manager may withhold from cash available for distribution otherwise distributable to the members with respect to any period the respective amounts of organization and offering expenses allocated to the members for the applicable period pursuant to the company’s reimbursement and allocation of organization and offering expenses policy. Per the terms of the company’s operating agreement, cash available for distribution allocated to the members is allocated among the members in proportion to their percentage interests (except with respect to differences in the amounts of organization and offering expenses allocated to the respective members during the applicable period) and in proportion to the number of days during the applicable month that they owned such percentage interests.
Cash available for distributions allocable to members other than those participating in the distribution reinvestment plan (DRIP) and the manager, is distributed at the end of each calendar month. Cash available for distribution allocable to members who participate in the DRIP is used to purchase additional units at the end of each calendar month. The manager’s allocable share of cash available for distribution is also distributed not more frequently than with cash distributions to members.
To determine the amount of cash to be distributed in any specific month, the company relies in part on its annual forecast of profits, which takes into account the difference between the forecasted and actual results in the prior year and the requirement to maintain a cash reserve.
Distribution reinvestment plan
The DRIP provision of the operating agreement permits members to elect to have all or a portion of their monthly distributions reinvested in additional units. Members may withdraw from the DRIP with written notice.
Liquidity and unit redemption program
There is no established public trading and/or secondary market for the units and none is expected to develop. There are substantial restrictions on transferability of units. In order to provide liquidity to members, the company’s operating agreement includes a unit redemption program, whereby beginning one year from the date of purchase of the units, a member may redeem all or part of their units, subject to certain limitations.
The price paid for redeemed units is based on the lesser of the purchase price paid by the redeeming member or the member’s capital account balance as of the date of each redemption payment. Redemption value is calculated based on the period from date of purchase as follows:
|
• |
After one year, 92% of the purchase price or of the capital account balance, whichever is less; |
|
• |
After two years, 94% of the purchase price or of the capital account balance, whichever is less; |
|
• |
After three years, 96% of the purchase price or of the capital account balance, whichever is less; |
|
• |
After four years, 98% of the purchase price or of the capital account balance, whichever is less; |
|
• |
After five years, 100% of the purchase price or of the capital account balance, whichever is less. |
The company redeems units quarterly, subject to certain limitations as provided for in the operating agreement. The number of units that may be redeemed per quarter per individual member is subject to a maximum of the greater of 100,000 units or 25% of the member’s units outstanding. For redemption requests requiring more than one quarter to fully redeem, the percentage discount amount that, if any, applies when the redemption payments begin continues to apply throughout the redemption period and applies to all units covered by such redemption request regardless of when the final redemption payment is made.
The company has not established a cash reserve from which to fund redemptions. The company’s capacity to redeem units upon request is limited by the availability of cash and the company’s cash flow. The company will not, in any calendar year, redeem more than five percent (5%) of the weighted average number of units outstanding during the twelve-month period immediately prior to the date of the redemption.
7
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
June 30, 2017 (unaudited)
If a manager is removed, withdrawn or terminated, the company will pay to the manager all amounts then accrued and owing to the manager. Additionally, the company will terminate the manager’s interest in the company’s profits, losses, distributions and capital by payment of an amount in cash equal to the then-present fair value of such interest.
Unit sales commissions paid to broker-dealers/formation loan
Commissions for unit sales to be paid to broker-dealers (B/D sales commissions) are paid by RMC and are not paid directly by the company out of offering proceeds. Instead, the company advances to RMC, from offering proceeds, amounts sufficient to pay the B/D sales commissions and premiums to be paid to investors. Such advances in total may not exceed seven percent (7%) of offering proceeds. The receivable arising from the advances is unsecured, and non-interest bearing and is referred to as the “formation loan.” As of June 30, 2017 the company had made such advances of $3,870,672, of which $3,238,666 remain outstanding on the formation loan.
Term of the company
The term of the company will continue until 2028, unless sooner terminated as provided in the operating agreement.
Ongoing public offering of units/ SEC Registrations
Gross proceeds from sales of units from inception (October, 2009) through June 30, 2017 are summarized below.
|
Proceeds |
|
|
From investors - admitted |
$ |
52,242,725 |
|
From members under our DRIP |
|
5,130,903 |
|
From premiums paid by RMC(1) |
|
171,910 |
|
Gross proceeds from unit sales |
$ |
57,545,538 |
|
|
(1) |
If a member acquired units through an unsolicited sale (i.e. without broker/dealer) the member’s capital account is credited with their capital contribution plus a premium paid by RMC equal to the amount of the sales commissions that otherwise would have been paid to a broker-dealer by RMC. This premium is reported in the year paid as taxable income to the member. |
As of June 30, 2017, we had sold approximately 57,546,000 units– 39,407,000 units under our previous registration statements and 18,139,000 units under our current registration statement which was effective on June 6, 2016, for gross proceeds from unit sales (including units issued under our distribution reinvestment plan) of approximately $57,546,000 - $39,407,000 and $18,139,000, respectively.
Use of Proceeds from sale of units
We will use the proceeds from the sale of the units to
|
• |
make additional loans, |
|
• |
fund working capital reserves, |
|
• |
pay RMC up to 4.5% of proceeds from sale of units for organization and offering expenses, and |
|
• |
fund a formation loan to RMC at up to 7% of proceeds from sale of units. |
Total estimated expenses incurred with respect to the offering and sale of our units from program inception through June 30, 2017 were approximately $2,359,000, including brokers’ reimbursement to brokers for certain expenses. Broker commissions and premiums paid to certain investors upon the purchase of units will be paid by RMC from funds advanced by the company from offering proceeds, which we refer to as the “formation loan”.
8
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
June 30, 2017 (unaudited)
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of presentation
The financial statements are prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”).
Management estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions about the reported amounts of assets and liabilities, and disclosures of contingent assets and liabilities, at the dates of the financial statements and the reported amounts of revenues and expenses during the reported periods. Such estimates relate principally to the determination of the allowance for loan losses, including, when applicable, the valuation of impaired loans (which itself requires determining the fair value of the collateral), and the valuation of real estate held for sale and held as investment, at acquisition and subsequently. Actual results could differ significantly from these estimates.
Fair value estimates
GAAP defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date to allow for marketing activities that are usual and customary for transactions involving such assets and liabilities; it is not a forced transaction. Market participants are buyers and sellers in the principal market that are (i) independent, (ii) knowledgeable, (iii) able to transact and (iv) willing to transact.
Fair values of assets and liabilities are determined based on the fair-value hierarchy established in GAAP. The hierarchy is comprised of three levels of inputs to be used:
|
• |
Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities that the company has the ability to access at the measurement date. An active market is a market in which transactions occur with sufficient frequency and volume to provide pricing information on an ongoing basis. |
|
• |
Level 2 inputs are inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly in active markets and quoted prices for identical assets or liabilities that are not active, and inputs other than quoted prices that are observable or inputs derived from or corroborated by market data. |
|
• |
Level 3 inputs are unobservable inputs for the asset or liability. Unobservable inputs reflect the company’s own assumptions about the assumptions market participants would use in pricing the asset or liability (including assumptions about risk). Unobservable inputs are developed based on the best information available in the circumstances and may include the company’s own data. |
The fair value of the collateral is determined by exercise of judgment based on management’s experience informed by appraisals (by licensed appraisers), brokers’ opinion of values and publicly available information on in-market transactions. Appraisals of commercial real property generally present three approaches to estimating value: 1) market comparables or sales approach; 2) cost to replace and 3) capitalized cash flows or investment approach. These approaches may or may not result in a common, single value. The market-comparables approach may yield several different values depending on certain basic assumptions, such as, determining highest and best use (which may or may not be the current use); determining the condition (e.g. as-is, when-completed or for land when-entitled); and determining the unit of value (e.g. as a series of individual unit sales or as a bulk disposition).
Management has the requisite familiarity with the real estate markets it lends in generally and of the properties lent on specifically to analyze sales-comparables and assess their suitability/applicability. Management is acquainted with market participants – investors, developers, brokers, lenders – that are useful, relevant secondary sources of data and information regarding valuation and valuation variability. These secondary sources may have familiarity with and perspectives on pending transactions, successful strategies to optimize value and the history and details of specific properties – on and off the market – that enhance the process and analysis that is particularly and principally germane to establishing value in distressed markets and/or property types.
9
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
June 30, 2017 (unaudited)
The company considers all highly liquid financial instruments with maturities of three months or less at the time of purchase to be cash equivalents. Periodically, company cash balances in banks exceed federally insured limits.
Loans and interest income
Loans generally are stated at the unpaid principal balance (principal). Management has discretion to pay amounts (advances) to third parties on behalf of borrowers to protect the company’s interest in the loan. Advances include, but are not limited to, the payment of interest and principal on a senior lien to prevent foreclosure by the senior lien holder, property taxes, insurance premiums and attorney fees. Advances generally are stated at the unpaid principal balance and accrue interest until repaid by the borrower.
The company may fund a specific loan origination net of an interest reserve (one to two years) to insure timely interest payments at the inception of the loan. As monthly interest payments become due, the company funds the payments into the affiliated trust account. In the event of an early loan payoff, any unapplied interest reserves would be first applied to any accrued but unpaid interest and then as a reduction to the principal.
If events and or changes in circumstances cause management to have serious doubts about the collectability of the payments of interest and principal in accordance with the loan agreement, a loan may be designated as impaired. Impaired loans are included in management’s periodic analysis of recoverability. Any subsequent payments on impaired loans are applied to accrued interest, then to advances, then to late fees, and lastly to principal.
From time to time, the company negotiates and enters into loan modifications with borrowers whose loans are delinquent. If the loan modification results in a significant reduction in the cash flow compared to the original note, the modification is deemed a troubled debt restructuring and a loss is recognized. In the normal course of the company’s operations, loans that mature may be renewed at then current market rates and terms for new loans. Such renewals are not designated as impaired, unless the renewed loan was previously designated as impaired.
Interest is accrued daily based on the principal of the loans. An impaired loan continues to accrue as long as the loan is in the process of collection and is considered to be well-secured. Loans are placed on non-accrual status at the earlier of management’s determination that the primary source of repayment will come from the foreclosure and subsequent sale of the collateral securing the loan (which usually occurs when a notice of sale is filed) or when the loan is no longer considered well-secured. When a loan is placed on non-accrual status, the accrual of interest is discontinued; however, previously recorded interest is not reversed. A loan may return to accrual status when all delinquent interest and principal payments become current in accordance with the terms of the loan agreement.
Loan administrative fees paid to RMC for loans funded or invested in by the company are capitalized and amortized over the life of the loan on a straight-line method which approximates the effective interest method.
Allowance for loan losses
Loans and the related accrued interest and advances (i.e. the loan balance) are analyzed on a periodic basis for ultimate recoverability. Delinquencies are identified and followed as part of the loan system of record. Collateral fair values are reviewed quarterly and the protective equity for each loan is computed. As used herein, “protective equity” is the arithmetic difference between the fair value of the collateral, net of any senior liens, and the loan balance, where “loan balance” is the sum of the unpaid principal, advances and the recorded interest thereon. This computation is done for each loan (whether impaired or performing), and while loans secured by collateral of similar property type are grouped, there is enough distinction and variation in the collateral that a loan-by-loan, collateral-by-collateral analysis is appropriate.
For loans designated impaired, a provision is made for loan losses to adjust the allowance for loan losses to an amount such that the net carrying amount (unpaid principal less the specific allowance) is reduced to the lower of the loan balance or the estimated fair value of the related collateral, net of any senior loans and net of any costs to sell in arriving at net realizable value.
Loans determined not to be individually impaired are grouped by the property type of the underlying collateral, and for each loan and for the total by property type, the amount of protective equity or amount of exposure to loss ( i.e., the dollar amount of the deficiency of the fair value of the underlying collateral to the loan balance) is computed.
10
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
June 30, 2017 (unaudited)
The company charges off uncollectible loans and related receivables directly to the allowance account once it is determined the full amount is not collectible.
At foreclosure, any excess of the recorded investment in the loan (accounting basis) over the net realizable value is charged against the allowance for loan losses.
Real estate owned (REO)
Real estate owned, or REO, is property acquired in full or partial settlement of loan obligations generally through foreclosure, and is recorded at acquisition at the lower of the amount owed on the loan (legal basis), plus any senior indebtedness, or at the property’s net realizable value, which is the fair value less estimated costs to sell, as applicable. The fair value estimates are derived from information available in the real estate markets including similar property, and often require the experience and judgment of third parties such as commercial real estate appraisers and brokers. The estimates figure materially in calculating the value of the property at acquisition, the level of charge to the allowance for loan losses and any subsequent valuation reserves. After acquisition, costs incurred relating to the development and improvement of property are capitalized to the extent they do not cause the recorded value to exceed the net realizable value, whereas costs relating to holding and disposition of the property are expensed as incurred. After acquisition, REO is analyzed periodically for changes in fair values and any subsequent write down is charged to operations expenses. Any recovery in the fair value subsequent to such a write down is recorded and is not to exceed the value recorded at acquisition. Recognition of gains on the sale of real estate is dependent upon the transaction meeting certain criteria related to the nature of the property and the terms of the sale including potential seller financing.
Recently issued accounting pronouncements
-Accounting and Financial reporting for Expected Credit Losses
The Financial Accounting Standards Board (FASB) issued an Accounting Standards Update (ASU) that significantly changes how entities will account for credit losses for most financial assets that are not measured at fair value through net income. The new standard will supersede currently in effect guidance and applies to all entities. Entities will be required to use a current expected credit loss (CECL) model to estimate credit impairment. This estimate will be forward-looking, meaning management will be required to use forecasts about future economic conditions to determine the expected credit loss over the remaining life of an instrument. This will be a significant change from today’s incurred credit loss model, and generally may result in allowances being recognized in earlier periods than under the current credit loss model.
RMI IX invests in real estate secured loans made with the expectation of zero credit losses as a result of substantial protective equity provided by the underlying collateral. For a loss to be recognized under the CECL or incurred loss model, if the lending/loan-to-value guidelines are followed effectively, an intervening, subsequent-to-loan-funding, event must negatively impact the value of the underlying collateral of the loan in an amount greater than the amount of protective equity provided by the collateral. Such an event would be either (or both) of:
|
1) |
An uninsured event(s) specifically impacting the collateral or |
|
2) |
A non-temporary decline in values in the applicable real estate market. |
In both of these instances the treatment would be the same in the incurred loss and CECL models of approximately the same amount. Other than in these events, the probable of occurrence criteria of the incurred loss model is not triggered and a loss is not recognized. Further, if the zero-expected-loss lending guideline is preserved and the protective equity provided by the collateral is not expected to be impaired over the life of the loans, then a loss is not required to be recognized under the CECL model.
This convergence between the CECL and incurred loss models as to loss recognition – as an event driven occurrence – in low LTV, real estate secured programs caused RMC to conclude that the CECL model will not materially impact the reported results of operations or financial position as compared to that which would be reported in the incurred loss model. The manager expects to adopt the ASU for interim and annual reporting in 2020.
11
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
June 30, 2017 (unaudited)
-Accounting and Financial Reporting for Revenue Recognition
On May 28, 2014, FASB issued a final standard on revenue from contracts with customers. The standard issued as ASU 2014-09 outlines a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most current revenue recognition guidance, including industry-specific guidance. The standard is effective January 2018.
The goals of the revenue recognition project are to clarify and converge the revenue recognition principles under U.S. GAAP and to develop guidance that would streamline and enhance revenue recognition requirements. A core principle of the standard is to recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which an entity expects to be entitled in exchange for those goods or services. Revenue is recognized when a performance obligation is satisfied by transferring goods or services to a customer. The FASB intentionally used the wording “be entitled” rather than “receive” or “collect” to distinguish collectability risk from other uncertainties that may exist under a contract.
RMC management’s preliminary evaluation is that the new revenue standard will not have an impact on the company’s current revenue recognition policies. The scope of guidance is not applicable to financial instruments including loans and therefore will not have an impact on interest income. The company also does not expect that there will be changes to revenue recognition from the sale of REOs, however, there may be an impact to the gain on sale of real estate when the sale is financed by the company.
NOTE 3 – MANAGER AND OTHER RELATED PARTIES
RMC’s allocated one percent (1%) of the profits and losses was $9,096 and $6,134 for the three months ended and $17,264 and $11,835 for the six months ended June 30, 2017 and 2016, respectively. The manager, at its sole discretion, provided financial support that improved net income and the return to investors in both 2017 and 2016. Total support provided, as detailed below, was approximately $444,000 and $459,000 for the three months ended and, $835,000 and $694,000 for the six months ended June 30, 2017 and 2016, respectively.
At times, to enhance the company’s earnings, RMC has taken several actions, including:
|
• |
charging less than the maximum allowable fees, |
|
• |
has not requested reimbursement of qualifying expenses, |
|
• |
paying company expenses, such as professional fees, that could have been obligations of the company, and/or |
|
• |
contributing cash to the company that was credited to members’ capital accounts. |
Such fee waivers and cost actions were not made for the purpose of providing the company with sufficient funds to satisfy withdrawal requests, nor to meet any required level of distributions, as the company has no such required level of distributions. RMC does not use any specific criteria in determining the exact amount of fees to be waived and/or costs to be absorbed. Any decision to waive fees and/or to absorb costs, and the amount (if any) to be waived or absorbed, is made by RMC in its sole discretion.
Fees waived and costs reimbursements for the three and six months ended June 30, 2017 are presented in the following tables.
|
|
|
|
|
|
Operating Expenses |
|
|
|
|
|
|||||||||||||||||
|
|
Loan Admin Fees |
|
|
Mortgage Servicing Fees |
|
|
Asset Management Fee |
|
|
Cost Reimbursements |
|
|
Professional Services |
|
|
Other |
|
|
Total |
|
|||||||
For the three months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chargeable/reimbursable |
|
$ |
108,784 |
|
|
$ |
26,858 |
|
|
$ |
94,961 |
|
|
$ |
120,741 |
|
|
$ |
113,352 |
|
|
$ |
11,731 |
|
|
$ |
476,427 |
|
RMC Support |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waived |
|
|
(108,784 |
) |
|
|
— |
|
|
|
(94,961 |
) |
|
|
(120,741 |
) |
|
|
— |
|
|
|
— |
|
|
|
(324,486 |
) |
Cost absorbed by RMC |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(110,988 |
) |
|
|
(8,645 |
) |
|
|
(119,633 |
) |
Total RMC support |
|
|
(108,784 |
) |
|
|
— |
|
|
|
(94,961 |
) |
|
|
(120,741 |
) |
|
|
(110,988 |
) |
|
|
(8,645 |
) |
|
|
(444,119 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charged |
|
$ |
— |
|
|
$ |
26,858 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
2,364 |
|
|
$ |
3,086 |
|
|
$ |
32,308 |
|
12
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
June 30, 2017 (unaudited)
|
|
|
|
|
Operating Expenses |
|
|
|
|
|
||||||||||||||||||
|
|
Loan Admin Fees |
|
|
Mortgage Servicing Fee |
|
|
Asset Management Fee |
|
|
Cost Reimbursements |
|
|
Professional Services |
|
|
Other |
|
|
Total |
|
|||||||
For the six months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chargeable/reimbursable |
|
$ |
194,861 |
|
|
$ |
51,168 |
|
|
$ |
181,394 |
|
|
$ |
218,346 |
|
|
$ |
233,091 |
|
|
$ |
14,074 |
|
|
$ |
892,934 |
|
RMC Support |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waived |
|
|
(194,861 |
) |
|
|
— |
|
|
|
(181,394 |
) |
|
|
(218,346 |
) |
|
|
— |
|
|
|
— |
|
|
|
(594,601 |
) |
Cost absorbed by RMC |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(230,727 |
) |
|
|
(9,949 |
) |
|
|
(240,676 |
) |
Total RMC support |
|
|
(194,861 |
) |
|
|
— |
|
|
|
(181,394 |
) |
|
|
(218,346 |
) |
|
|
(230,727 |
) |
|
|
(9,949 |
) |
|
|
(835,277 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charged |
|
$ |
— |
|
|
$ |
51,168 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
2,364 |
|
|
$ |
4,125 |
|
|
$ |
57,657 |
|
Fees waived and costs reimbursements for the three and six months ended June 30, 2016 are presented in the following tables.
|
|
|
|
|
|
Operating Expenses |
|
|
|
|
|
|||||||||||||||||
|
|
Loan Admin Fees |
|
|
Mortgage Servicing Fee |
|
|
Asset Management Fee |
|
|
Cost Reimbursements |
|
|
Professional Services |
|
|
Other |
|
|
Total |
|
|||||||
For the three months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chargeable/reimbursable |
|
$ |
80,750 |
|
|
$ |
18,265 |
|
|
$ |
65,529 |
|
|
$ |
63,290 |
|
|
$ |
202,160 |
|
|
$ |
44,766 |
|
|
$ |
474,760 |
|
RMC Support |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waived |
|
|
(59,706 |
) |
|
|
— |
|
|
|
(65,529 |
) |
|
|
(63,290 |
) |
|
|
— |
|
|
|
— |
|
|
|
(188,525 |
) |
Cost absorbed by RMC |
|
|
(21,044 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(204,285 |
) |
|
|
(44,786 |
) |
|
|
(270,115 |
) |
Total RMC support |
|
|
(80,750 |
) |
|
|
— |
|
|
|
(65,529 |
) |
|
|
(63,290 |
) |
|
|
(204,285 |
) |
|
|
(44,786 |
) |
|
|
(458,640 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charged |
|
$ |
— |
|
|
$ |
18,265 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(2,125 |
) |
|
$ |
(20 |
) |
|
$ |
16,120 |
|
|
|
|
|
|
|
Operating Expenses |
|
|
|
|
|
|||||||||||||||||
|
|
Loan Admin Fees |
|
|
Mortgage Servicing Fee |
|
|
Asset Management Fee |
|
|
Cost Reimbursements |
|
|
Professional Services |
|
|
Other |
|
|
Total |
|
|||||||
For the six months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chargeable/reimbursable |
|
$ |
141,675 |
|
|
$ |
35,521 |
|
|
$ |
125,636 |
|
|
$ |
121,749 |
|
|
$ |
264,174 |
|
|
$ |
48,972 |
|
|
$ |
737,727 |
|
RMC Support |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waived |
|
|
(120,631 |
) |
|
|
— |
|
|
|
(125,636 |
) |
|
|
(121,749 |
) |
|
|
— |
|
|
|
— |
|
|
|
(368,016 |
) |
Cost absorbed by RMC |
|
|
(21,044 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(259,674 |
) |
|
|
(44,786 |
) |
|
|
(325,504 |
) |
Total RMC support |
|
|
(141,675 |
) |
|
|
— |
|
|
|
(125,636 |
) |
|
|
(121,749 |
) |
|
|
(259,674 |
) |
|
|
(44,786 |
) |
|
|
(693,520 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charged |
|
$ |
— |
|
|
$ |
35,521 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
4,500 |
|
|
$ |
4,186 |
|
|
$ |
44,207 |
|
|
• |
Loan administrative fees |
RMC is entitled to receive a loan administrative fee in an amount up to one percent (1%) of the principal amount of each new loan originated or acquired on the company’s behalf by RMC for services rendered in connection with the selection and underwriting of potential loans. Such fees are payable by the company upon the closing or acquisition of each loan. Beginning in August 2015, RMC, at its sole discretion, began waiving loan administrative fees. There is no assurance RMC will waive these fees in the future.
13
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
June 30, 2017 (unaudited)
RMC earns mortgage servicing fees from the company of up to one-quarter of one percent (0.25%) annually of the unpaid principal balance of the loan portfolio or such lesser amount as is reasonable and customary in the geographic area where the property securing the mortgage is located. RMC is entitled to receive these fees regardless of whether specific mortgage payments are collected. The mortgage servicing fees are accrued monthly on all loans. Remittance to RMC is made monthly unless the loan has been assigned a specific loss reserve, at which point remittance is deferred until the specific loss reserve is no longer required, or the property has been acquired by the company. To enhance the earnings of the company, RMC, in its sole discretion, may elect to accept less than the maximum amount of the mortgage servicing fee. An increase or decrease in this fee within the limits set by the operating agreement directly impacts the yield to the members.
|
• |
Asset management fees |
RMC is entitled to receive a monthly asset management fee for managing the company’s portfolio and operations in an amount up to three-quarters of one percent (0.75%) annually of the portion of the capital originally committed to investment in mortgages, not including leverage, and including up to two percent (2%) of working capital reserves. This amount will be recomputed annually after the second full year of operations by subtracting from the then fair value of the company’s loans plus working capital reserves, an amount equal to the outstanding debt.
RMC, at its sole discretion, may elect to accept less than the maximum amount of the asset management fee. An increase or decrease in this fee within the limits set by the operating agreement directly impacts the yield to the members. There is no assurance RMC will decrease or waive these fees in the future.
|
• |
Costs through RMC |
RMC, per the operating agreement, may request reimbursement by the company for operations expense incurred on behalf of the company, including without limitation, accounting and audit fees, legal fees and expenses, postage and preparation of reports to members and out-of-pocket general and administration expenses. Certain costs (e.g. postage) can be allocated specifically to the company. Other costs are allocated on a pro-rata basis (e.g. by the company’s percentage of total capital of all mortgage funds managed by RMC). Payroll and consulting fees are broken out first based on activity, and then allocated to the company on a pro-rata basis based on percentage of capital to the total capital of all mortgage funds. The decision to request reimbursement of any qualifying charges is made by RMC at its sole discretion.
In addition, RMC, at its sole discretion, may elect to reimburse the company for professional services (primarily audit and tax expenses). An increase or decrease in reimbursements by RMC directly impacts the yield to the members.
|
• |
Professional Services |
Professional services consist primarily of legal, audit and tax expenses, relating to tax compliance and SEC reporting.
Commissions and fees are paid by the borrowers to RMC.
|
• |
Brokerage commissions, loan originations |
For fees in connection with the review, selection, evaluation, negotiation and extension of loans, RMC may collect a loan brokerage commission that is expected to range from approximately 1.5% to 5% of the principal amount of each loan made during the year. Total loan brokerage commissions are limited to an amount not to exceed 4% of the total company assets per year. The loan brokerage commissions are paid by the borrowers, and thus, are not an expense of the company.
|
• |
Other fees |
RMC receives fees for processing, notary, document preparation, credit investigation, reconveyance and other mortgage related fees. The amounts received are customary for comparable services in the geographical area where the property securing the loan is located, payable solely by the borrower and not by the company.
In the ordinary course of business, performing loans may be assigned, in-part or in-full, between the affiliated mortgage funds at par.
14
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
June 30, 2017 (unaudited)
Formation loan transactions are presented in the following table for the six months ended June 30, 2017, and since inception.
|
|
For the six months ended |
|
|
Since Inception |
|
||
Balance, beginning of period |
|
$ |
2,519,438 |
|
|
$ |
— |
|
Formation loan advances to RMC |
|
|
720,319 |
|
|
|
3,870,672 |
|
Payments received from RMC |
|
|
— |
|
|
|
(618,934 |
) |
Early withdrawal penalties applied |
|
|
(1,091 |
) |
|
|
(13,072 |
) |
Balance, June 30, 2017 |
|
$ |
3,238,666 |
|
|
$ |
3,238,666 |
|
Subscription proceeds since inception |
|
|
|
|
|
$ |
55,290,307 |
|
Formation loan advance rate |
|
|
|
|
|
|
7 |
% |
The estimated future minimum payments on the formation loan as of June 30, 2017 are presented in the following table.
2017 |
|
$ |
251,944 |
|
2018 |
|
|
251,944 |
|
2019 |
|
|
251,944 |
|
2020 |
|
|
251,944 |
|
2021 |
|
|
251,944 |
|
Thereafter |
|
|
1,978,946 |
|
Total |
|
$ |
3,238,666 |
|
RMC is required to make annual payments on the formation loan of one tenth of the principal balance outstanding at December 31 of the prior year. The formation loan is forgiven if the manager is removed and RMC is no longer receiving payments for services rendered.
Reimbursement and allocation of organization and offering expenses
The manager is reimbursed for, or the company may pay directly, organization and offering expenses (or O&O expenses) incurred in connection with the organization of the company or offering of the units including, without limitation, attorneys’ fees, accounting fees, printing costs and other selling expenses (other than sales commissions) in a total amount not exceeding 4.5% of the original purchase price of all units (other than DRIP units) sold in all offerings (hereafter, the “maximum O&O expenses”), and the manager pays any O&O expenses in excess of the maximum O&O expenses. For each calendar quarter or portion thereof after December 31, 2015, that a member holds units (other than DRIP units) and for a maximum of forty (40) such quarters, a portion of the O&O expenses borne by the company is allocated to and debited from that member’s capital account in an annual amount equal to 0.45% of the member’s original purchase price for those units, in equal quarterly installments of 0.1125% each commencing with the later of the first calendar quarter of 2016 or the first full calendar quarter after a member’s purchase of units, and continuing through the quarter in which such units are redeemed. If at any time the aggregate O&O expenses actually paid or reimbursed by the company since inception are less than the maximum O&O expenses, the company shall first reimburse the manager for any O&O expenses previously borne by it so long as it does not result in the company bearing more than the maximum O&O expenses, and any savings thereafter remaining shall be equitably allocated among (and serve to reduce any subsequent such cost allocations to) those members who have not yet received forty (40) quarterly allocations of O&O expenses, as determined in the good faith judgment of the manager. Any O&O expenses with respect to a member’s units that remain unallocated upon redemption of such units shall be reimbursed to the company by the manager.
15
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
June 30, 2017 (unaudited)
Organization and offering expenses (O & O expenses) are summarized in the following table for the six months ended June 30, 2017 and since inception.
|
|
For the six months ended |
|
|
Since Inception |
|
||
Balance, beginning of period |
|
$ |
1,698,731 |
|
|
$ |
|
|
O&O expenses reimbursed to RMC |
|
|
384,393 |
|
|
|
2,359,137 |
|
Early withdrawal penalties applied (1) |
|
|
(727 |
) |
|
|
(8,584 |
) |
O&O expenses allocated |
|
|
(103,484 |
) |
|
|
(256,275 |
) |
O&O expenses paid by the company |
|
|
— |
|
|
|
— |
|
O&O expenses reimbursed by RMC (2) |
|
|
(16,545 |
) |
|
|
(131,910 |
) |
Balance, end of period (3)(4) |
|
$ |
1,962,368 |
|
|
$ |
1,962,368 |
|
|
(1) |
Early withdrawal penalties collected are applied to the next installment of principal due under the formation loan and to reduce the amount owed to RMC for O&O expenses. The amounts credited will be determined by the ratio between the amount of the formation loan and the amount of offering costs incurred by the company. |
|
(2) |
RMC reimburses the company for any unallocated O&O expenses on units redeemed. |
|
(3) |
Proceeds from investors admitted to RMI IX were $52,242,725 through June 30, 2017. O&O expenses incurred by RMC and remaining to be reimbursed to RMC by RMI IX were $3,467,117. |
|
(4) |
Beginning in 2016, O&O expenses reimbursed to RMC by RMI IX are allocated to members’ capital accounts over 40 quarters. |
NOTE 4 – LOANS
Loans generally are funded at a fixed interest rate with a loan term of up to five years. Loans acquired are generally done so within the first six months of origination, and purchased at the current par value, which approximates fair value. As of June 30, 2017, 88 of the company’s 93 loans (representing 99% of the aggregate principal of the company’s loan portfolio) have a loan term of five years or less from loan inception. The remaining loans have terms longer than five years. Substantially all loans are written without a prepayment penalty provision. As of June 30, 2017, 73 loans outstanding (representing 75% of the aggregate principal balance of the company’s loan portfolio) require monthly payments of principal and interest, typically calculated on a 30-year amortization, with the remaining principal balance due at maturity. The remaining loans provide for monthly payments of interest only, with the principal due in full at maturity.
Secured loans unpaid principal balance (principal)
Secured loan transactions are summarized in the following table for the three and six months ended June 30, 2017.
|
|
For the Three Months Ended |
|
|
For the Six Months Ended |
|
||
Principal, beginning of period |
|
$ |
43,494,606 |
|
|
$ |
40,123,393 |
|
Loans funded |
|
|
10,878,400 |
|
|
|
19,486,133 |
|
Loans acquired from affiliates |
|
|
— |
|
|
|
— |
|
Loans sold to affiliates |
|
|
(999,995 |
) |
|
|
(999,995 |
) |
Principal payments received |
|
|
(6,882,268 |
) |
|
|
(12,118,788 |
) |
Principal , end of period |
|
$ |
46,490,743 |
|
|
$ |
46,490,743 |
|
For the three months ended June 30, 2017, no renewals were made. For the six months ended June 30, 2017 1 renewal with a principal balance of $190,000 was made.
16
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
June 30, 2017 (unaudited)
Secured loans had the characteristics presented in the following table.
|
|
June 30, |
|
|
December 31, |
|
||
|
|
2017 |
|
|
2016 |
|
||
Number of secured loans |
|
|
93 |
|
|
|
89 |
|
Secured loans – principal |
|
$ |
46,490,743 |
|
|
$ |
40,123,393 |
|
Secured loans – lowest interest rate (fixed) |
|
|
7.5 |
% |
|
|
7.0 |
% |
Secured loans – highest interest rate (fixed) |
|
|
10.0 |
% |
|
|
10.0 |
% |
|
|
|
|
|
|
|
|
|
Average secured loan – principal |
|
$ |
499,900 |
|
|
$ |
450,825 |
|
Average principal as percent of total principal |
|
|
1.1 |
% |
|
|
1.1 |
% |
Average principal as percent of members’ capital |
|
|
1.0 |
% |
|
|
1.0 |
% |
Average principal as percent of total assets |
|
|
1.0 |
% |
|
|
1.1 |
% |
|
|
|
|
|
|
|
|
|
Largest secured loan – principal |
|
$ |
3,250,000 |
|
|
$ |
1,350,000 |
|
Largest principal as percent of total principal |
|
|
7.0 |
% |
|
|
3.4 |
% |
Largest principal as percent of members’ capital |
|
|
6.2 |
% |
|
|
3.1 |
% |
Largest principal as percent of total assets |
|
|
6.2 |
% |
|
|
3.2 |
% |
|
|
|
|
|
|
|
|
|
Smallest secured loan – principal |
|
$ |
55,420 |
|
|
$ |
8,651 |
|
Smallest principal as percent of total principal |
|
|
0.1 |
% |
|
|
0.1 |
% |
Smallest principal as percent of members’ capital |
|
|
0.1 |
% |
|
|
0.1 |
% |
Smallest principal as percent of total assets |
|
|
0.1 |
% |
|
|
0.1 |
% |
|
|
|
|
|
|
|
|
|
Number of counties where security is located (all California) |
|
|
18 |
|
|
|
16 |
|
Largest percentage of principal in one county |
|
|
21.6 |
% |
|
|
21.3 |
% |
|
|
|
|
|
|
|
|
|
Number of secured loans with filed notice of default |
|
|
2 |
|
|
|
2 |
|
Secured loans in foreclosure – principal |
|
$ |
1,074,837 |
|
|
$ |
890,470 |
|
|
|
|
|
|
|
|
|
|
Number of secured loans with an interest reserve |
|
|
— |
|
|
|
— |
|
Interest reserves |
|
$ |
— |
|
|
$ |
— |
|
As of June 30, 2017, the company’s largest loan with principal of $3,250,000 represents 7.0% of outstanding secured loans and 6.2% of company assets. The loan is secured by a 1st mortgage on a 1-4 unit single-family non owner occupied residential property located in San Francisco County, bears an interest rate of 8.99% and matures on June 1, 2019.
As of June 30, 2017, the company had no outstanding construction or rehabilitation loans and no commitments to fund construction, rehabilitation or other loans.
17
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
June 30, 2017 (unaudited)
Secured loans had the lien positions presented in the following table.
|
|
June 30, 2017 |
|
|
December 31, 2016 |
|
||||||||||||||||||
|
|
Loans |
|
|
Principal |
|
|
Percent |
|
|
Loans |
|
|
Principal |
|
|
Percent |
|
||||||
First trust deeds |
|
|
61 |
|
|
$ |
33,307,054 |
|
|
|
72 |
% |
|
|
63 |
|
|
$ |
30,350,642 |
|
|
|
76 |
% |
Second trust deeds |
|
|
32 |
|
|
|
13,183,689 |
|
|
|
28 |
|
|
|
26 |
|
|
|
9,772,751 |
|
|
|
24 |
|
Total secured loans |
|
|
93 |
|
|
|
46,490,743 |
|
|
|
100 |
% |
|
|
89 |
|
|
|
40,123,393 |
|
|
|
100 |
% |
Liens due other lenders at loan closing |
|
|
|
|
|
|
21,828,668 |
|
|
|
|
|
|
|
|
|
|
|
12,738,126 |
|
|
|
|
|
Total debt |
|
|
|
|
|
$ |
68,319,411 |
|
|
|
|
|
|
|
|
|
|
$ |
52,861,519 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Appraised property value at loan closing |
|
|
|
|
|
$ |
142,508,000 |
|
|
|
|
|
|
|
|
|
|
$ |
123,709,057 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent of total debt to appraised values (LTV) at loan closing(1) |
|
|
|
|
|
|
54.3 |
% |
|
|
|
|
|
|
|
|
|
|
51.5 |
% |
|
|
|
|
(1) |
Based on appraised values and liens due other lenders at loan closing. The weighted-average loan-to-value (LTV) computation above does not take into account subsequent increases or decreases in property values following the loan closing nor does it include decreases or increases of the amount owing on senior liens to other lenders. |
Property type
Secured loans summarized by property type are presented in the following table.
|
|
June 30, 2017 |
|
|
December 31, 2016 |
|
||||||||||||||||||
|
|
Loans |
|
|
Principal |
|
|
Percent |
|
|
Loans |
|
|
Principal |
|
|
Percent |
|
||||||
Single family(2) |
|
|
69 |
|
|
$ |
33,089,406 |
|
|
|
71 |
% |
|
|
63 |
|
|
$ |
25,582,833 |
|
|
|
64 |
% |
Multi-family |
|
|
6 |
|
|
|
2,810,741 |
|
|
|
6 |
|
|
|
5 |
|
|
|
3,211,380 |
|
|
|
8 |
|
Commercial |
|
|
18 |
|
|
|
10,590,596 |
|
|
|
23 |
|
|
|
21 |
|
|
|
11,329,180 |
|
|
|
28 |
|
Total secured loan balance |
|
|
93 |
|
|
$ |
46,490,743 |
|
|
|
100 |
% |
|
|
89 |
|
|
|
40,123,393 |
|
|
|
100 |
% |
(2) |
Single family property type as of June 30, 2017 consists of 11 loans with principal of $6,055,470 that are owner occupied and 58 loans with principal of $27,033,936 that are non-owner occupied. At December 31, 2016, single family property consisted of 9 loans with principal of $3,538,729 that are owner occupied and 54 loans with principal of $22,044,104 that are non-owner occupied. |
18
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
June 30, 2017 (unaudited)
Distribution of loans within California
The distribution of secured loans outstanding by California counties is presented in the following table.
|
|
June 30, 2017 |
|
|
December 31, 2016 |
|
||||||||||
|
|
Principal |
|
|
Percent |
|
|
Principal |
|
|
Percent |
|
||||
San Francisco Bay Area(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Alameda |
|
$ |
9,392,914 |
|
|
|
20.2 |
% |
|
$ |
7,726,853 |
|
|
|
19.3 |
% |
San Francisco |
|
|
9,052,124 |
|
|
|
19.3 |
|
|
|
6,913,534 |
|
|
|
17.2 |
|
San Mateo |
|
|
5,907,095 |
|
|
|
12.7 |
|
|
|
4,644,731 |
|
|
|
11.6 |
|
Santa Clara |
|
|
1,819,236 |
|
|
|
3.9 |
|
|
|
4,073,501 |
|
|
|
10.2 |
|
Contra Costa |
|
|
1,517,086 |
|
|
|
3.3 |
|
|
|
989,994 |
|
|
|
2.5 |
|
Marin |
|
|
376,186 |
|
|
|
0.8 |
|
|
|
377,241 |
|
|
|
0.9 |
|
Solano |
|
|
314,596 |
|
|
|
0.7 |
|
|
|
1,820,336 |
|
|
|
4.5 |
|
Sonoma |
|
|
— |
|
|
|
— |
|
|
|
8,652 |
|
|
|
0.1 |
|
|
|
|
28,379,237 |
|
|
|
60.9 |
|
|
|
26,554,842 |
|
|
|
66.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Northern California |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Placer |
|
|
1,070,861 |
|
|
|
2.3 |
|
|
|
1,074,437 |
|
|
|
2.7 |
|
Sacramento |
|
|
850,000 |
|
|
|
1.8 |
|
|
|
— |
|
|
|
— |
|
Monterey |
|
|
702,396 |
|
|
|
1.5 |
|
|
|
1,840,927 |
|
|
|
4.6 |
|
Yolo |
|
|
184,158 |
|
|
|
0.4 |
|
|
|
156,810 |
|
|
|
0.4 |
|
San Joaquin |
|
|
157,704 |
|
|
|
0.3 |
|
|
|
158,340 |
|
|
|
0.4 |
|
|
|
|
2,965,119 |
|
|
|
6.3 |
|
|
|
3,230,514 |
|
|
|
8.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Northern California Total |
|
|
31,344,356 |
|
|
|
67.2 |
|
|
|
29,785,356 |
|
|
|
74.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Los Angeles & Coastal |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Los Angeles |
|
|
10,022,302 |
|
|
|
21.6 |
|
|
|
8,547,567 |
|
|
|
21.3 |
|
San Diego |
|
|
1,950,312 |
|
|
|
4.2 |
|
|
|
933,571 |
|
|
|
2.3 |
|
Orange |
|
|
486,706 |
|
|
|
1.1 |
|
|
|
494,334 |
|
|
|
1.2 |
|
|
|
|
12,459,320 |
|
|
|
26.9 |
|
|
|
9,975,472 |
|
|
|
24.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Southern California |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Santa Barbara |
|
|
1,416,218 |
|
|
|
3.1 |
|
|
|
— |
|
|
|
— |
|
San Bernardino |
|
|
910,000 |
|
|
|
2.0 |
|
|
|
— |
|
|
|
— |
|
Riverside |
|
|
360,849 |
|
|
|
0.8 |
|
|
|
362,565 |
|
|
|
0.8 |
|
|
|
|
2,687,067 |
|
|
|
5.9 |
|
|
|
362,565 |
|
|
|
0.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Southern California Total |
|
|
15,146,387 |
|
|
|
32.8 |
|
|
|
10,338,037 |
|
|
|
25.6 |
|
Total Secured Loans |
|
$ |
46,490,743 |
|
|
|
100.0 |
% |
|
$ |
40,123,393 |
|
|
|
100.0 |
% |
(3)Includes Silicon Valley
19
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
June 30, 2017 (unaudited)
Secured loans summarized by payment delinquency are presented in the following table.
|
|
June 30, 2017 |
|
|
December 31, 2016 |
|
||||||||||
|
|
Loans |
|
|
Amount |
|
|
Loans |
|
|
Amount |
|
||||
Past Due |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30-89 days |
|
|
2 |
|
|
$ |
564,992 |
|
|
|
1 |
|
|
$ |
377,241 |
|
90-179 days |
|
|
1 |
|
|
|
376,186 |
|
|
|
2 |
|
|
|
890,470 |
|
180 or more days |
|
|
1 |
|
|
|
698,652 |
|
|
|
— |
|
|
|
— |
|
Total past due |
|
|
4 |
|
|
|
1,639,830 |
|
|
|
3 |
|
|
|
1,267,711 |
|
Current |
|
|
89 |
|
|
|
44,850,913 |
|
|
|
86 |
|
|
|
38,855,682 |
|
Total secured loan balance |
|
|
93 |
|
|
$ |
46,490,743 |
|
|
|
89 |
|
|
$ |
40,123,393 |
|
Interest in the amount of $3,313 was accrued for loans contractually 90 days or more delinquent as to principal or interest payments as of June 30, 2017. No interest was accrued for loans contractually 90 days or more delinquent as to principal or interest payments as of December 31, 2016.
Modifications and troubled debt restructurings
No loan payment modifications were made during three and six months ended June 30, 2017, and no modifications were in effect at June 30, 2017 and December 31, 2016.
Scheduled maturities
Secured loans are scheduled to mature as presented in the following table.
|
|
Loans |
|
|
Principal |
|
|
Percent |
|
|||
2017(4) |
|
|
11 |
|
|
$ |
5,723,874 |
|
|
|
12 |
% |
2018 |
|
|
19 |
|
|
|
8,330,523 |
|
|
|
18 |
|
2019 |
|
|
31 |
|
|
|
20,060,809 |
|
|
|
43 |
|
2020 |
|
|
15 |
|
|
|
6,087,889 |
|
|
|
13 |
|
2021 |
|
|
7 |
|
|
|
3,391,464 |
|
|
|
7 |
|
Thereafter |
|
|
10 |
|
|
|
2,896,184 |
|
|
|
7 |
|
Total secured loan balance |
|
|
93 |
|
|
$ |
46,490,743 |
|
|
|
100 |
% |
(4) |
Loans maturing in 2017 from July 1 to December 31. |
Loans may be repaid or refinanced before, at or after the contractual maturity date. On matured loans, the company may continue to accept payments while pursuing collection of amounts owed from borrowers. Therefore, the above tabulation for scheduled maturities is not a forecast of future cash receipts.
Loans in non-accrual status
At June 30, 2017, one loan with a principal balance of $698,652 was designated as non-accrual status. At December 31, 2016, no loans were designated as non-accrual status.
At June 30, 2017, one loan with a principal balance of $376,186 was contractually 90 or more days past due as to principal or interest and not in non-accrual status. At December 31, 2016, no loans were contractually 90 or more days past due as to principal or interest and not in non-accrual status.
Impaired loans/allowance for loan losses
One loan with a principal balance of $698,652, was designated as impaired at June 30, 2017. No loans were designated as impaired at December 31, 2016. No allowance for loan losses has been recorded as all loans were deemed to have protective equity (i.e., low loan-to-value ratio) such that collection is reasonably assured for amounts owing.
20
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
June 30, 2017 (unaudited)
Fair Value
The company does not record its loans at fair value on a recurring basis. Loans designated impaired (i.e., that are collateral dependent) are measured at fair value on a non-recurring basis. The company did not have any loans designated impaired at June 30, 2017 or December 31, 2016.
• |
Secured loans, performing (i.e. not designated as impaired) (Level 2) - Each loan is reviewed quarterly for its delinquency, LTV adjusted for the most recent valuation of the underlying collateral, remaining term to maturity, borrower’s payment history and other factors. Also considered is the limited resale market for the loans. Most companies or individuals making similar loans as the company intend to hold the loans until maturity as the average contractual term of the loans (and the historical experience of the time the loan is outstanding due to pre-payments) is shorter than conventional mortgages. As there are no prepayment penalties to be collected, loan buyers may be hesitant to risk paying above par. Due to these factors, sales of the loans are infrequent, because an active market does not exist. The recorded amount of the performing loans (i.e. the loan balance) is deemed to approximate the fair value, although the intrinsic value of the loans would reflect a premium due to the interest to be received. |
• |
Secured loans, designated impaired (Level 2) - Secured loans designated impaired are deemed collateral dependent, and the fair value of the loan is the lesser of the fair value of the collateral or the enforceable amount owing under the note. The fair value of the collateral is determined by exercise of judgment based on management’s experience informed by appraisals (by licensed appraisers), brokers’ opinion of values and publicly available information on in-market transactions (Level 2 inputs). |
The following methods and assumptions are used to determine the fair value of the collateral securing a loan.
Single family – Management’s preferred method for determining the fair market value of its single-family residential assets is the sale comparison method. Management primarily obtains sale comps via its subscription to the RealQuest service, but also uses free online services such as Zillow.com and other available resources to supplement this data. Sale comps are reviewed for similarity to the subject property, examining features such as proximity to subject, number of bedrooms and bathrooms, square footage, sale date, condition and year built.
If applicable sale comps are not available or deemed unreliable, management will seek additional information in the form of brokers’ opinions of value or appraisals.
Multi-family residential – Management’s preferred method for determining the aggregate retail value of its multifamily units is the sale comparison method. Sale comps are reviewed for similarity to the subject property, examining features such as proximity to subject, rental income, number of units, composition of units by the number of bedrooms and bathrooms, square footage, condition, amenities and year built.
Management’s secondary method for valuing its multifamily assets as income-producing rental operations is the direct capitalization method. In order to determine market cap rates for properties of the same class and location as the subject, management refers to published data from reliable third-party sources such as the CBRE Cap Rate Survey. Management applies the appropriate cap rate to the subject’s most recent available annual net operating income to determine the property’s value as an income-producing project. When adequate sale comps are not available or reliable net operating income information is not available or the project is under development or is under-performing to market, management will seek additional information and analysis to determine the cost to improve and the intrinsic fair value and/or management will seek additional information in the form of brokers’ opinion of value or appraisals.
Commercial buildings – Where commercial rental income information is available, management’s preferred method for determining the fair value of its commercial real estate assets is the direct capitalization method. In order to determine market cap rates for properties of the same class and location as the subject, management refers to reputable third-party sources such as the CBRE Cap Rate Survey. Management then applies the appropriate cap rate to the subject’s most recent available annual net operating income to determine the property’s value as an income-producing commercial rental project. When adequate sale comps are not available or reliable net operating income information is not available or the project is under development or is under-performing to market, management will seek additional information and analysis to determine the cost to improve and the intrinsic fair value and/or management will seek additional information in the form of brokers’ opinion of value or appraisals.
Management supplements the direct capitalization method with additional information in the form of a sale comparison analysis (where adequate sale comps are available), brokers’ opinion of value, or appraisal.
21
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
June 30, 2017 (unaudited)
Commercial land – Commercial land has many variations/uses, thus requiring management to employ a variety of methods depending upon the unique characteristics of the subject land. Management may rely on information in the form of a sale comparison analysis (where adequate sale comps are available), brokers’ opinion of value, or appraisal.
NOTE 5 – COMMITMENTS AND CONTINGENCIES, OTHER THAN LOAN COMMITMENTS
Commitments
The company had two contractual obligations as of June 30, 2017: 1) scheduled unit redemptions to members, and 2) reimbursement to RMC for O&O expenses (as of June 30, 2017, $3,467,117 was to be reimbursed to RMC) contingent upon future sales of units. Redemptions of members' capital scheduled as of June 30, 2017 were $246,800, to be paid in 2017.
Legal proceedings
In the normal course of its business, the company may become involved in legal proceedings (such as assignment of rents, bankruptcy proceedings, appointment of receivers, unlawful detainers, judicial foreclosure, etc.) to collect the debt owed under the promissory notes, to enforce the provisions of the deeds of trust, to protect its interest in the real property subject to the deeds of trust and to resolve disputes with borrowers, lenders, lien holders and mechanics. None of these actions, in and of themselves, typically would be of any material financial impact to the net income or balance sheet of the company. As of the date hereof, the company is not involved in any legal proceedings other than those that would be considered part of the normal course of business.
NOTE 6 – SUBSEQUENT EVENTS
None.
22
The following discussion and analysis should be read in conjunction with the unaudited financial statements and notes thereto, which are included in Item 1 of this report on Form 10-Q, as well as the audited financial statements and the notes thereto, and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in the company’s Annual Report on Form 10-K for the year ended December 31, 2016, filed with the U.S. Securities and Exchange Commission (or SEC). The results of operations for the three and six months ended June 30, 2017 are not necessarily indicative of the operations results to be expected for the full year.
Forward-Looking Statements
Certain statements in this Report on Form 10-K which are not historical facts may be considered forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (or the Exchange Act), including statements regarding the company’s expectations, hopes, intentions, beliefs and strategies regarding the future. Forward-looking statements, which are based on various assumptions (some of which are beyond our control), may be identified by reference to a future period or periods or by use of forward-looking terminology, such as “may,” “will,” “believe,” “expect,” “anticipate,” “continue,” “possible” or similar terms or variations on those terms or the negative of those terms. Forward-looking statements include statements regarding trends in the California real estate market, future interest rates and economic conditions and their effect on the company and its assets, estimates as to the allowance for loan losses, estimates of future redemptions of units, future funding of loans by the company, and beliefs relating to how the company will be affected by current economic conditions and trends in the financial and credit markets. Actual results may be materially different from what is projected by such forward-looking statements. Factors that might cause such a difference include, but are not limited to, the following:
|
• |
changes in economic conditions, interest rates, and/or changes in California real estate markets, |
|
• |
the impact of competition and competitive pricing for mortgage loans, |
|
• |
our ability to grow our mortgage lending business, |
|
• |
the manager’s ability to make and arrange for loans that fit our investment criteria, |
|
• |
the concentration of credit risks to which we are exposed; |
|
• |
increases in payment delinquencies and defaults on our mortgage loans; and |
|
• |
changes in government regulation and legislative actions affecting our business. |
All forward-looking statements and reasons why results may differ included in this Form 10-K are made as of the date hereof, and we assume no obligation to update any such forward-looking statement or reason why actual results may differ.
Overview
Redwood Mortgage Investors IX, LLC (or we, RMI IX or the company) is a Delaware limited liability company formed in October 2008 to engage in business as a mortgage lender and investor by making and holding-for-investment loans secured by California real estate, primarily through first and second deeds of trust. The company is externally managed. Redwood Mortgage Corp. (or RMC, the manager or management) is the manager of the company.
See Note 1 (Organization and General) to the financial statements included in Part I, Item 1 of this report on Form 10-Q for additional detail on the organization and operations of RMI IX which detail is incorporated by this reference into this Item 2. For a detailed presentation of the company activities for which related parties are compensated and related transactions, including the formation loan to RMC, see Note 1 (Organization and General) and Note 3 (Manager and Other Related Parties) to the financial statements included in Part I, Item 1 of this report, which presentation is incorporated by this reference into this Item 2.
Ongoing public offering of units/ SEC Registrations
In June, 2016, the company’s Registration Statement on Form S-11 filed with the SEC (SEC File No. 333-208315) to offer up to 120,000,000 units ($120,000,000) to the public and 20,000,000 units ($20,000,000) to its members pursuant to the DRIP became effective and continues for up to three (3) years thereafter. As of June 30, 2017, we had sold approximately 57,546,000 units – 39,407,000 units under our previous registration statements and 18,139,000 units under our current registration which is effective as of June 2016, for gross proceeds from unit sales (including units issued under our distribution reinvestment plan) of approximately of $57,546,000 – $39,407,000 and $18,139,000, respectively.
23
The units have been registered pursuant to Section 12(g) of the Securities Exchange Act of 1934 (or the Exchange Act). Such registration of the units, along with the satisfaction of certain other requirements under ERISA, enables the units to qualify as “publicly-offered securities” for purposes of ERISA and regulations issued thereunder. By satisfying those requirements, the underlying assets of the company should not be considered assets of a “benefit plan investor” (as defined under ERISA) by virtue of the investment by such benefit plan investor in the units.
The following summarizes gross proceeds from sales of units, from inception (October, 2009) through June 30, 2017.
|
Proceeds |
|
|
From investors - admitted |
$ |
52,242,725 |
|
From members under our DRIP |
|
5,130,903 |
|
From premiums paid by RMC(1) |
|
171,910 |
|
Gross proceeds from unit sales |
$ |
57,545,538 |
|
(1) |
If a member acquired units through an unsolicited sale (i.e. without broker/dealer) the member’s capital account is credited with their capital contribution plus a premium paid by RMC equal to the amount of the sales commissions that otherwise would have been paid to a broker-dealer by RMC. This premium is reported in the year paid as taxable income to the member. |
The proceeds from the sales of the units will not be segregated but will be commingled with the company’s cash. The ongoing sources of funds for loans are the proceeds from (1) sale of units, including units sold by reinvestment of distributions, (2) loan payoffs, (3) borrowers’ monthly principal and interest payments, and (4) to a lesser degree and, if obtained, a line of credit. Cash generated from loan payoffs and borrower payments of principal and interest is used for operating expenses, reimbursements to RMC of O&O expenses, and unit redemptions. The cash flow, if any, in excess of these uses is reinvested in new loans.
Critical Accounting Policies
See Note 2 (Summary of Significant Accounting Policies) to the financial statements included in Part I, Item 1 of this report on Form 10-Q for a detailed presentation of critical accounting policies, which presentation is incorporated by this reference into this Item 2.
Results of Operations
General economic conditions – California
All of our mortgage loans are secured by California real estate. Our secured-loan investment activity and the value of the real estate securing our loans is significantly dependent on economic activity and employment conditions in the state. Wells Fargo’s Economics Group periodically provides timely, relevant information and analysis in its commentary and reports regarding California’s employment and economic conditions. Highlights from recently issued reports from Wells Fargo Securities Economic Group are presented below.
In the publication dated July 21, 2017 by the Economics Group of Wells Fargo Securities the headline read:
“California’s Jobless Rate Unchanged as Payrolls Dip Slightly/ California’s unemployment rate remained unchanged at 4.7 percent in June but nonfarm employment declined slightly, marking its second drop in the past three months.”
The report goes on: “Employment growth appears to have slowed across California in recent months. Nonfarm employment has fallen in two of the past three months and the year-to-year growth in nonfarm payrolls has decelerated by about a half percentage point over the past year, sliding from 2.6 percent to 2.1 percent. That still leaves California’s year-to-year job growth about a half percentage point stronger than the nation. California’s unemployment rate has declined 0.8 points over the year, trimming the gap with the nation to 0.3 points. The continued slide in the jobless rate has come about because labor force growth has slowed even more than employment has.”
“…, we believe that the most recent slowing in the preliminary employment growth is primarily due to some overheating in California’s rapidly growing tech sector. The tech boom has driven up the cost of living and cost of doing business to the point that many mid-level positions are now migrating to locations in other parts of the country. The high cost of living in California’s largest cities is also discouraging job seekers from relocating there, which made it tougher to fill mid-level and entry-level jobs.”
“The greatest single source of the deceleration has been job losses in the motion picture and sound recording business, which has fallen 8.1 percent over the last year, as 14,100 jobs were lost. The drop appears unusually harsh given all the investment that is pouring into streaming entertainment and might simply be a short blip. In addition, hiring in the motion picture business had surged a year earlier, making for a tougher year-to-year comparison.
24
Even taking the unusually large swings in the entertainment business into account, job growth in the technology sector has still decelerated. Hiring in computer design & related services slowed to 1.6 percent over the year in June, on a three month average basis, a considerable downshift from the 8.2 percent growth averaged in 2015. ISP’s & search portals employment continues to expand strongly on a year-to-year basis, thought it too has come back to earth after years of astonishing growth.
Prohibitive business costs in the larger coastal markets are increasingly fueling stronger gains in inland areas. The Sacramento area is one of the key beneficiaries and has posted solid job growth in each of the past three months. Nonfarm payrolls in Sacramento are up 1.9 percent year-to-year, with private sector payrolls up 2.3 percent.”
In the publication “Special Commentary / What’s Heating Up and Cooling Off in the San Francisco Bay Area” dated January 31, 2017 by the Economics Group of Wells Fargo Securities the headlines read:
“Bay Area employment growth continues to outpace the nation.”
“Late-cycle headwinds have created a more challenging business environment.”
“The moderation in employment growth and housing costs should continue in 2017.”
“We estimate that the Bay Area’s economy grew 5.9 percent in 2016.”
The report goes on: “California’s economy has outpaced the nation for the past six years, and the San Francisco Bay Area has been the fastest growing part of the state by far (Figure 1). Annual real GDP growth in the greater Bay Area has averaged a strong 4.0 percent between 2010 and 2015. Growth in the local economy has been driven by the strength of the region’s technology sector and its impact on construction and supporting industries. The surge of economic growth at a time when the national economy has been growing only modestly is largely without precedent. Combined, the San Francisco-Oakland-Hayward and San Jose-Sunnyvale-Santa Clara metropolitan areas accounted for 8.0 percent of all U.S. real GDP growth from 2010 to 2015, despite comprising just 3.8 percent of the nation’s economy.
Bay Area employment growth continues to outpace the nation (Figure 2). Payroll gains have cooled relative to recent years, however, as late-cycle headwinds, including tighter labor market conditions and rising compensation costs, have created a more challenging business environment. Annual job growth in the Bay Area has slowed to between 2.5 percent and 3 percent compared to the 3.5 percent to 4 percent pace registered during the majority of 2013 to 2015. Notably, this slowdown has also been evident in the region’s tech sector. Job growth in the professional, scientific & technical services and information sectors, which capture a significant portion of high-tech professions such as computer programmers, software developers and engineers, has decelerated over the past year.
The greater San Francisco Bay Area is comprised of the 12 counties that make up the San Jose-San Francisco-Oakland combined statistical area, which include Alameda, Contra Costa, Napa, Marin, San Francisco, San Mateo, Santa Clara, Sonoma, Solano, Santa Cruz, San Benito and San Joaquin.
The persistent tightening of the labor market has been a notable development across the country this past year, as the labor market has reached levels widely thought to be consistent with full employment. The U.S. unemployment rate stood at 4.7 percent in December and has been at or below 5 percent for the past year. In comparison, labor market conditions in the Bay Area have been tight for quite some time, as the jobless rate in the greater San Francisco Bay Area has been below 5 percent for nearly two years. The Bay Area’s unemployment rate is trending near 4.3 percent and is just about even with its previous 2006 low, but remains a full percentage point above the low reached during the height of the dot-com era in 1999.
With the pool of available workers continuing to diminish, labor costs have been edging higher as employers compete to attract and retain qualified workers. By a range of measures, wage growth has picked up across the country. Average hourly earnings in the United States were up 2.9 percent year over year in December after rising by an average of around 2 percent from 2010 to 2015. Wages have risen much faster in the Bay Area, and the region is home to some of the highest earning counties in the country.
The strength in average hourly earnings is largely due to the preponderance of higher-paying jobs in information technology and life sciences. The rapid growth in these jobs has supported hiring in other industries, which has worsened income polarization within the region and made it much more difficult for a large proportion of Bay Area residents to find affordable housing. Wages in lower-paying parts of the economy have also been pulled higher in recent years, however.
25
Adding to these building wage pressures, California’s state minimum wage increased $0.50 to $10.50 an hour at the start of 2017. The state’s minimum wage is scheduled to increase every year until it reaches $15 for all businesses by Jan. 1, 2023. Many Bay Area cities have been at the forefront of local wage increases, with some implementing changes as part of a plan to reach a $15 minimum wage ahead of the statewide mandate. … While the rise of the minimum wage is providing some relief to workers, it places an additional burden on many businesses and will likely slow job growth modestly in the affected sectors.
Strong economic growth is pushing the Bay Area’s already high cost of living up at a faster pace relative to the nation. The Consumer Price Index (CPI) for the San Francisco-San Jose-Oakland combined metropolitan region has risen 3.1 percent year over year compared to the national increase of just 1.3 percent. Higher energy prices have played a meaningful role in price increases this past year, as gasoline prices have rebounded. We note that energy prices are more volatile in California due to environmental restrictions on the blends of gasoline used in the state and initiatives to promote green energy. The core CPI, which strips out the more volatile food and energy components, is still up 3.8 percent in the Bay Area and 2.2 nationwide. Shelter costs, which account for roughly 40 percent of the core CPI and captures rental prices, are up a sizable 6.9 percent over the past year in the Bay Area. In comparison, shelter prices nationwide are up just 3.6 percent over the period.
Skyrocketing home prices and rents continue to top the list of cost burdens for Bay Area residents. Higher housing costs are not a new development for the Bay Area, as the region’s perennially tight housing market tends to support prices and rents even when the economy is growing slowly. When growth picks up, the high costs and considerable delays in bringing new properties to the market tend to cause prices and rents to surge. In economic terms, San Francisco has an incredibly inelastic supply of housing.
Home prices have been rising steadily throughout the region since the end of the Great Recession as the Bay Area was one of the first major regions to see economic growth kick into higher gear. Home prices in San Francisco recovered back in April 2013 and currently stand nearly 40 percent higher than their previous 2007 peak. Despite the increases, home price appreciation across the Bay Area has largely decelerated. San Francisco County has seen a particularly notable slowdown in home price gains, with home price appreciation falling from an annual average increase of 12 percent in 2015 to a modest pickup of 1.3 percent year over year in November 2016. Much of this deceleration has occurred at the top of the market where price gains had been the greatest. Price increases for more modestly priced homes have actually accelerated in many parts of the Bay Area, as relatively little new supply has come on line.
Effective apartment rents were $2,472 per month in San Francisco, $2,059 per month in San Jose and $1,719 per month in the East Bay in the third quarter, according to data from Reis, which has pushed the vacancy rate slightly higher and helped cool off the rise in apartment rents. San Francisco’s apartment vacancy rate has risen about a percentage point over the past two years to 4.4 percent in the third quarter.”
In the section “Summary and Outlook” the report concludes:
“After five years of exceptionally solid economic growth, the Bay Area is beginning buckle on some of the strains generated from growing at such a rapid pace. Annual real GDP growth averaged a 4.0 percent pace in the Bay Area from 2010 to estimate that the economy grew 5.9 percent in 2016. By contrast, real GDP growth has averaged just a 1.9 percent pace nationwide over this period, and the U.S. economy grew just 1.6 percent in 2016. Stronger economic growth has brought the unemployment rate back down to levels long considered to be near full employment and wage gains have accelerated. The cost of living has also ramped up in the region, where growth has been much stronger and impediments to development are much greater. Traffic congestion has also worsened considerably, raising the costs of commuting. The higher costs of doing business and increasing frustration with traffic congestion have contributed to the out- migration of some businesses away from the region. Growth has also shifted to lower-cost parts of the Bay Area, most notably Oakland and the East Bay in general.
Growth in the region has shown some signs of moderation this past year. Nonfarm employment growth has decelerated. Job growth in the San Francisco metropolitan division was 3.1 percent in 2016, down from 4.8 percent the prior year. That still left payrolls some 32,400 jobs higher than the prior year, but the increase was down from a gain of 47,700 jobs in 2015. Much of the deceleration occurred during the second half of the year. Employment growth in Oakland followed a similar pattern, with nonfarm payrolls rising 2.5 percent in 2016, following a 3.1 percent rise the prior year. Oakland saw a net increase of 27,100 jobs in 2016, which is smaller than the 32,800 jobs added in 2015.
Housing costs are also showing some tentative signs of cooling. Home price appreciation has moderated, following huge gains at the higher-end of the market. In addition to suffering from some indigestion from previous price spikes, demand for higher-priced homes also likely cooled off a bit as the IPO market slowed and interest from overseas buyers waned. Apartment rent growth has also lessened as development has increased significantly in recent years and the sudden onslaught of new units caused rents to rise more slowly this past year.
26
The moderation in employment growth and housing costs should continue in 2017. Hiring has cooled off as employers have had a more difficult time filling vacant positions and rising compensation costs have raised the bar for many new hires. In addition, with the unemployment rate near 5 percent, many of the jobs being added are pulling workers from the ranks of the underemployed and involuntary part-time workers. The net result has been stronger wage and salary growth but less employment growth.”
Key Performance Indicators
The table below shows key performance indicators at and for the six months ended June 30.
|
|
2017 |
|
|
2016 |
|
|
2015 |
|
|
|||
Secured loans – end of period balance |
|
$ |
46,490,743 |
|
|
|
31,021,965 |
|
|
|
22,158,204 |
|
|
Secured loans – average daily balance |
|
$ |
42,040,000 |
|
|
|
28,761,167 |
|
|
|
20,545,412 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on loans, gross |
|
$ |
1,776,244 |
|
|
|
1,239,255 |
|
|
|
883,849 |
|
|
Portfolio interest rate(1) |
|
|
8.5 |
% |
|
|
8.6 |
% |
|
|
8.6 |
% |
|
Effective yield rate(2) |
|
|
8.5 |
% |
|
|
8.6 |
% |
|
|
8.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of loan administrative fees, net |
|
$ |
— |
|
|
|
18,339 |
|
|
|
74,216 |
|
|
Percent of average daily balance(2) |
|
|
0.0 |
% |
|
|
0.1 |
% |
|
|
0.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on loans, net |
|
$ |
1,776,244 |
|
|
|
1,220,916 |
|
|
|
809,631 |
|
|
Percent of average daily balance(2) |
|
|
8.5 |
% |
|
|
8.5 |
% |
|
|
7.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses |
|
$ |
— |
|
|
|
— |
|
|
|
— |
|
|
Percent of average daily balance(2) |
|
|
0.0 |
% |
|
|
0.0 |
% |
|
|
0.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operations expense |
|
$ |
57,657 |
|
|
|
44,207 |
|
|
|
83,925 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
1,726,414 |
|
|
|
1,183,522 |
|
|
|
731,038 |
|
|
Percent of average members’ capital(3)(4) |
|
|
7.0 |
% |
|
|
6.8 |
% |
|
|
6.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Member Distributions |
|
$ |
1,595,811 |
|
|
|
1,099,602 |
|
|
|
806,668 |
|
|
Percent of average members’ capital(3)(4)(5) |
|
|
6.5 |
% |
|
|
6.5 |
% |
|
|
6.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Members’ capital, gross – end of period balance |
|
$ |
54,391,904 |
|
|
|
37,318,444 |
|
|
|
25,541,506 |
|
|
Members’ capital, gross – average daily balance |
|
$ |
48,800,000 |
|
|
|
34,261,893 |
|
|
|
23,929,175 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Member Redemptions(6) |
|
$ |
453,462 |
|
|
|
392,125 |
|
|
|
501,840 |
|
|
(1) |
Stated note interest rate, weighted daily average |
(2) |
Percent of secured loans – average daily balance, annualized |
(3) |
Percent of members’ capital, gross – average daily balance, annualized |
(4) |
Percent based on the net income available to members (excluding 1% allocated to manager) |
(5) |
Members Capital Distributed during 2017 is net of O&O costs allocated to members during the year |
(6) |
Scheduled member redemptions as of June 30, 2017 were $246,800, payable in 2017 |
27
The table below shows key performance indicators at and for the three months ended June 30.
|
|
2017 |
|
|
2016 |
|
|
2015 |
|
|||
Secured loans – end of period balance |
|
$ |
46,490,743 |
|
|
|
31,021,965 |
|
|
|
22,158,204 |
|
Secured loans – average daily balance |
|
$ |
44,575,000 |
|
|
|
29,418,951 |
|
|
|
21,119,788 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on loans, gross |
|
$ |
940,264 |
|
|
|
625,924 |
|
|
|
453,690 |
|
Portfolio interest rate(1) |
|
|
8.5 |
% |
|
|
8.6 |
% |
|
|
8.6 |
% |
Effective yield rate(2) |
|
|
8.4 |
% |
|
|
8.3 |
% |
|
|
8.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of loan administrative fees, net |
|
$ |
— |
|
|
|
— |
|
|
|
42,525 |
|
Percent of average daily balance(2) |
|
|
0.0 |
% |
|
|
0.0 |
% |
|
|
0.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on loans, net |
|
$ |
940,264 |
|
|
|
625,924 |
|
|
|
411,164 |
|
Percent of average daily balance(2) |
|
|
8.4 |
% |
|
|
8.5 |
% |
|
|
7.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Percent of average daily balance(2) |
|
|
0.0 |
% |
|
|
0.0 |
% |
|
|
0.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operations expense |
|
$ |
32,308 |
|
|
|
16,120 |
|
|
|
33,260 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
909,594 |
|
|
|
613,363 |
|
|
|
380,976 |
|
Percent of average members’ capital(3)(4) |
|
|
7.0 |
% |
|
|
6.8 |
% |
|
|
6.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Member Distributions |
|
$ |
838,456 |
|
|
|
572,082 |
|
|
|
419,418 |
|
Percent of average members’ capital(3)(4)(5) |
|
|
6.5 |
% |
|
|
6.5 |
% |
|
|
6.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Members’ capital, gross – end of period balance |
|
$ |
54,391,904 |
|
|
|
37,318,444 |
|
|
|
25,541,506 |
|
Members’ capital, gross – average balance |
|
$ |
51,223,000 |
|
|
|
35,691,251 |
|
|
|
25,033,327 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Member Redemptions(6) |
|
$ |
53,152 |
|
|
|
159,917 |
|
|
|
348,366 |
|
(1) |
Stated note interest rate, weighted daily average |
(2) |
Percent of secured loans – average daily balance, annualized |
(3) |
Percent of members’ capital, gross – average daily balance, annualized |
(4) |
Percent based on the net income available to members (excluding 1% allocated to manager) |
(5) |
Members Capital Distributed during 2017 is net of O&O costs allocated to members during the year |
(6) |
Scheduled member redemptions as of June 30, 2017 were $246,800, payable in 2017 |
Secured loans
The secured loan balance at June 30, 2017 of $46,490,743 was an increase of approximately 49.9% ($15.5 million) over 2016’s $31,021,965, which was up approximately 39.3% ($8.9 million) from 2015’s $22,158,204. The increased balance of the secured loan portfolio is due to the 1) increased balance of members’ capital which provides additional capital for funding loans, and 2) the favorable economic environment generally and to increased investment in California real estate markets specifically, both of which expands the opportunity for new loans. Secured loans as a percent of member’s capital (based on average balances) was 87.0% and 82.4% for three months ended June 30, 2017 and 2016, respectively.
28
Loans generally are funded at a fixed interest rate with a loan term of up to five years. Loans acquired are generally done so within the first six months of origination, and purchased at the current par value, which approximates fair value. As of June 30, 2017, 88 of the company’s 93 loans (representing 99% of the aggregate principal of the company’s loan portfolio) had a loan term of five years or less from loan inception. The remaining loans had terms longer than five years. Substantially all loans are written without a prepayment-penalty provision. As of June 30, 2017, 73 loans outstanding (representing 75% of the aggregate principal balance of the company’s loan portfolio) require monthly payments of principal and interest, typically calculated on a 30-year amortization, with the remaining principal balance due at maturity. The remaining loans provide for monthly payments of interest only, with the principal due in full at maturity.
We have sought to exercise strong discipline in underwriting loan applications and lending against collateral at amounts that create a mortgage portfolio that has substantial protective equity as indicated by the overall conservative weighted average loan-to-value ratio (LTV) which at June 30, 2017 was approximately 54.3%. Thus, per the appraisal-based valuations at the time of loan inception, borrowers have, in the aggregate, equity of 45.7% in the property, and we as lenders have lent in the aggregate 54.3% (including other senior liens on the property) against the properties we hold as collateral for the repayment of our loans.
See Note 4 (Loans) to the financial statements included in Part I, Item 1 of this report for detailed presentations on the secured loan portfolio and on the allowance for loan losses, which presentations are incorporated by this reference into this Item 2.
Performance overview
Revenue from the interest on loans, net for the six months ended June 30, 2017 increased by approximately $555,000, over the same period in 2016, due to the growth of the secured loan portfolio. Operations expense for 2017 increased by approximately $13,000, over 2016 due primarily to an increase in mortgage servicing fees due to an increased loan portfolio. In all years presented, the manager, at its sole discretion, provided significant support to the company which affected the net income results.
See Note 3 (Manager and Other Related Parties) to the financial statements included in Part I, Item I of this report for a detailed discussion on fees waived and costs absorbed by the manager, which presentation is incorporated by this reference into this Item 2.
Analysis and discussion of income from operations 2017 v. 2016 (six months ended)
Significant changes to revenue and expenses for the six month period ended June 30, 2017 and 2016 are summarized in the following table.
|
|
Interest on loans, net |
|
|
Provision For Loan Losses |
|
|
Operations Expense |
|
|
Net Income |
|
||||
For the six months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2017 |
|
$ |
1,776,244 |
|
|
|
— |
|
|
|
57,657 |
|
|
|
1,726,414 |
|
June 30, 2016 |
|
|
1,220,916 |
|
|
|
— |
|
|
|
44,207 |
|
|
|
1,183,522 |
|
Change |
|
$ |
555,328 |
|
|
|
— |
|
|
|
13,450 |
|
|
|
542,892 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan Balance Increase |
|
$ |
600,100 |
|
|
|
— |
|
|
|
15,647 |
|
|
|
584,453 |
|
Loan Portfolio Effective Yield Rate |
|
|
(44,772 |
) |
|
|
— |
|
|
|
— |
|
|
|
(44,772 |
) |
Late Fees |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,014 |
|
Capital Balance Increase |
|
|
— |
|
|
|
— |
|
|
|
210,815 |
|
|
|
(210,815 |
) |
Managers Fees/Costs Waived |
|
|
— |
|
|
|
— |
|
|
|
(210,815 |
) |
|
|
210,815 |
|
Manager Reimbursements |
|
|
— |
|
|
|
— |
|
|
|
(2,136 |
) |
|
|
2,136 |
|
Other |
|
|
— |
|
|
|
— |
|
|
|
(61 |
) |
|
|
61 |
|
Change |
|
$ |
555,328 |
|
|
|
— |
|
|
|
13,450 |
|
|
|
542,892 |
|
The table above displays only significant changes to net income for the period, and is not intended to cross foot.
29
Interest on loans increased by approximately $555,328 for the six months ended June 30, 2017 compared to the same period in 2016.The portfolio has a strong payment history, which has resulted in only a single loan being designated as impaired. The Secured loans – average daily balance at June 30, 2017 increased approximately $13.3 million, or approximately 46.2%, over the average daily balance at June 30, 2016.
Provision for loan losses
At June 30, 2017 the company had not recorded an allowance for loan losses as all loans had protective equity such that at June 30, 2017, collection was deemed probable for amounts owing.
Operations expense
Operations expense as a percent of interest on loans, net was approximately 3.2% and 3.6% for the six months ended June 30, 2017 and 2016, respectively, as RMC provided, at its sole discretion, financial support by fee waiver and by not passing on expenses that qualified as reimbursable to RMC. As loan balances continue to increase, operations expense as a percent of interest on loans, net will likewise decline (even with reduced levels of expense support from RMC).
Significant changes to operations expense during the six month period ended June 30, 2017 and 2016, are summarized in the following table.
|
|
Mortgage Servicing Fees |
|
|
Asset Management Fees, net |
|
|
Costs From RMC, net |
|
|
Professional Services, net |
|
|
Other |
|
|
Total |
|
||||||
For the six months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2017 |
|
$ |
51,168 |
|
|
|
— |
|
|
|
— |
|
|
|
2,364 |
|
|
|
4,125 |
|
|
|
57,657 |
|
June 30, 2016 |
|
|
35,521 |
|
|
|
— |
|
|
|
— |
|
|
|
4,500 |
|
|
|
4,186 |
|
|
|
44,207 |
|
Change |
|
$ |
15,647 |
|
|
|
— |
|
|
|
— |
|
|
|
(2,136 |
) |
|
|
(61 |
) |
|
|
13,450 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan Balance Increase |
|
$ |
15,647 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
15,647 |
|
Capital Balance Increase |
|
|
— |
|
|
|
55,759 |
|
|
|
155,056 |
|
|
|
— |
|
|
|
— |
|
|
|
210,815 |
|
Managers Fees/Costs Waived |
|
|
— |
|
|
|
(55,759 |
) |
|
|
(155,056 |
) |
|
|
— |
|
|
|
— |
|
|
|
(210,815 |
) |
Manager Reimbursements |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,136 |
) |
|
|
— |
|
|
|
(2,136 |
) |
Other |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(61 |
) |
|
|
(61 |
) |
Change |
|
$ |
15,647 |
|
|
|
— |
|
|
|
— |
|
|
|
(2,136 |
) |
|
|
(61 |
) |
|
|
13,450 |
|
See Note 3 (Manager and Other Related Parties-Organization and Offering Costs) to the financial statements included in Part I, Item 1 of this report for a detailed discussion on fees waived and costs absorbed by the manager, which presentation is incorporated by this reference into this Item 2.
|
• |
Mortgage servicing fees |
The increase in mortgage servicing fees of $15,647 was consistent with the increase in the average daily secured loan portfolio to $42,040,000, noted above in Key Performance Indicators, at the annual rate of 0.25%.
|
• |
Asset management fees |
The total amount of asset management fees chargeable were $181,394 and $125,636 for the six months ended June 30, 2017 and 2016, respectively. Of the total amount chargeable, RMC, at its sole discretion, waived all asset management fees for the six months ended June 30, 2017 and 2016. There is no assurance RMC will waive its right to receive such fees in future periods.
|
• |
Costs through RMC |
Costs incurred by RMC, for which reimbursement could have been requested were $218,346 and $121,749 for the six months ended June 30, 2017 and 2016, respectively. RMC, at its sole discretion, waived all reimbursements for the. There is no assurance RMC will waive its right to receive such reimbursements in future periods.
30
Professional services consist primarily of legal, audit and tax expenses. The decrease in professional services for six months ended June 30, 2017 and 2016, was due primarily to expense reimbursements by RMC, at its sole discretion, of $230,727 and $259,674, respectively. In addition, overall Audit & Tax fees decreased due to changes in timing of services provided and overall cost reductions due to increased efficiency in the reporting process.
Analysis and discussion of income from operations 2017 v. 2016 (three months ended)
Significant changes to revenue and expenses for the three month period ended June 30, 2017 and 2016 are summarized in the following table.
|
|
|
|
|
|
Provision |
|
|
|
|
|
|
|
|
|
|
|
|
Interest on |
|
|
For Loan |
|
|
Operations |
|
|
Net |
|
||||
|
|
loans, net |
|
|
Losses |
|
|
Expense |
|
|
Income |
|
||||
For the Three Months Ended June 30, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017 |
|
$ |
940,264 |
|
|
|
— |
|
|
|
32,308 |
|
|
|
909,594 |
|
2016 |
|
|
625,924 |
|
|
|
— |
|
|
|
16,120 |
|
|
|
613,363 |
|
Change |
|
$ |
314,340 |
|
|
|
— |
|
|
|
16,188 |
|
|
|
296,231 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan Balance Increase |
|
$ |
286,287 |
|
|
|
— |
|
|
|
8,593 |
|
|
|
277,694 |
|
Loan Portfolio Effective Yield Rate |
|
|
28,053 |
|
|
|
— |
|
|
|
— |
|
|
|
28,053 |
|
Late Fees |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,921 |
) |
Capital Balance Increase |
|
|
— |
|
|
|
— |
|
|
|
86,883 |
|
|
|
(86,883 |
) |
Managers Fees/Costs Waived |
|
|
— |
|
|
|
— |
|
|
|
(86,883 |
) |
|
|
86,883 |
|
Manager Reimbursements |
|
|
— |
|
|
|
— |
|
|
|
4,489 |
|
|
|
(4,489 |
) |
Other |
|
|
— |
|
|
|
— |
|
|
|
3,106 |
|
|
|
(3,106 |
) |
Change |
|
$ |
314,340 |
|
|
|
— |
|
|
|
16,188 |
|
|
|
296,231 |
|
Interest on loans, net
Interest on loans increased by approximately $314,000 for the three months ended June 30, 2017 compared to the same period in 2016. The portfolio has a strong payment history, which has resulted in only a single loan being designated as impaired. The Secured loans – average daily balance at June 30, 2017 increased approximately $15.2 million, or approximately 51.6%, over the average daily balance at June 30, 2016.
Provision for loan losses
At June 30, 2017 the company had not recorded an allowance for loans losses and all loans had protective equity such that at June 30, 2017, collection was deemed probable for amounts owing.
Operations expense
Operations expense as a percent of interest on loans, net was approximately 3.4% and 2.6% for the three months ended June 30, 2017 and 2016, respectively, as RMC provided at its sole discretion, financial support by fee waiver and by not passing on expenses that qualified as reimbursable to RMC. As loan balances continue to increase, operations expense as a percent of interest on loans, net will likewise decline (even with reduced levels of expense support form RMC).
31
Significant changes to operations expense during the three months ended June 30, 2017 and 2016 are summarized in the following table.
|
|
Mortgage Servicing Fees |
|
|
Asset Management Fees, net |
|
|
Costs From RMC, net |
|
|
Professional Services, net |
|
|
Other |
|
|
Total |
|
||||||
For the Three Months Ended June 30, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017 |
|
$ |
26,858 |
|
|
|
— |
|
|
|
— |
|
|
|
2,364 |
|
|
|
3,086 |
|
|
|
32,308 |
|
2016 |
|
|
18,265 |
|
|
|
— |
|
|
|
— |
|
|
|
(2,125 |
) |
|
|
(20 |
) |
|
|
16,120 |
|
Change |
|
$ |
8,593 |
|
|
|
— |
|
|
|
— |
|
|
|
4,489 |
|
|
|
3,106 |
|
|
|
16,188 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan Balance Increase |
|
$ |
8,593 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
8,593 |
|
Capital Balance Increase |
|
|
— |
|
|
|
29,432 |
|
|
|
57,451 |
|
|
|
— |
|
|
|
— |
|
|
|
86,883 |
|
Managers Fees/Costs Waived |
|
|
— |
|
|
|
(29,432 |
) |
|
|
(57,451 |
) |
|
|
— |
|
|
|
— |
|
|
|
(86,883 |
) |
Manager Reimbursements |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4,489 |
|
|
|
— |
|
|
|
4,489 |
|
Other |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,106 |
|
|
|
3,106 |
|
Change |
|
$ |
8,593 |
|
|
|
— |
|
|
|
— |
|
|
|
4,489 |
|
|
|
3,106 |
|
|
|
16,188 |
|
See Note 3 (Manager and Other Related Parties-Organization and Offering Costs) to the financial statements included in Part I Item 1 of this report for a detailed discussion on fees waived and costs absorbed by the manager, which presentation is incorporated by this reference into this Item 2.
Mortgage servicing fees
The increase in mortgage servicing fees of $8,593 was consistent with the increase in the average daily secured loan portfolio to $44,575,000, noted above in Key Performance Indicators, at the annual rate of 0.25%.
Asset management fees
The total amount of asset management fees chargeable were $94,961 and $65,529 for the three months ended June 30, 2017 and 2016, respectively. Of the total amount chargeable, RMC, at its sole discretion, waived all asset management fees for the three months ended June 30, 2017 and 2016. There is no assurance RMC will waive its right to receive such funds in future periods.
Costs through RMC
Costs incurred by RMC, for which reimbursement could have been requested were $120,741 and $63,290 for the three months ended June 30, 2017 and 2016, respectively. RMC, at its sole discretion, waived all reimbursements for the three months ended June 30, 2017 and 2016. There is no assurance RMC will waive its right to receive such reimbursements in future periods.
Professional services
Professional services consist primarily of legal, audit and tax expenses. Professional services chargeable were $113,352 and $202,160 for the three months ended June 30, 2017 and 2016. Of total professional services chargeable, RMC, at its sole discretion, provided reimbursements of $110,988 and $204,285, for the three months ended June 30, 2017, and 2016, respectively. Therefore, while overall professional services chargeable decreased, the net amount charged increased slightly. The overall reduction is due to a decrease in Audit and Tax fees related to changes in timing of services provided and overall cost reductions due to increased efficiency in the reporting process.
32
Members' capital, cash flows and liquidity
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows by business activity are presented in the following table for the three and six months ended June 30, 2017 and 2016.
|
|
|
For the three months ended |
|
|
For the six months ended |
|
||||||||||
|
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
||||
Members’ capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross subscription proceeds |
|
|
$ |
5,666,527 |
|
|
$ |
2,452,501 |
|
|
$ |
10,209,440 |
|
|
$ |
6,102,742 |
|
Organization and offering costs, net |
|
|
|
(201,094 |
) |
|
|
(130,898 |
) |
|
|
(367,850 |
) |
|
|
(236,735 |
) |
Formation loan, net |
|
|
|
(404,368 |
) |
|
|
(170,486 |
) |
|
|
(720,319 |
) |
|
|
(415,836 |
) |
Distributions and redemptions, net |
|
|
|
(428,863 |
) |
|
|
(409,581 |
) |
|
|
(1,163,813 |
) |
|
|
(884,365 |
) |
Cash – members’ capital, net |
|
|
|
4,632,202 |
|
|
|
1,741,536 |
|
|
|
7,957,458 |
|
|
|
4,565,806 |
|
Loan principal/advances/interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal & advances collected |
|
|
$ |
6,882,268 |
|
|
$ |
6,686,188 |
|
|
$ |
12,118,788 |
|
|
$ |
10,507,338 |
|
Loans sold to Affiliates |
|
|
|
999,995 |
|
|
|
- |
|
|
|
999,995 |
|
|
|
- |
|
Interest received, net |
|
|
|
884,161 |
|
|
|
644,383 |
|
|
|
1,730,943 |
|
|
|
1,218,693 |
|
Other loan income |
|
|
|
1,688 |
|
|
|
3,609 |
|
|
|
7,877 |
|
|
|
6,913 |
|
Loan funding & advances made |
|
|
|
(10,878,215 |
) |
|
|
(8,075,000 |
) |
|
|
(19,495,089 |
) |
|
|
(14,167,500 |
) |
Cash – loans, net |
|
|
|
(2,110,103 |
) |
|
|
(740,820 |
) |
|
|
(4,637,486 |
) |
|
|
(2,434,556 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operations expense |
|
|
|
(27,638 |
) |
|
|
(21,835 |
) |
|
|
(52,114 |
) |
|
|
(50,373 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash |
|
|
$ |
2,494,461 |
|
|
$ |
978,881 |
|
|
$ |
3,267,858 |
|
|
$ |
2,080,877 |
|
The table below shows the breakout of distributions for the six months ended June 30, 2017 and 2016.
|
|
2017 |
|
|
2016 |
|
||
DRIP |
|
$ |
885,459 |
|
|
$ |
624,933 |
|
Cash |
|
|
710,352 |
|
|
|
474,669 |
|
Total |
|
$ |
1,595,811 |
|
|
$ |
1,099,602 |
|
Percent of members’ capital, electing cash distribution |
|
|
45 |
% |
|
|
43 |
% |
The table below shows the company’s unit redemptions for the three and six months ended June 30, 2017 and 2016.
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
||||
Capital redemptions-without penalty |
|
$ |
29,500 |
|
|
$ |
159,917 |
|
|
$ |
407,788 |
|
|
$ |
392,125 |
|
Capital redemptions-subject to penalty |
|
|
23,652 |
|
|
|
- |
|
|
|
45,674 |
|
|
|
- |
|
Total |
|
$ |
53,152 |
|
|
$ |
159,917 |
|
|
$ |
453,462 |
|
|
$ |
392,125 |
|
Scheduled redemptions at June 30, 2017 were $246,800, to be paid in 2017.
The ongoing sources of funds for loans are the proceeds (net of redemption of members’ capital) from:
|
• |
sale of members’ units (net of reimbursement to RMC of organization and offering expenses), including units sold by reinvestment of distributions, |
|
• |
loan payoffs, |
|
• |
borrowers’ monthly principal and interest payments, and |
|
• |
to a lesser degree and, if obtained, a line of credit. |
The company’s loans generally have shorter maturity terms than typical mortgages. As a result, constraints on the ability of our borrowers to refinance their loans at maturity possibly would have a negative impact on their ability to repay their loans. In the event a borrower is unable to repay at maturity, the company may consider extending the term through a loan modification or foreclosing on the property. A reduction in loan repayments would reduce the company’s cash flows and restrict the company’s ability to invest in new loans and/or, if ongoing for an extended period, provide earnings distributions and redemptions of members’ capital.
33
Generally, within a broad range, the company’s rates on mortgage loans is not affected by market movements in interest rates. If, as expected, we continue to make and invest in fixed rate loans primarily, and interest rates were to rise, a possible result would be lower prepayments of the company’s loans. This increase in the duration of time loans are on the books may reduce overall liquidity, which itself may reduce the company’s investment into new loans at higher interest rates. Conversely, if interest rates were to decline, we could see a significant increase in borrower prepayments. If we then invest in new loans at lower rates of interest, a lower yield to members may possibly result.
Contractual obligations
The company had two contractual obligations: 1) scheduled unit redemptions to members, and 2) reimbursement to RMC for O&O expenses at June 30, 2017. Scheduled redemptions at June 30, 2017 were $246,800, to be paid in 2017. See Note 3 (Manager and Other Related Parties) and Note 5 (Commitments and Contingencies, Other Than Loan Commitments) to the financial statements included in Part I, Item 1 of this report for a detailed presentation on commitments and contingencies, which presentation is incorporated by this reference into this Item 2.
At June 30, 2017 the company had no construction or rehabilitation loans outstanding.
The Company has no off-balance sheet arrangements as such arrangements are not permitted by the operating agreement.
Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Not included because the company is a smaller reporting company.
Item 4. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
The company is externally managed by RMC. The manager is solely responsible for managing the business and affairs of the company, subject to the voting rights of the members on specified matters. The manager acting alone has the power and authority to act for and bind the company. RMC provides the personnel and services necessary for us to conduct our business, as we have no employees of our own.
As a limited liability company, we do not have a board of directors, nor, therefore, do we have an audit committee of the board. Accordingly, the manager provides the equivalent functions of a board of directors and of an audit committee for, among other things, the following purposes: appointment, compensation, review and oversight of the work of our independent public accountants, and establishing and maintaining internal controls over our financial reporting. Since the company does not have an audit committee and the manager is not independent of the company, there is no independent oversight of the company’s financial reporting processes.
RMC, as the manager, carried out an evaluation, with the participation of RMC's principal executive officer/principal financial officer, of the effectiveness of the design and operation of the manager's disclosure controls and procedures (as defined in Rule 13a-15 of the Securities Exchange Act of 1934) as of the end of the period covered by this report. Based upon that evaluation, RMC's principal executive officer/principal financial officer concluded that the manager's disclosure controls and procedures were not effective as of June 30, 2017, and as of December 31, 2016, as a result of material weaknesses in internal control over financial reporting discussed below.
This conclusion by the management of RMC did not preclude the Company’s independent auditors from issuing an unqualified opinion on the 2016 financial statements included in the 2016 Annual Report on Form 10-K. RMC believes that the items identified will be fully remediated as the planned 2017 undertakings of system and organizational enhancements are brought online as described below.
RMC concluded that it has material weaknesses resulting from the following:
Control Environment and Monitoring - The board of directors of RMC consists of the following officers of RMC: the President, Secretary, Treasurer (who serves as the principal executive officer and principal financial officer); the Vice President of Investor Sales (the President's brother); and the Vice President of Loan Production and Underwriting. There is no independent board member with financial background and experience which increases the risk of management override.
|
- |
RMC’s management is consulting with its securities law firms and other professionals to determine best practices to be applied to: |
34
|
1. |
the structure of the board of RMC given that the affiliated mortgage funds (and not RMC) are the SEC registrants. |
|
2. |
other appropriate organizational changes to enhance internal controls for public reporting entities (and/or their sponsors) not subject to national securities exchange rules or other guidance. |
RMC expects to conclude implementation of this program and testing of its effectiveness in the first quarter of 2018. Candidates with the requisite significant financial expertise and public-reporting-company experience are being identified by ongoing search, and are planned to be on the board in the third quarter 2017.
Information and Communication – As of December 31, 2016, access to RMC's general ledger system does not require passwords with appropriate complexity. Further, during 2016 the President had administrator access to the general ledger as well as to RMC's loan servicing system. These weaknesses create a lack of segregation of duties and a risk of management override.
|
- |
These matters are being remediated by actions begun in the first quarter of 2017 concurrent with the implementation as of January 1, 2017, of the Microsoft Dynamics general ledger and management software suite which requires robust password protocols, and includes a built-in architecture for segregation of duties and reviews. Testing of effectiveness compliant with COSO 2013 requirements began in the second quarter and is expected to be concluded by September 30, 2017. |
Risk Assessment, Monitoring and Control Activities - RMC had not sufficiently documented that its management review controls over financial reporting are performed to a level of precision compliant with COSO 2013 requirements and had similarly not sufficiently documented the process by which variances from expectations are investigated and resolved. Further, the operating effectiveness in 2016 of the activity-level control surrounding quarter-end and year-end cutoff was determined to be not sufficient to ensure revenue and/or expenses were being recorded in the correct period.
|
- |
These matters are being remediated by actions begun in the second quarter of 2017, including the introduction of additional entity level and management review controls in conjunction with the implementation of Microsoft Dynamics, the addition to staff of an experienced accounting professional in June 2017 and ongoing enhancements of process documentation and documentation of investigation and resolution of variances. These enhancements will be tested in compliance with COSO 2013 requirements beginning in the third quarter and continuing into the fourth quarter of 2017.. |
Changes to Internal Control Over Financial Reporting
In addition to the items noted above, RMC had undertaken the following programs.
Beginning in 2014 and ongoing, RMC's management undertook a technology upgrade initiative. The objective of this program was to implement available, advanced -and proven - technologies to enable digital imaging and storage; concurrent, shared and remote processing; and more robust data management. A core part of the program was the elimination of desktop computers in favor of server and cloud-based platforms. The programs were expected to increase collaboration, reduce dependency on paper-based, linear processes; enable multi-thread processes; and enhance real-time controls, security and recoverability. These programs enable digital interfaces to external service providers including banks, the service bureau that processes investor accounts and professional firms. Concurrent with these build-and-convert efforts, RMC undertook to upgrade its in place processing controls generally, but particularly in accounting/finance, to enhance its capabilities as to internal and external financial reporting, planning and analysis and to better its internal controls and data reliability. To assist (and in some cases to lead) these efforts, RMC engaged qualified professionals and firms experienced in the successful implementation and utilization of these technologies. These efforts culminated in the successful installation of and conversion to the Microsoft Dynamics general ledger and financial management software suite that became the system of record on January 1, 2017.
While proceeding with this project, RMC also engaged a California-based CPA firm to assist in the review and testing of the internal controls at the entity level in 2016, and in 2017 to collaborate with RMC accounting personnel in the implementation, documentation and ultimately testing of the processing and control features of the new Microsoft Dynamics software. The firm is experienced, subject-matter experts in both the implementation of the control and processing features of this management software suite, and in the required internal control analysis and testing required by SEC regulation and the COSO 2013 Framework.
35
ITEM 1. |
Legal Proceedings |
In the normal course of business, the company may become involved in various legal proceedings such as assignment of rents, bankruptcy proceedings, appointment of receivers, unlawful detainers, judicial foreclosure, etc. to enforce the provisions of the deeds of trust, collect the debt owed under the promissory notes or protect or recoup its investment from the real property secured by the deeds of trust and to resolve disputes between borrowers, lenders, lien holders and mechanics. None of these actions typically would be of any material importance. As of June 30, 2017, the company was not involved in any legal proceedings other than those that would be considered part of the normal course of business.
ITEM 1A. |
Risk Factors |
There have been no material changes to the risk factors set forth in the “Risk Factors” section of the Prospectus filed with the SEC on May 9, 2017.
ITEM 2. |
Unregistered Sales of Equity Securities and Use of Proceeds |
Recent Sales of Unregistered Securities
There were no sales of securities by the company which were not registered under the Securities Act of 1933.
Use of Proceeds from Registered Securities
On June 6, 2016, the company’s Registration Statement on Form S-11 filed with the SEC (SEC File No. 333-208315) to offer up to 120,000,000 units ($120,000,000) to the public and 20,000,000 units ($20,000,000) to its members pursuant to the DRIP became effective and is effective for up to three (3) years thereafter. The registration statement was amended on May 9, 2017. As of June 30, 2017, we had sold approximately 57,546,000 – 39,407,000 units under our previous registration statements and 18,139,000 units under our 2016 registration statement, for gross proceeds from unit sales (including units issued under our distribution reinvestment plan) of approximately of $57,546,000 – $39,407,000 and $18,139,000, respectively.
The units have been registered pursuant to Section 12(g) of the Exchange Act. Such registration of the units, along with the satisfaction of certain other requirements under ERISA, enables the units to qualify as “publicly-offered securities” for purposes of ERISA and regulations issued thereunder. By satisfying those requirements, the underlying assets of the company should not be considered assets of a “benefit plan investor” (as defined under ERISA) by virtue of the investment by such benefit plan investor in the units.
The following summarizes gross proceeds from sales of units from inception (October 2009) through June 30, 2017.
|
Proceeds |
|
|
From investors - admitted |
$ |
52,242,725 |
|
From members under our DRIP |
|
5,130,903 |
|
From premiums paid by RMC(1) |
|
171,910 |
|
Gross proceeds from unit sales |
$ |
57,545,538 |
|
|
(1) |
If a member acquired units through an unsolicited sale, the member’s capital account is credited with their capital contribution plus a premium paid by RMC equal to the amount of the sales commissions that otherwise would have been paid to a broker-dealer by RMC. This amount is reported in the year paid as taxable income to the member. |
The proceeds from the sales of the units will not be segregated but will be commingled with the company’s cash. The ongoing sources of funds for loans are the proceeds from (1) sale of units, including units sold by reinvestment of distributions, (2) loan payoffs, (3) borrowers’ monthly principal and interest payments, and (4) to a lesser degree and, if obtained, a line of credit. Cash generated from loan payoffs and borrower payments of principal and interest is used for operating expenses, reimbursements to RMC of organization and offering expenses, and unit redemptions. The cash flow, if any, in excess of these uses is reinvested in new loans.
For a description of the formation loan advances made by RMI IX to RMC from offering proceeds to pay B/D sales commissions, see Note 3 (Manager and other Related Parties) to the financial statements included in Part I, Item 1 of this report, which information is incorporated by reference in this Item 2.
36
Redemptions are made once a quarter, on the last business day of the quarter. Redemptions for the three months ended June 30, 2017 were $53,152. The unit redemption program is ongoing and available to members beginning one year after the purchase of the units. The maximum number of units that may be redeemed in any year and the maximum amount of redemption available in any period to members are subject to certain limitations.
ITEM 3. |
Defaults Upon Senior Securities |
Not Applicable.
ITEM 4. |
Mine Safety Disclosures |
Not Applicable.
ITEM 5. |
Other Information |
None.
ITEM 6. |
Exhibits |
Exhibit No. |
|
Description of Exhibits |
|
|
|
31.1 |
|
Certification of Manager pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
|
|
|
32.1 |
|
Certification of Manager pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
|
|
|
101.INS |
|
XBRL Instance Document |
|
|
|
101.SCH |
|
XBRL Taxonomy Extension Schema Document |
|
|
|
101.CAL |
|
XBRL Taxonomy Extension Calculation Linkbase Document |
|
|
|
101.DEF |
|
XBRL Taxonomy Extension Definition Linkbase Document |
|
|
|
101.LAB |
|
XBRL Taxonomy Extension Label Linkbase Document |
|
|
|
101.PRE |
|
XBRL Taxonomy Extension Presentation Linkbase Document |
37
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.
|
REDWOOD MORTGAGE INVESTORS IX, LLC |
|||
|
(Registrant) |
|||
|
|
|
||
Date: August 14, 2017 |
By: |
Redwood Mortgage Corp., Manager |
||
|
|
|
|
|
|
|
By: |
/s/ Michael R. Burwell |
|
|
|
Name: |
Michael R. Burwell |
|
|
|
Title: |
President, Secretary and Treasurer |
|
|
|
|
(On behalf of the registrant, and in the capacity of principal financial officer) |
38
Exhibit No. |
|
Description of Exhibits |
|
|
|
31.1 |
|
Certification of Manager pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
|
|
|
32.1 |
|
Certification of Manager pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
|
|
|
101.INS |
|
XBRL Instance Document |
|
|
|
101.SCH |
|
XBRL Taxonomy Extension Schema Document |
|
|
|
101.CAL |
|
XBRL Taxonomy Extension Calculation Linkbase Document |
|
|
|
101.DEF |
|
XBRL Taxonomy Extension Definition Linkbase Document |
|
|
|
101.LAB |
|
XBRL Taxonomy Extension Label Linkbase Document |
|
|
|
101.PRE |
|
XBRL Taxonomy Extension Presentation Linkbase Document |
39