Filed Pursuant to Rule 424(b)(3)
Registration No. 333-208315
REDWOOD MORTGAGE INVESTORS IX, LLC
SUPPLEMENT NO. 5
TO THE PROSPECTUS DATED MAY 1, 2018
This Supplement No. 5 supplements the prospectus dated May 1, 2018, as supplemented by Supplement No. 4 dated August 20, 2018 and Cumulative Supplement No. 3 dated July 24, 2018 (the “May 2018 Prospectus”) and together with the May 2018 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. 5 is to update and supplement the May 2018 Prospectus with the information contained in our Quarterly Report on Form 10-Q, which we filed with the SEC on November 13, 2018 and is attached as Appendix A.
This Supplement No. 5 should be read in conjunction with the May 2018 Prospectus and is not complete without, and may not be delivered or utilized except in connection with, the May 2018 Prospectus, including any amendments or supplements to it.
The date of this Supplement No. 5 is November 15, 2018.
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 September 30, 2018
☐ |
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) |
177 Bovet Road, Suite 520, San Mateo, CA |
|
94402 |
(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 every Interactive Data File required to be submitted 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 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 |
☐ |
|
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
September 30, 2018 (unaudited) and December 31, 2017 (audited)
|
|
September 30, 2018 |
|
|
December 31, 2017 |
|
||
ASSETS |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
5,749,762 |
|
|
$ |
8,509,852 |
|
Loans |
|
|
|
|
|
|
|
|
Principal |
|
|
66,199,542 |
|
|
|
54,768,689 |
|
Advances |
|
|
16,240 |
|
|
|
13,989 |
|
Accrued interest |
|
|
520,148 |
|
|
|
409,867 |
|
Loan balances secured by deeds of trust |
|
|
66,735,930 |
|
|
|
55,192,545 |
|
Loan administrative fees, net |
|
|
1,348 |
|
|
|
9,008 |
|
Total assets |
|
$ |
72,487,040 |
|
|
$ |
63,711,405 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES, INVESTORS IN APPLICANT STATUS, AND MEMBERS’ CAPITAL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities - Accounts payable and accrued liabilities |
|
$ |
11,135 |
|
|
$ |
180 |
|
|
|
|
|
|
|
|
|
|
Investors in applicant status |
|
|
1,349,575 |
|
|
|
3,270,312 |
|
|
|
|
|
|
|
|
|
|
Members’ capital, net |
|
|
75,602,970 |
|
|
|
64,218,001 |
|
Receivable from manager (formation loan) |
|
|
(4,476,640 |
) |
|
|
(3,777,088 |
) |
Members’ capital, net, less formation loan |
|
|
71,126,330 |
|
|
|
60,440,913 |
|
Total liabilities, investors in applicant status and members’ capital |
|
$ |
72,487,040 |
|
|
$ |
63,711,405 |
|
The accompanying notes are an integral part of these financial statements.
2
REDWOOD MORTGAGE INVESTORS IX, LLC
For the Three and Nine Months Ended September 30, 2018 and 2017 (unaudited)
|
|
Three Months Ended September 30 |
|
|
Nine Months Ended September 30 |
|
||||||||||
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
||||
Revenues, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
$ |
1,305,044 |
|
|
$ |
1,074,539 |
|
|
|
3,798,691 |
|
|
$ |
2,850,783 |
|
Late fees |
|
|
4,773 |
|
|
|
11,326 |
|
|
|
15,015 |
|
|
|
19,153 |
|
Gain on sale, loans |
|
|
— |
|
|
|
— |
|
|
|
14,246 |
|
|
|
— |
|
Total revenues |
|
|
1,309,817 |
|
|
|
1,085,865 |
|
|
|
3,827,952 |
|
|
|
2,869,936 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operations expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage servicing fees |
|
|
36,266 |
|
|
|
30,627 |
|
|
|
110,144 |
|
|
|
81,795 |
|
Asset management fees, net (Note 3) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Costs from Redwood Mortgage Corp., net (Note 3) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Professional services, net (Note 3) |
|
|
90,957 |
|
|
|
45,794 |
|
|
|
179,855 |
|
|
|
48,158 |
|
Other |
|
|
1,442 |
|
|
|
1,771 |
|
|
|
9,939 |
|
|
|
5,896 |
|
Total operations expense |
|
|
128,665 |
|
|
|
78,192 |
|
|
|
299,938 |
|
|
|
135,849 |
|
Net income |
|
$ |
1,181,152 |
|
|
$ |
1,007,673 |
|
|
$ |
3,528,014 |
|
|
$ |
2,734,087 |
|
Members (99%) |
|
|
1,169,341 |
|
|
|
997,596 |
|
|
|
3,492,734 |
|
|
|
2,706,746 |
|
Managers (1%) |
|
|
11,811 |
|
|
|
10,077 |
|
|
|
35,280 |
|
|
|
27,341 |
|
|
|
$ |
1,181,152 |
|
|
$ |
1,007,673 |
|
|
$ |
3,528,014 |
|
|
$ |
2,734,087 |
|
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 Three Months Ended September 30, 2018 (unaudited)
|
|
|
|
|
|
Members' Capital, net |
|
|||||||||||||
|
|
Investors In Applicant Status |
|
|
Members’ Capital |
|
|
Manager’s Capital |
|
|
Unallocated Organization and Offering Expenses |
|
|
Members’ Capital, net |
|
|||||
Balance at June 30, 2018 |
|
$ |
1,300,160 |
|
|
$ |
76,346,119 |
|
|
$ |
97,091 |
|
|
$ |
(2,590,122 |
) |
|
$ |
73,853,088 |
|
Contributions on application |
|
|
1,977,425 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Contributions admitted to members' capital |
|
|
(1,944,110 |
) |
|
|
1,944,110 |
|
|
|
1,948 |
|
|
|
— |
|
|
|
1,946,058 |
|
Premiums paid on application by RMC |
|
|
19,950 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Premiums admitted to members' capital |
|
|
(3,850 |
) |
|
|
3,850 |
|
|
|
— |
|
|
|
— |
|
|
|
3,850 |
|
Net income |
|
|
— |
|
|
|
1,169,341 |
|
|
|
11,811 |
|
|
|
— |
|
|
|
1,181,152 |
|
Earnings distributed to members |
|
|
— |
|
|
|
(1,137,066 |
) |
|
|
— |
|
|
|
— |
|
|
|
(1,137,066 |
) |
Earnings distributed used in DRIP |
|
|
— |
|
|
|
613,170 |
|
|
|
— |
|
|
|
— |
|
|
|
613,170 |
|
Members’ redemptions |
|
|
— |
|
|
|
(787,524 |
) |
|
|
— |
|
|
|
— |
|
|
|
(787,524 |
) |
Organization and offering expenses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(92,543 |
) |
|
|
(92,543 |
) |
Organization and offering expenses allocated |
|
|
— |
|
|
|
(79,027 |
) |
|
|
— |
|
|
|
79,027 |
|
|
|
— |
|
Manager reimbursement |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
18,606 |
|
|
|
18,606 |
|
Early withdrawal penalties |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4,179 |
|
|
|
4,179 |
|
Balance at September 30, 2018 |
|
$ |
1,349,575 |
|
|
$ |
78,072,973 |
|
|
$ |
110,850 |
|
|
$ |
(2,580,853 |
) |
|
$ |
75,602,970 |
|
Statement of Changes in Members’ Capital
For the Nine Months Ended September 30, 2018 (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, 2017 |
|
$ |
3,270,312 |
|
|
$ |
66,450,424 |
|
|
$ |
102,902 |
|
|
$ |
(2,335,325 |
) |
|
$ |
64,218,001 |
|
Contributions on application |
|
|
9,385,023 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Contributions admitted to members' capital |
|
|
(11,315,105 |
) |
|
|
11,315,105 |
|
|
|
11,358 |
|
|
|
— |
|
|
|
11,326,463 |
|
Premiums paid on application by RMC |
|
|
52,990 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Premiums admitted to members' capital |
|
|
(43,645 |
) |
|
|
43,645 |
|
|
|
— |
|
|
|
— |
|
|
|
43,645 |
|
Net income |
|
|
— |
|
|
|
3,492,734 |
|
|
|
35,280 |
|
|
|
— |
|
|
|
3,528,014 |
|
Earnings distributed to members |
|
|
— |
|
|
|
(3,315,986 |
) |
|
|
(38,690 |
) |
|
|
— |
|
|
|
(3,354,676 |
) |
Earnings distributed used in DRIP |
|
|
— |
|
|
|
1,800,930 |
|
|
|
— |
|
|
|
— |
|
|
|
1,800,930 |
|
Members’ redemptions |
|
|
— |
|
|
|
(1,490,164 |
) |
|
|
— |
|
|
|
— |
|
|
|
(1,490,164 |
) |
Organization and offering expenses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(514,933 |
) |
|
|
(514,933 |
) |
Organization and offering expenses allocated |
|
|
— |
|
|
|
(223,715 |
) |
|
|
— |
|
|
|
223,715 |
|
|
|
— |
|
Manager reimbursement |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
39,936 |
|
|
|
39,936 |
|
Early withdrawal penalties |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,754 |
|
|
|
5,754 |
|
Balance at September 30, 2018 |
|
$ |
1,349,575 |
|
|
$ |
78,072,973 |
|
|
$ |
110,850 |
|
|
$ |
(2,580,853 |
) |
|
$ |
75,602,970 |
|
The accompanying notes are an integral part of these financial statements.
4
REDWOOD MORTGAGE INVESTORS IX, LLC
For the Three and Nine Months Ended September 30, 2018 and 2017 (unaudited)
|
|
Three Months Ended September 30 |
|
|
Nine Months Ended September 30 |
|
||||||||||
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
||||
Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest received |
|
$ |
1,225,095 |
|
|
$ |
1,038,252 |
|
|
$ |
3,610,914 |
|
|
$ |
2,755,734 |
|
Other loan income |
|
|
4,923 |
|
|
|
11,376 |
|
|
|
14,267 |
|
|
|
19,253 |
|
Loan administrative fee reimbursed (paid) |
|
|
— |
|
|
|
3,569 |
|
|
|
3,130 |
|
|
|
17,030 |
|
Operations expense |
|
|
(109,456 |
) |
|
|
(25,635 |
) |
|
|
(275,295 |
) |
|
|
(77,748 |
) |
Total cash provided by (used in) operations |
|
|
1,120,562 |
|
|
|
1,027,562 |
|
|
|
3,353,016 |
|
|
|
2,714,269 |
|
Investing – loan principal/advances |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal collected on loans |
|
|
11,412,938 |
|
|
|
5,802,607 |
|
|
|
31,007,578 |
|
|
|
17,921,395 |
|
Loans originated |
|
|
(24,073,750 |
) |
|
|
(12,403,750 |
) |
|
|
(50,614,250 |
) |
|
|
(31,889,883 |
) |
Loans sold to non-affiliate, net |
|
|
— |
|
|
|
— |
|
|
|
14,163,158 |
|
|
|
— |
|
Loans sold to affiliates |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
999,995 |
|
Loans acquired from affiliates |
|
|
— |
|
|
|
— |
|
|
|
(5,889,819 |
) |
|
|
— |
|
Advances (made) received on loans |
|
|
(168 |
) |
|
|
18,837 |
|
|
|
(2,251 |
) |
|
|
9,881 |
|
Total cash provided by (used in) investing |
|
|
(12,660,980 |
) |
|
|
(6,582,306 |
) |
|
|
(11,335,584 |
) |
|
|
(12,958,612 |
) |
Financing – members’ capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributions by members, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributions by members |
|
|
1,999,333 |
|
|
|
7,424,326 |
|
|
|
9,449,325 |
|
|
|
17,633,766 |
|
Organization and offering expenses paid, net |
|
|
(73,936 |
) |
|
|
(241,787 |
) |
|
|
(474,996 |
) |
|
|
(609,637 |
) |
Formation loan funding |
|
|
(138,420 |
) |
|
|
(505,263 |
) |
|
|
(707,941 |
) |
|
|
(1,225,582 |
) |
Total cash provided by members, net |
|
|
1,786,977 |
|
|
|
6,677,276 |
|
|
|
8,266,388 |
|
|
|
15,798,547 |
|
Distributions to members |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings distributed |
|
|
(523,896 |
) |
|
|
(424,860 |
) |
|
|
(1,553,746 |
) |
|
|
(1,135,212 |
) |
Redemptions |
|
|
(787,524 |
) |
|
|
(346,800 |
) |
|
|
(1,490,164 |
) |
|
|
(800,262 |
) |
Cash distributions to members |
|
|
(1,311,420 |
) |
|
|
(771,660 |
) |
|
|
(3,043,910 |
) |
|
|
(1,935,474 |
) |
Total cash provided by (used in) financing |
|
|
475,557 |
|
|
|
5,905,616 |
|
|
|
5,222,478 |
|
|
|
13,863,073 |
|
Net increase (decrease) in cash |
|
|
(11,064,861 |
) |
|
|
350,872 |
|
|
|
(2,760,090 |
) |
|
|
3,618,730 |
|
Cash, beginning of period |
|
|
16,814,623 |
|
|
|
5,462,712 |
|
|
|
8,509,852 |
|
|
|
2,194,854 |
|
Cash, September 30 |
|
$ |
5,749,762 |
|
|
$ |
5,813,584 |
|
|
$ |
5,749,762 |
|
|
$ |
5,813,584 |
|
Reconciliation of net income to Total cash provided by (used in) operations
|
|
Three Months Ended September 30 |
|
|
Nine Months Ended September 30 |
|
||||||||||
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
||||
Net income |
|
$ |
1,181,152 |
|
|
$ |
1,007,673 |
|
|
$ |
3,528,014 |
|
|
$ |
2,734,087 |
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Gain) on sale, loans |
|
|
— |
|
|
|
— |
|
|
|
(14,246 |
) |
|
|
— |
|
Amortization of loan administrative fees |
|
|
1,276 |
|
|
|
— |
|
|
|
4,530 |
|
|
|
— |
|
Change in operating assets and liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued interest |
|
|
(81,225 |
) |
|
|
(36,288 |
) |
|
|
(192,308 |
) |
|
|
(95,051 |
) |
Receivable from affiliate |
|
|
135 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Loan administrative fees reimbursed (paid) |
|
|
— |
|
|
|
3,569 |
|
|
|
3,130 |
|
|
|
17,030 |
|
Accounts payable |
|
|
9,049 |
|
|
|
38,483 |
|
|
|
11,000 |
|
|
|
42,257 |
|
Other |
|
|
10,175 |
|
|
|
14,125 |
|
|
|
12,896 |
|
|
|
15,946 |
|
Total adjustments |
|
|
(60,590 |
) |
|
|
19,889 |
|
|
|
(174,998 |
) |
|
|
(19,818 |
) |
Total cash provided by (used in) operations |
|
$ |
1,120,562 |
|
|
$ |
1,027,562 |
|
|
$ |
3,353,016 |
|
|
$ |
2,714,269 |
|
The accompanying notes are an integral part of these financial statements.
5
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2018 (unaudited)
NOTE 1 – ORGANIZATION AND GENERAL
In the opinion of the Redwood Mortgage Corp. (RMC or 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, 2017 filed with the U.S. Securities and Exchange Commission (SEC). The results of operations for the three and nine month periods ended September 30, 2018 are not necessarily indicative of the operations results to be expected for the full year.
Redwood Mortgage Investors IX, LLC (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.
The company’s 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 from:
|
• |
sale of members’ units, net of reimbursement to RMC of organization and offering expenses (“O&O expenses”), including units sold by reinvestment of distributions; |
|
• |
loan payoffs; |
|
• |
borrowers’ monthly principal and interest payments; |
|
• |
loan sales; and |
|
• |
a line of credit, if obtained. |
Profits and losses are allocated monthly among the members according to their respective capital accounts after one percent (1%) of the profits and losses are allocated to the manager. RMC’s allocated one percent (1%) of the profits and losses was $11,811 and $10,077 for the three months ended and $35,280 and $27,341 for the nine months ended September 30, 2018 and 2017, respectively. 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 the California LLC cash receipts taxes paid by the company.
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 the conduct of the business as RMI IX has no employees. The manager is required to contribute to capital one tenth of one percent (0.1%) of the aggregate capital accounts of the members. The mortgage loans the company funds and/or invests in are arranged and generally are serviced by RMC.
The rights, duties and powers of the members and manager of the company are governed by the Ninth Amended and Restated Limited Liability Company Operating Agreement of RMI IX (the “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 managers, 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
September 30, 2018 (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 O&O expenses allocated to the members’ accounts for the applicable period pursuant to the company’s reimbursement to RMC and allocation to members’ accounts of organization and offering expenses policy. The amount otherwise distributable, less the respective amounts of organization and offering expenses allocated to members, is the net distribution. 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.
See Note 3 (Manager and Other Related Parties) to the financial statements for a detailed discussion on the allocation of O&O to members’ accounts.
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.
The company’s net income, cash available for distribution, and net-distribution rate fluctuates depending on:
|
• |
loan origination volume and the balance of capital available to lend; |
|
• |
the current and future interest rates negotiated with borrowers; |
|
• |
the timing and amount of gains received from loan sales, if any; |
|
• |
payment of fees and cost reimbursements to RMC; and, |
|
• |
the amount and timing of other operating expenses, including expenses for professional services. |
To determine the amount of cash to be distributed in any specific month, the company relies in part on its forecast of full year profits, which takes into account the difference between the forecasted and actual results in the year and the requirement to maintain a cash reserve. At September 30, 2018 cumulative year to date earnings (estimated) allocated to members’ accounts was $3,539,701 and net income available to members (actual) was $3,492,734. The difference between earnings allocated to members’ account and net income available to members of $46,967 is anticipated to approximate zero by December 31, 2018.
Since commencement of operations in 2009, the manager, at its sole discretion, provided significant financial support to the company which affected the net income, cash available for distribution, and the net-distribution rate, including:
|
• |
charging less than the maximum allowable fees; |
|
• |
not requesting reimbursement of qualifying costs attributable to the company (“Costs from RMC”) on the Statements of Income); and/or, |
|
• |
absorbing some, and in certain periods, all of the company’s direct expenses, such as professional fees. |
Such fee and cost-reimbursement waivers and the absorption of the company’s expenses by RMC were not made for the purpose of providing the company with sufficient funds to satisfy any required level of distributions, as the company has no such required level of distributions, nor to meet withdrawal requests. Any decision to waive fees or cost-reimbursements and/or to absorb direct expenses, and the amount (if any) to be waived or absorbed, is made by RMC in its sole discretion. This assistance has increased the company’s financial performance and resulted in an annual 6.5% net distribution rate since inception (6.95% before O&O expense allocation of 0.45%, annually when applicable) for periods prior to February 28, 2018.
7
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2018 (unaudited)
In March 2018, the manager communicated to the members a reduction of the net distribution rate as an annualized percentage of members’ capital from 6.5% to 6.0% for March 2018 and that effective April 1, 2018, RMC would cease absorbing any of the company’s direct expenses. Further, by the fourth quarter of 2018, RMC will have begun reducing fee waivers and/or commenced requesting reimbursement of qualifying costs attributable to the company (i.e. Costs from RMC). By July 2019, the company will be paying RMC the fees entitled to the manager under the Operating Agreement and will be reimbursing RMC for the qualifying costs attributable to the company. As financial support from the manager decreases and eventually ceases, net distribution rates will decrease correspondingly.
Beginning in April 2018, the company commenced paying its direct expenses for professional-service fees (legal and audit/tax compliance) and other operating expenses (postage, printing etc.). The annualized net distribution rate at September 30, 2018 was 5.80%.
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 are substantial restrictions on transferability of units, and there is no established public trading and/or secondary market for the units and none is expected to develop. 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 maximum number of units which may be redeemed per quarter per individual member shall not exceed the greater of (i) 100,000 units, or (ii) 25% of the member’s total outstanding units. 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. As provided in the Operating Agreement, 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. In the event unit withdrawal requests exceed 5% in any calendar year, units will be redeemed in the priority provided in the Operating Agreement.
Contributed capital
The manager is required to contribute to capital one tenth of one percent (0.1%) of the aggregate capital accounts of the members.
8
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2018 (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. The formation loan is forgiven if the manager is removed and RMC is no longer receiving payments for services rendered.
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 September 30, 2018 the company had made such advances of $5,367,887, of which $4,476,640 remains outstanding on the formation loan.
RMC is required to make annual payments on the formation loan in the amount of one tenth of the principal balance outstanding at December 31 of the prior year.
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 September 30, 2018 are summarized below.
|
Proceeds |
|
|
From investors - admitted |
$ |
75,228,462 |
|
From members under our DRIP |
|
8,033,525 |
|
From premiums paid by RMC(1) |
|
332,749 |
|
Total proceeds from unit sales |
$ |
83,594,736 |
|
|
(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. |
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 in effect for up to three (3) years thereafter. As of September 30, 2018, the company had sold approximately 83,595,000 units– 39,407,000 units under previous registration statements and approximately 44,188,000 units under the June 2016 registration statement. Correspondingly, gross proceeds from unit sales at $1 per unit (including units issued under the distribution reinvestment plan) were approximately $39,407,000 and $44,188,000, respectively.
The June 2016 registration statement expires June 6, 2019, and unit sales will cease, unless extended by the filing of another follow-on registration statement prior to June 3, 2019.
Use of Proceeds from sale of units
The company will use the proceeds from the sale of the units to:
|
• |
make additional loans; |
|
• |
fund working capital reserves; |
9
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2018 (unaudited)
|
• |
fund a formation loan to RMC at up to 7% of proceeds from sale of units. |
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).
10
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2018 (unaudited)
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.
Cash and cash equivalents
The company considers all highly liquid financial instruments with maturities of three months or less at the time of purchase to be cash equivalents. At September 30, 2018, substantially all of the company’s cash balances in banks exceed the federal depository insurance limit of $250,000.
Loans and interest income
Loans generally are stated at the unpaid principal balance (principal). The manager 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 amounts paid out on the borrower’s behalf and any accrued interest on amounts paid out, 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 late fees, then to the accrued interest, then to advances, 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. Impaired loans continue to recognize interest income as long as the loan is in the process of collection and is considered to be well-secured. Impaired loans are placed on non-accrual status if 180 days delinquent or 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.
11
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2018 (unaudited)
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 dollar amount by which the fair value of the collateral, net of any senior liens exceeds 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.
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 the current incurred credit loss model, and generally may result in allowances being recognized in earlier periods than under the current credit loss model. The manager expects to adopt the ASU for interim and annual reporting in 2020.
12
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2018 (unaudited)
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:
|
• |
an uninsured event(s) specifically impacting the collateral or |
|
• |
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.
-Accounting and Financial Reporting for Revenue Recognition
On May 28, 2014, the FASB issued a final ASU 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 was effective January 1, 2018, and has been adopted using the modified retrospective approach.
Adoption of the revenue standard did not have an impact on the company’s current revenue recognition policies since the scope of guidance is not applicable to financial instruments including loans and therefore did not have an impact on the recognition of interest income or late fees.
NOTE 3 – MANAGER AND OTHER RELATED PARTIES
RMC is entitled to 1% of the profits and losses of the company. See Note 1 (Organization and General).
Manager financial support (RMC support)
RMC support provided, as detailed below, totaled approximately $532,000 and $375,000 for the three months ended and $1,586,000 and $1,196,000, for the nine months ended September 30, 2018 and 2017, respectively.
Loan administrative fees and operating expenses, including amounts for fees and cost reimbursements waived and/or expenses absorbed by RMC, for the three and nine months ended September 30, 2018 are presented in the following table.
|
|
|
|
|
|
Operating Expenses |
|
|
|
|
|
|||||||||||||||||
|
|
Loan Admin Fees |
|
|
Mortgage Servicing Fees |
|
|
Asset Management Fee |
|
|
Costs from RMC |
|
|
Professional Services |
|
|
Other |
|
|
Total |
|
|||||||
For the three months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chargeable/reimbursable |
|
$ |
240,738 |
|
|
$ |
36,266 |
|
|
$ |
104,955 |
|
|
$ |
186,523 |
|
|
$ |
90,957 |
|
|
$ |
1,442 |
|
|
$ |
660,881 |
|
RMC support |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waived |
|
|
(240,738 |
) |
|
|
— |
|
|
|
(104,955 |
) |
|
|
(186,523 |
) |
|
|
— |
|
|
|
— |
|
|
|
(532,216 |
) |
Expenses absorbed by RMC |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total RMC support |
|
|
(240,738 |
) |
|
|
— |
|
|
|
(104,955 |
) |
|
|
(186,523 |
) |
|
|
— |
|
|
|
— |
|
|
|
(532,216 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charged |
|
$ |
— |
|
|
$ |
36,266 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
90,957 |
|
|
$ |
1,442 |
|
|
$ |
128,665 |
|
13
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2018 (unaudited)
|
|
|
|
|
Operating Expenses |
|
|
|
|
|
||||||||||||||||||
|
|
Loan Admin Fees |
|
|
Mortgage Servicing Fees |
|
|
Asset Management Fee |
|
|
Costs from RMC |
|
|
Professional Services |
|
|
Other |
|
|
Total |
|
|||||||
For the nine months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chargeable/reimbursable |
|
$ |
565,041 |
|
|
$ |
110,144 |
|
|
$ |
314,865 |
|
|
$ |
548,530 |
|
|
$ |
323,007 |
|
|
$ |
24,185 |
|
|
$ |
1,885,772 |
|
RMC support |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waived |
|
|
(565,041 |
) |
|
|
— |
|
|
|
(314,865 |
) |
|
|
(548,530 |
) |
|
|
— |
|
|
|
— |
|
|
|
(1,428,436 |
) |
Expenses absorbed by RMC |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(143,152 |
) |
|
|
(14,246 |
) |
|
|
(157,398 |
) |
Total RMC support |
|
|
(565,041 |
) |
|
|
— |
|
|
|
(314,865 |
) |
|
|
(548,530 |
) |
|
|
(143,152 |
) |
|
|
(14,246 |
) |
|
|
(1,585,834 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charged |
|
$ |
— |
|
|
$ |
110,144 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
179,855 |
|
|
$ |
9,939 |
|
|
$ |
299,938 |
|
Loan administrative fees and operating expenses, including amounts for fees and cost reimbursements waived and/or expenses absorbed by RMC, for the three and nine months ended September 30, 2017 are presented in the following table.
|
|
|
|
|
|
Operating Expenses |
|
|
|
|
|
|||||||||||||||||
|
|
Loan Admin Fees |
|
|
Mortgage Servicing Fees |
|
|
Asset Management Fee |
|
|
Costs from RMC |
|
|
Professional Services |
|
|
Other |
|
|
Total |
|
|||||||
For the three months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chargeable/reimbursable |
|
$ |
124,038 |
|
|
$ |
30,627 |
|
|
$ |
76,776 |
|
|
$ |
146,558 |
|
|
$ |
69,944 |
|
|
$ |
5,340 |
|
|
$ |
453,283 |
|
RMC support |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waived |
|
|
(124,038 |
) |
|
|
— |
|
|
|
(76,776 |
) |
|
|
(146,558 |
) |
|
|
— |
|
|
|
— |
|
|
|
(347,372 |
) |
Expenses absorbed by RMC |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(24,150 |
) |
|
|
(3,569 |
) |
|
|
(27,719 |
) |
Total RMC support |
|
|
(124,038 |
) |
|
|
— |
|
|
|
(76,776 |
) |
|
|
(146,558 |
) |
|
|
(24,150 |
) |
|
|
(3,569 |
) |
|
|
(375,091 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charged |
|
$ |
— |
|
|
$ |
30,627 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
45,794 |
|
|
$ |
1,771 |
|
|
$ |
78,192 |
|
|
|
|
|
|
|
Operating Expenses |
|
|
|
|
|
|||||||||||||||||
|
|
Loan Admin Fees |
|
|
Mortgage Servicing Fees |
|
|
Asset Management Fee |
|
|
Costs from RMC |
|
|
Professional Services |
|
|
Other |
|
|
Total |
|
|||||||
For the nine months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chargeable/reimbursable |
|
$ |
318,899 |
|
|
$ |
81,795 |
|
|
$ |
230,328 |
|
|
$ |
364,904 |
|
|
$ |
303,035 |
|
|
$ |
32,875 |
|
|
$ |
1,331,836 |
|
RMC support |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waived |
|
|
(318,899 |
) |
|
|
— |
|
|
|
(230,328 |
) |
|
|
(364,904 |
) |
|
|
— |
|
|
|
— |
|
|
|
(914,131 |
) |
Expenses absorbed by RMC |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(254,877 |
) |
|
|
(26,979 |
) |
|
|
(281,856 |
) |
Total RMC support |
|
|
(318,899 |
) |
|
|
— |
|
|
|
(230,328 |
) |
|
|
(364,904 |
) |
|
|
(254,877 |
) |
|
|
(26,979 |
) |
|
|
(1,195,987 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charged |
|
$ |
— |
|
|
$ |
81,795 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
48,158 |
|
|
$ |
5,896 |
|
|
$ |
135,849 |
|
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. Loan administrative fees collected prior to August 2015 are being amortized over the contractual life of the loan and will be fully amortized by year end 2018.
14
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2018 (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. 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. RMC intends to begin reducing these fee waivers by the fourth quarter of 2018. Beginning in April 2018, the calculation of the asset management fees was adjusted to conform to the specifically applicable provisions of the Operating Agreement, accordingly the 2017 dollar amounts in the table above have been updated. The previously disclosed asset management fees were $106,800 for the three months ended and $288,194 for the nine months ended September 30, 2018. This update had no effect on net income or total operating expenses, as all asset management fees were waived in all periods presented.
Costs from RMC
RMC, per the Operating Agreement, may request reimbursement by the company for operations expense incurred on behalf of the company, including without limitation, postage and preparation of reports to members and out-of-pocket general and administration expenses. Certain of these qualifying costs (e.g. postage) can be tracked by RMC as specifically attributable to the company. Other costs (e.g. RMC’s accounting and audit fees, legal fees and expenses, qualifying payroll expenses, occupancy, and insurance premium) 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.
RMC, at its sole discretion, has elected to request less than the maximum amount of reimbursement for operating expenses. An increase or decrease in this reimbursement, within the limits set by the Operating Agreement, directly impacts the yield to the members. RMC intends to initiate collecting qualifying expenses by the fourth quarter of 2018.
Professional Services
Professional services consist primarily of legal, regulatory (including SEC/FINRA compliance) and audit and tax compliance expenses.
For the three months ended September 30, 2018, RMI IX paid for all professional services directly. Prior to April 2018, RMC, at its sole discretion, had elected to absorb some or all of RMI IX’s expenses for professional services (and other operating expenses directly incurred by the company).
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.
15
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2018 (unaudited)
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. During the nine months ended September 30, 2018, Redwood Mortgage Investors VIII, LP, an affiliated mortgage fund, assigned to the company two performing loans in-full at par value of approximately $5,890,000. The company paid cash for the loans and the affiliated mortgage fund has no continuing obligation or involvement on the loans assigned to the company. During the nine months ended September 30, 2017, the company assigned one loan at par value of approximately $999,995 to Redwood Mortgage Investors VIII, LP.
Formation loan
Formation loan transactions are presented in the following table.
|
|
For the nine months ended |
|
|
Since Inception |
|
||
Balance, beginning of period |
|
$ |
3,777,088 |
|
|
$ |
— |
|
Formation loan advances to RMC |
|
|
707,941 |
|
|
|
5,367,887 |
|
Payments received from RMC |
|
|
— |
|
|
|
(854,077 |
) |
Early withdrawal penalties applied |
|
|
(8,389 |
) |
|
|
(37,170 |
) |
Balance, September 30, 2018 |
|
$ |
4,476,640 |
|
|
$ |
4,476,640 |
|
Subscription proceeds since inception |
|
|
|
|
|
$ |
76,561,587 |
|
Formation loan advance rate |
|
|
|
|
|
|
7 |
% |
The future minimum payments on the formation loan, net of early withdrawal penalties, as of September 30, 2018 are presented in the following table.
2018 |
|
$ |
369,320 |
|
2019 |
|
|
377,709 |
|
2020 |
|
|
377,709 |
|
2021 |
|
|
377,709 |
|
2022 |
|
|
377,709 |
|
Thereafter |
|
|
2,596,484 |
|
Total |
|
$ |
4,476,640 |
|
RMC is required to make annual payments on the formation loan, net of early withdrawal penalties, 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.
The table below presents the company’s unit redemptions for the three and nine months ended September 30, 2018 and 2017.
|
|
Three months ended |
|
|
Nine months ended |
|
||||||||||
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
||||
Capital redemptions-without penalty |
|
$ |
635,218 |
|
|
$ |
140,550 |
|
|
$ |
1,211,085 |
|
|
$ |
548,338 |
|
Capital redemptions-subject to penalty |
|
|
152,306 |
|
|
|
206,250 |
|
|
|
279,079 |
|
|
|
251,924 |
|
Total |
|
$ |
787,524 |
|
|
$ |
346,800 |
|
|
$ |
1,490,164 |
|
|
$ |
800,262 |
|
16
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2018 (unaudited)
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.
O & O expenses are summarized in the following table.
|
|
2018 |
|
|
Since Inception |
|
||
Balance, January 1 |
|
$ |
2,335,325 |
|
|
$ |
— |
|
O&O expenses reimbursed to RMC |
|
|
514,933 |
|
|
|
3,409,547 |
|
Early withdrawal penalties applied (1) |
|
|
(5,754 |
) |
|
|
(24,269 |
) |
O&O expenses allocated(2) |
|
|
(223,715 |
) |
|
|
(605,872 |
) |
O&O expenses reimbursed by RMC (3) |
|
|
(39,936 |
) |
|
|
(198,553 |
) |
Balance, September 30 (4) |
|
$ |
2,580,853 |
|
|
$ |
2,580,853 |
|
|
(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) |
Beginning in 2016, O&O expenses reimbursed to RMC by RMI IX are allocated to members’ capital accounts over 40 quarters |
|
(3) |
RMC reimburses the company for any yet unallocated O&O expenses on units redeemed prior to the 40 quarters. |
|
(4) |
Per the Operating Agreement, RMI IX reimburses RMC for O&O expenses at 4.5% gross proceeds from future unit sales. As of September 30, 2018, RMC had incurred $3,531,711 of cumulative O&O expenses in excess of the 4.5% cap, and which may be reimbursed to RMC from proceeds of future unit sales. |
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 September 30, 2018, 87 of the company’s 93 loans (representing 97% 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 September 30, 2018, 61 loans outstanding (representing 54% of the aggregate principal balance of the company’s loan portfolio) provide for 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 balance due at maturity.
17
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2018 (unaudited)
Secured loans unpaid principal balance (principal)
Secured loan transactions are summarized in the following table for the three and nine months ended September 30, 2018.
|
|
For the three months ended |
|
|
For the nine months ended |
|
||
Principal, beginning of period |
|
$ |
53,538,730 |
|
|
$ |
54,768,689 |
|
Loans originated |
|
|
24,073,750 |
|
|
|
50,614,250 |
|
Loans acquired from affiliates |
|
|
— |
|
|
|
5,889,819 |
|
Loans sold to non-affiliate |
|
|
— |
|
|
|
(14,065,638 |
) |
Principal payments received |
|
|
(11,412,938 |
) |
|
|
(31,007,578 |
) |
Principal, September 30, 2018 |
|
$ |
66,199,542 |
|
|
$ |
66,199,542 |
|
During the three months ended September 30, 2018, the company renewed no loans. During the nine months ended September 30, 2018, the company renewed 6 loans, at then market terms, with an aggregate principal balance of $2,492,545, which are not included in the activity shown above.
On June 27, 2018 the company closed on the sale of loans comprising approximately 20% of the loan portfolio to an unaffiliated bank (the “Acquiror”) pursuant to an Asset Sale Agreement dated June 27, 2018 (the “Asset Sale Agreement’). The Asset Sale Agreement contains customary representations, warranties, and covenants. The loans sold represented principal of $14,065,638 and interest owing of $82,027. The mortgage servicing rights were released to the Acquiror. The loans sold are secured by property located in the California counties of San Mateo, Sacramento, Contra Costa, San Bernardino, Alameda, Orange, San Francisco, Santa Clara, Sonoma, and San Joaquin. The loan sale transaction was arranged by a third-party, unaffiliated national firm engaged by RMC. Proceeds from the loan sales was $14,163,158, net of transactions costs of $70,148. The transaction generated an immaterial gain (net of expenses).
18
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2018 (unaudited)
Secured loans had the characteristics presented in the following table.
|
|
September 30, |
|
|
December 31, |
|
||
|
|
2018 |
|
|
2017 |
|
||
Number of secured loans |
|
|
93 |
|
|
|
93 |
|
Secured loans – principal |
|
$ |
66,199,542 |
|
|
$ |
54,768,689 |
|
Secured loans – lowest interest rate (fixed) |
|
|
7.0 |
% |
|
|
6.9 |
% |
Secured loans – highest interest rate (fixed) |
|
|
10.5 |
% |
|
|
10.5 |
% |
|
|
|
|
|
|
|
|
|
Average secured loan – principal |
|
$ |
711,823 |
|
|
$ |
588,911 |
|
Average principal as percent of total principal |
|
|
1.1 |
% |
|
|
1.1 |
% |
Average principal as percent of members’ capital |
|
|
0.9 |
% |
|
|
0.9 |
% |
Average principal as percent of total assets |
|
|
1.0 |
% |
|
|
0.9 |
% |
|
|
|
|
|
|
|
|
|
Largest secured loan – principal |
|
$ |
3,489,512 |
|
|
$ |
3,239,124 |
|
Largest principal as percent of total principal |
|
|
5.3 |
% |
|
|
5.9 |
% |
Largest principal as percent of members’ capital |
|
|
4.6 |
% |
|
|
5.0 |
% |
Largest principal as percent of total assets |
|
|
4.8 |
% |
|
|
5.1 |
% |
|
|
|
|
|
|
|
|
|
Smallest secured loan – principal |
|
$ |
78,225 |
|
|
$ |
52,562 |
|
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 California counties where security is located |
|
|
14 |
|
|
|
16 |
|
Largest percentage of principal in one California county |
|
|
27.3 |
% |
|
|
22.6 |
% |
|
|
|
|
|
|
|
|
|
Number of secured loans with filed notice of default |
|
|
2 |
|
|
|
1 |
|
Secured loans in foreclosure – principal |
|
$ |
566,456 |
|
|
$ |
139,643 |
|
|
|
|
|
|
|
|
|
|
Number of secured loans with an interest reserve |
|
|
— |
|
|
|
— |
|
Interest reserves |
|
$ |
— |
|
|
$ |
— |
|
As of September 30, 2018, the company’s largest loan with principal of $3,489,512 represents 5.3% of outstanding secured loans and 4.8% of company assets. The loan is secured single family residence located in San Mateo County, bears an interest rate of 7.50% and matures on May 1, 2019. As of September 30, 2018, the company had 2 loans with filed notices of default.
In compliance with California laws and regulations, all borrower receipts are deposited into a bank trust account maintained by RMC and subsequently disbursed to the company after an appropriate holding period. At September 30, 2018, the trust account held a balance relating to the company’s loan portfolio of $45,610, consisting of both interest and principal payments from borrowers, all of which was disbursed by October 16, 2018.
19
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2018 (unaudited)
Secured loans had the lien positions presented in the following table.
|
|
September 30, 2018 |
|
|
December 31, 2017 |
|
||||||||||||||||||
|
|
Loans |
|
|
Principal |
|
|
Percent |
|
|
Loans |
|
|
Principal |
|
|
Percent |
|
||||||
First trust deeds |
|
|
45 |
|
|
$ |
33,465,809 |
|
|
|
51 |
% |
|
|
60 |
|
|
$ |
37,032,195 |
|
|
|
68 |
% |
Second trust deeds |
|
|
47 |
|
|
|
32,473,908 |
|
|
|
48 |
|
|
|
33 |
|
|
|
17,736,494 |
|
|
|
32 |
|
Third trust deeds |
|
|
1 |
|
|
|
259,825 |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total principal, secured loans |
|
|
93 |
|
|
|
66,199,542 |
|
|
|
100 |
% |
|
|
93 |
|
|
|
54,768,689 |
|
|
|
100 |
% |
Liens due other lenders at loan closing |
|
|
|
|
|
|
68,256,582 |
|
|
|
|
|
|
|
|
|
|
|
31,545,806 |
|
|
|
|
|
Total debt |
|
|
|
|
|
$ |
134,456,124 |
|
|
|
|
|
|
|
|
|
|
$ |
86,314,495 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Appraised property value at loan closing |
|
|
|
|
|
$ |
259,342,000 |
|
|
|
|
|
|
|
|
|
|
$ |
181,018,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent of total debt to appraised values (LTV) at loan closing(1) |
|
|
|
|
|
|
54.3 |
% |
|
|
|
|
|
|
|
|
|
|
53.5 |
% |
|
|
|
|
|
(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.
|
|
September 30, 2018 |
|
|
December 31, 2017 |
|
||||||||||||||||||
|
|
Loans |
|
|
Principal |
|
|
Percent |
|
|
Loans |
|
|
Principal |
|
|
Percent |
|
||||||
Single family(2) |
|
|
58 |
|
|
$ |
36,689,183 |
|
|
|
55 |
% |
|
|
67 |
|
|
$ |
37,615,216 |
|
|
|
69 |
% |
Multi-family |
|
|
13 |
|
|
|
11,298,620 |
|
|
|
17 |
|
|
|
5 |
|
|
|
2,164,861 |
|
|
|
4 |
|
Commercial |
|
|
22 |
|
|
|
18,211,739 |
|
|
|
28 |
|
|
|
21 |
|
|
|
14,988,612 |
|
|
|
27 |
|
Total principal, secured loans |
|
|
93 |
|
|
$ |
66,199,542 |
|
|
|
100 |
% |
|
|
93 |
|
|
|
54,768,689 |
|
|
|
100 |
% |
|
(2) |
Single family property type as of September 30, 2018 consists of 13 loans with principal of $8,046,237 that are owner occupied and 45 loans with principal of $28,642,946 that are non-owner occupied. At December 31, 2017, single family property consisted of 10 loans with principal of $6,309,036 that are owner occupied and 57 loans with principal of $31,306,180 that are non-owner occupied. |
20
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2018 (unaudited)
Distribution of loans within California
The distribution of secured loans by counties is presented in the following table as of September 30, 2018, and December 31, 2017.
|
|
September 30, 2018 |
|
|
December 31, 2017 |
|
||||||||||
|
|
Principal |
|
|
Percent |
|
|
Principal |
|
|
Percent |
|
||||
San Francisco Bay Area(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
San Francisco |
|
$ |
12,698,798 |
|
|
|
19.2 |
% |
|
$ |
8,338,720 |
|
|
|
15.1 |
% |
Santa Clara |
|
|
8,702,977 |
|
|
|
13.1 |
|
|
|
5,461,084 |
|
|
|
10.0 |
|
San Mateo |
|
|
8,015,923 |
|
|
|
12.1 |
|
|
|
7,800,549 |
|
|
|
14.2 |
|
Alameda |
|
|
7,718,278 |
|
|
|
11.7 |
|
|
|
9,869,036 |
|
|
|
18.0 |
|
Contra Costa |
|
|
727,021 |
|
|
|
1.1 |
|
|
|
1,511,195 |
|
|
|
2.8 |
|
Sonoma |
|
|
300,000 |
|
|
|
0.4 |
|
|
|
— |
|
|
|
— |
|
Solano |
|
|
— |
|
|
|
— |
|
|
|
109,443 |
|
|
|
0.2 |
|
|
|
|
38,162,997 |
|
|
|
57.6 |
|
|
|
33,090,027 |
|
|
|
60.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Northern California |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Placer |
|
|
638,789 |
|
|
|
1.0 |
|
|
|
642,913 |
|
|
|
1.2 |
|
Monterey |
|
|
325,000 |
|
|
|
0.5 |
|
|
|
— |
|
|
|
— |
|
Sacramento |
|
|
— |
|
|
|
— |
|
|
|
850,000 |
|
|
|
1.6 |
|
Yolo |
|
|
— |
|
|
|
— |
|
|
|
174,758 |
|
|
|
0.3 |
|
San Joaquin |
|
|
— |
|
|
|
— |
|
|
|
157,039 |
|
|
|
0.3 |
|
|
|
|
963,789 |
|
|
|
1.5 |
|
|
|
1,824,710 |
|
|
|
3.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Northern California Total |
|
|
39,126,786 |
|
|
|
59.1 |
|
|
|
34,914,737 |
|
|
|
63.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Los Angeles & Coastal |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Los Angeles |
|
|
18,054,064 |
|
|
|
27.3 |
|
|
|
12,357,456 |
|
|
|
22.6 |
|
San Diego |
|
|
5,287,683 |
|
|
|
8.0 |
|
|
|
2,192,746 |
|
|
|
4.0 |
|
Orange |
|
|
1,183,946 |
|
|
|
1.8 |
|
|
|
1,487,747 |
|
|
|
2.7 |
|
Santa Barbara |
|
|
990,663 |
|
|
|
1.5 |
|
|
|
996,768 |
|
|
|
1.8 |
|
Ventura |
|
|
— |
|
|
|
— |
|
|
|
350,000 |
|
|
|
0.6 |
|
|
|
|
25,516,356 |
|
|
|
38.6 |
|
|
|
17,384,717 |
|
|
|
31.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Southern California |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
San Bernardino |
|
|
1,200,000 |
|
|
|
1.8 |
|
|
|
2,110,000 |
|
|
|
3.9 |
|
Riverside |
|
|
356,400 |
|
|
|
0.5 |
|
|
|
359,235 |
|
|
|
0.7 |
|
|
|
|
1,556,400 |
|
|
|
2.3 |
|
|
|
2,469,235 |
|
|
|
4.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Southern California Total |
|
|
27,072,756 |
|
|
|
40.9 |
|
|
|
19,853,952 |
|
|
|
36.3 |
|
Total principal, secured loans |
|
$ |
66,199,542 |
|
|
|
100.0 |
% |
|
$ |
54,768,689 |
|
|
|
100.0 |
% |
|
(3) |
Includes Silicon Valley |
21
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2018 (unaudited)
Secured loans are scheduled to mature as presented in the following table as of September 30, 2018.
|
|
Loans |
|
|
Principal |
|
|
Percent |
|
|||
2018(4) |
|
|
5 |
|
|
$ |
6,994,136 |
|
|
|
11 |
% |
2019 |
|
|
44 |
|
|
|
34,350,256 |
|
|
|
51 |
|
2020 |
|
|
17 |
|
|
|
11,790,571 |
|
|
|
18 |
|
2021 |
|
|
17 |
|
|
|
10,403,615 |
|
|
|
16 |
|
2022 |
|
|
5 |
|
|
|
1,430,612 |
|
|
|
2 |
|
Thereafter |
|
|
4 |
|
|
|
1,092,680 |
|
|
|
2 |
|
Total future maturities |
|
|
92 |
|
|
|
66,061,870 |
|
|
|
100 |
|
Matured as of September 30, 2018 |
|
|
1 |
|
|
|
137,672 |
|
|
|
— |
|
Total principal, secured loans |
|
|
93 |
|
|
$ |
66,199,542 |
|
|
|
100 |
% |
|
(4) |
Loans scheduled to mature in 2018 from October 1 to December 31. |
One loan with a principal balance of $137,672 was past maturity at September 30, 2018. The loan, was 517 days delinquent and designated as impaired and in non-accrual status at September 30, 2018.
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.
Delinquency
Secured loans summarized by payment delinquency are presented in the following table as of September 30, 2018 and December 31, 2017.
|
|
September 30, 2018 |
|
|
December 31, 2017 |
|
||||||||||
|
|
Loans |
|
|
Principal |
|
|
Loans |
|
|
Principal |
|
||||
Past Due |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30-89 days |
|
|
1 |
|
|
$ |
190,769 |
|
|
|
3 |
|
|
$ |
1,259,100 |
|
90-179 days |
|
|
1 |
|
|
|
503,787 |
|
|
|
— |
|
|
|
— |
|
180 or more days |
|
|
2 |
|
|
|
566,456 |
|
|
|
1 |
|
|
|
139,643 |
|
Total past due |
|
|
4 |
|
|
|
1,261,012 |
|
|
|
4 |
|
|
|
1,398,743 |
|
Current |
|
|
89 |
|
|
|
64,938,530 |
|
|
|
89 |
|
|
|
53,369,946 |
|
Total principal, secured loans |
|
|
93 |
|
|
$ |
66,199,542 |
|
|
|
93 |
|
|
$ |
54,768,689 |
|
Loans in non-accrual status
|
|
September 30, 2018 |
|
|
December 31, 2017 |
|
||
Number of loans |
|
$ |
2 |
|
|
$ |
1 |
|
Principal |
|
|
566,456 |
|
|
|
139,643 |
|
Advances |
|
|
5,188 |
|
|
|
969 |
|
Accrued Interest |
|
|
22,298 |
|
|
|
11,025 |
|
Total recorded investment |
|
$ |
593,942 |
|
|
$ |
151,637 |
|
Foregone interest |
|
$ |
20,482 |
|
|
$ |
4,306 |
|
At September 30, 2018, one loan with a principal balance of $503,787 was 90 or more days past due as to principal or interest and not in non-accrual status. No loans were 90 or more days past due as to principal or interest and not in non-accrual status at December 31, 2017.
22
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2018 (unaudited)
Impaired loans/allowance for loan losses
|
|
September 30, 2018 |
|
|
December 31, 2017 |
|
||
Principal |
|
$ |
1,261,012 |
|
|
$ |
139,643 |
|
Recorded investment(5) |
|
|
1,321,090 |
|
|
|
151,637 |
|
Impaired loans without allowance |
|
|
1,321,090 |
|
|
|
151,637 |
|
Impaired loans with allowance |
|
|
— |
|
|
|
— |
|
Allowance for loan losses, impaired loans |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
Number of loans |
|
|
4 |
|
|
|
1 |
|
|
(5) |
Recorded investment is the sum of the principal, advances, and interest accrued for financial reporting purposes. |
Four and one loans were designated as impaired at September 30, 2018 and at December 31, 2017, respectively. 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 all amounts owing.
Impaired loans had average balances and interest income recognized and received in cash as presented in the following tables as of and for the nine months ended September 30, 2018 and the year ended December 31, 2017.
|
|
September 30, 2018 |
|
|
December 31, 2017 |
|
||
Average recorded investment |
|
$ |
736,364 |
|
|
$ |
536,934 |
|
Interest income recognized |
|
|
41,630 |
|
|
|
8,602 |
|
Interest income received in cash |
|
|
18,493 |
|
|
|
4,342 |
|
Modifications and troubled debt restructurings
No loan payment modifications were made during three and nine months ended September 30, 2018, and no modifications were in effect at September 30, 2018 and December 31, 2017.
Commitments/loan disbursements/construction and rehabilitation loans
As of September 30, 2018, the company had no construction loans outstanding. The company may make construction loans that are not fully disbursed at loan inception. Construction loans are determined by the manager to be those loans made to borrowers for the construction of entirely new structures or dwellings, whether residential, commercial or multi-family properties. The company will approve and fund the construction loan up to a maximum loan balance. Disbursements will be made periodically as phases of the construction are completed or at such other times as the loan documents may require. Undisbursed construction funds will be held in escrow pending disbursement. Upon project completion, construction loans are reclassified as permanent loans. Funding of construction loans is limited to 10% of the loan portfolio.
At September 30, 2018, the company had no rehabilitation loans outstanding. The company may also make rehabilitation loans. A rehabilitation loan will be approved up to a maximum principal balance and, at loan inception, will be either fully or partially disbursed. If fully disbursed, a rehabilitation escrow account is established and advanced periodically as phases of the rehabilitation are completed or at such other times as the loan documents may require. If not fully disbursed, the rehabilitation loan will be funded from available cash balances and future cash receipts. The company does not maintain a separate cash reserve to fund undisbursed rehabilitation loan obligations. Rehabilitation loan proceeds are generally used to acquire and remodel single family homes for future sale or rental. Upon project completion, rehabilitation loans are reclassified as permanent loans. Funding of rehabilitation loans is limited to 15% of the loan portfolio.
23
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2018 (unaudited)
The company does not record its loans at fair value on a recurring basis as it is the intention of the company to hold loans until maturity. As substantially all loans are written without a prepayment penalty provision, the recorded amount of the performing loan (i.e., the loan balance) is deemed to approximate fair value as is the loan balance of loans designated impaired for which a specific reserve has not been recorded (i.e., the loan is well collateralized such that collection of the amount owed is assured, including forgone interest, if any).
Loans designated impaired (i.e., that are collateral dependent) are measured at fair value on a non-recurring basis. No assets or liabilities were measured at fair value on a non-recurring basis at and for the periods ended September 30, 2018 or December 31, 2017.
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, and 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, if held to maturity, would reflect a premium due to the interest to be received being at a rate favorable to conventional mortgage rates.
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.
24
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2018 (unaudited)
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.
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
Scheduled redemptions of members' capital of $1,481,056 , as presented in the following table.
2018 |
|
$ |
1,378,707 |
|
2019 |
|
|
102,349 |
|
2020 |
|
|
— |
|
2021 |
|
|
— |
|
Total |
|
$ |
1,481,056 |
|
The company is obligated, per the Operating Agreement, to reimburse RMC for O&O expenses at 4.5% of gross proceeds of future unit sales. As of September 30, 2018, RMC had incurred $3,531,711 of O&O expenses in excess of the 4.5% cap, and which may be reimbursed to RMC contingent upon the proceeds of future unit sales and the future O&O expenses incurred by RMC.
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.
25
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, 2017, filed with the U.S. Securities and Exchange Commission (or SEC). The results of operations for the three and nine months ended September 30, 2018 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-Q 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 (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (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; forecasts of future sales and redemptions of units, forecasts of future funding of loans; loan payoffs and the possibility of future loan sales (and the gain thereon, net of expenses) to third parties, if any; forecasts of future financial support by the manager including the eventual elimination of financial support; future fluctuations in the net distribution rate; 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; |
|
• |
the ability to grow our mortgage lending business in line with future unit sales; |
|
• |
the manager’s ability to make and arrange for loans that fit our investment criteria; |
|
• |
whether we will have any loan sales to unaffiliated third parties, and, if we do, the gain, net of expenses, and the volume/timing of loan sales to unaffiliated third parties; |
|
• |
the timing and dollar amount of the decreasing financial support from the manager and the corresponding impact on the net distribution rate to members; |
|
• |
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-Q 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 (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. (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.
26
Since commencement of operations in 2009, the manager, at its sole discretion, provided significant financial support to the company which affected the net income, cash available for distribution, and the net-distribution rate, including:
|
• |
charging less than the maximum allowable fees under the Ninth Amended and Restated Limited Liability Company Operating Agreement of RMI IX (the “Operating Agreement”); |
|
• |
not requesting reimbursement of qualifying costs attributable to the company (“Costs from RMC”) on the Statements of Income); and/or, |
|
• |
absorbing most of the company’s direct expenses, such as professional fees. |
Such fee and cost-reimbursement waivers and the absorbing of the company’s expenses by RMC were not made for the purpose of providing the company with sufficient funds to satisfy any required level of distributions, as the company has no such required level of distributions, nor to meet withdrawal requests. Any decision to waive fees and/or cost-reimbursements and/or to absorb direct expenses, and the amount (if any) to be waived or absorbed, is made by RMC in its sole discretion. This assistance has increased our financial performance and resulted in an annual 6.5% net distribution rate since our inception (6.95% before O&O expense allocation of 0.45% annually when applicable) for periods prior to February 28, 2018.
In March 2018, the manager communicated to the members a reduction of the net distribution rate as an annualized percentage of members’ capital from 6.5% to 6.0% for March 2018 and that effective April 1, 2018, RMC would cease absorbing any of the company’s direct expenses. Further, by the fourth quarter of 2018, RMC will have begun reducing fee waivers and/or commenced requesting reimbursement of qualifying costs attributable to the company (i.e. Costs from RMC). By July 2019, we will be paying RMC, in accordance with the Operating Agreement, the fees to which it is entitled, and will be reimbursing RMC for the qualifying costs attributable to the company. As financial support from the manager decreases and eventually ceases, net distribution rates will decrease correspondingly.
Beginning in April 2018, the company commenced paying its direct expenses for professional-service fees (legal and audit/tax compliance) and other operating expenses (postage, printing etc.). The annualized net distribution rate at September 30, 2018 was 5.80%.
There is the possibility the expected decrease in the net distribution rate would be partially offset by increased revenue from higher interest rates on loans and/or from other potential sources of revenue, such as gains, net of expenses, on loan sales to unaffiliated third parties.
The dollar amount of increased revenues, if any, from higher interest rates and from net gains on loan sales is not expected to have a significant impact on our net income in the remainder of 2018. The United States has experienced historically low interest rates for ten years following the 2007/2008 financial crisis and the subsequent Great Recession. Interest rate actions by the Federal Reserve Bank during the past 18 months raised yields on short-term interest rate, however, the yield on loans in our portfolio have not significantly increased since RMI IX commenced operations in 2009 as there is competition among lenders for loans with low loan-to-value ratios secured by California real estate in the markets in which RMC lends.
On June 27, 2018 the company closed on the sale of loans comprising approximately 20% of the secured loan portfolio to an unaffiliated bank (the “Acquiror”) pursuant to an Asset Sale Agreement dated June 27, 2018 (the “Asset Sale Agreement’). The Asset Sale Agreement contains customary representations, warranties, and covenants. The loans sold represented principal of $14,065,638 and interest owing of $82,027. The mortgage servicing rights were released to the Acquiror. The loan sale transaction was arranged by a third-party, unaffiliated national firm engaged by RMC. Proceeds from the loan sales was $14,163,158, net of transaction costs of $70,148. The transaction generated an immaterial gain (net of expenses) for the reasons set forth below. Because this transaction occurred at the end of the second quarter of 2018, the loans to be funded in place of the loans sold were funded in the third quarter of 2018 from applications then in the loan pipeline.
Companies or individuals originating loans similar to those originated by the company typically intend to hold the loans until maturity as the average contractual term of the loans is shorter than conventional mortgages with a prepayment-penalty provision. Because there are substantially no prepayment penalties on the company’s loans, purchasers of the company’s loans may be hesitant to risk paying a premium above par commensurate with a premium on the sale of loans that have prepayment penalties. Accordingly, loan sales may only provide an immaterial net gain to the company. However, loan sales do provide the opportunity to redeploy the proceeds, possibly on better terms than the loans that were sold. Further, the loan originations generate fees to RMC under the Operating Agreement, which could enable RMC to retain staff and management, repay the formation loan which was the source of funds to pay commissions to broker-dealers for raising the company’s capital, to pay unreimbursed O&O expenses, and to have RMC’s cash flow exceed the carrying value of its intangible assets.
If future market conditions and the characteristics of the company’s loan portfolio do not materially deviate from market conditions during the period ending September 30, 2018, the company does not believe any such actions described above will materially offset any decrease in net distribution rates.
27
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 September 30, 2018, we had sold approximately 83,595,000 units – 39,407,000 units under our previous registration statements and 44,188,000 units under our current registration which is effective as of June 2016. Correspondingly, gross proceeds from unit sales at $1 per unit (including units issued under our distribution reinvestment plan) were approximately $39,407,000 and $44,188,000, respectively.
Our registration statement expires June 6, 2019, and unit sales will cease, unless extended by the filing of another follow-on registration statement prior to June 3, 2019.
The units have been registered pursuant to Section 12(g) of the 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 the proceeds from sales of units, from inception (October, 2009) through September 30, 2018.
|
Proceeds |
|
|
From investors - admitted |
$ |
75,228,462 |
|
From members under our DRIP |
|
8,033,525 |
|
From premiums paid by RMC(1) |
|
332,749 |
|
Total proceeds from unit sales |
$ |
83,594,736 |
|
|
(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:
|
• |
sale of members’ units (net of reimbursement to RMC of O&O expenses), including units sold by reinvestment of distributions; |
|
• |
loan payoffs; |
|
• |
borrowers’ monthly principal and interest payments; |
|
• |
loan sales; and, |
|
• |
a line of credit, if obtained. |
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
Our mortgage loans are secured by California real estate, primarily through first and second deeds of trust. Our loan investment activity and the value of the real estate securing our loans is impacted significantly by 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 a recently issued report from Wells Fargo Securities Economic Group is presented below.
28
In the publication “California Sees Modest Job Gains in September” dated October 19, 2018:
“Following a 42,600-job gain in August, California employers added just 13,200 net new jobs in September. National employment also saw moderation during the month. Businesses are increasingly having a difficult time finding the workers they need. Job openings have risen to a new record in recent months and now exceed the number of unemployed persons throughout the country. Nationally, the unemployment rate fell to 3.7% in September, which is the lowest it has been since 1969. The labor market is not as tight in California, but the state’s jobless rate is still at a modern era low of 4.1%.”
“While unemployment has been a bit higher, California has been adding jobs at a faster rate than the nation for the past few years and has seen the gap between its unemployment rate and the nation’s narrow considerably. Hiring has increased across all major industries but has clearly been led by the state’s large tech sector. Hiring appears to have taken a breather in September. Several industries that rank among the largest job producers over the past year saw hiring pull back this past month or actually decline. Education & health services, for example, added an average of 7,275 jobs each month through the first eight months of the year but lost 3,700 jobs in September. Employment also declined in the state’s construction sector and in transportation & warehousing. Both are up solidly on a year-to-date basis and we expect them both to bounce back in coming months.”
“Hiring in professional & technical services has been one of the Golden State’s key drivers. The category includes many of the jobs added in the booming tech sector. Professional & technical services added 2,500 jobs in September, which compares with an average of 4,088 new jobs per month during the first eight months of this year. Employment in the information sector, which includes data processing, software, internet search and the motion picture industry, lost 3,000 jobs in September. Hiring for the year is up just slightly, however, largely reflecting losses in the motion picture business. Hiring in the more tech-driven portions of this sector rose in September.”
“With hiring slowing across most industries, it is not all that surprising that job growth slowed across most metro areas. Sacramento posted the largest decline during the month, with a seasonally adjusted loss of 4,100 jobs. Job growth remained positive in the Bay Area but moderated considerably. The Oakland area and San Rafael held up best, adding 2,400 and 900 jobs, respectively. Both gains are in line with their pace for the past year. Hiring slowed to a crawl in San Jose, however, with just 200 net new jobs added in September, while San Francisco added 1,000 jobs during the month. In Southern California, Anaheim posted a 2,600 job loss in September and Los Angeles lost 400 jobs. Hiring in the Inland Empire slowed to just 1,900 jobs, or about half the gain averaged over the past year. Job growth in San Diego basically kept pace in September, adding 3,100 jobs.”
29
The table below shows key performance indicators at and for the nine months ended September 30.
|
|
2018 |
|
|
2017 |
|
|
||
Secured loans – end of period balance |
|
$ |
66,199,542 |
|
|
$ |
53,091,886 |
|
|
Secured loans – average daily balance |
|
$ |
59,808,000 |
|
|
$ |
44,620,000 |
|
|
Portfolio interest rate(1) |
|
|
8.5 |
% |
|
|
8.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
Interest on loans, gross |
|
$ |
3,803,221 |
|
|
$ |
2,850,783 |
|
|
Effective yield rate(2) |
|
|
8.5 |
% |
|
|
8.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
Amortization of loan administrative fees, net(7) |
|
$ |
4,530 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
Interest on loans, net |
|
$ |
3,798,691 |
|
|
$ |
2,850,783 |
|
|
Percent of average daily balance(2) |
|
|
8.5 |
% |
|
|
8.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses |
|
$ |
— |
|
|
$ |
— |
|
|
Percent of average daily balance(2) |
|
|
0.0 |
% |
|
|
0.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total operations expense(7) |
|
$ |
299,938 |
|
|
$ |
135,849 |
|
|
|
|
|
|
|
|
|
|
|
|
Net Income(7) |
|
$ |
3,528,014 |
|
|
$ |
2,734,087 |
|
|
Percent of average members’ capital(3)(4) |
|
|
6.4 |
% |
|
|
7.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
Member Distributions, net |
|
$ |
3,315,986 |
|
|
$ |
2,539,413 |
|
|
Percent of average members’ capital(3)(4)(5) |
|
|
6.1 |
% |
|
|
6.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
Members’ capital, gross – end of period balance |
|
$ |
78,072,973 |
|
|
$ |
60,238,325 |
|
|
Members’ capital, gross – average daily balance |
|
$ |
72,907,000 |
|
|
$ |
51,808,000 |
|
|
|
|
|
|
|
|
|
|
|
|
Member Redemptions(6) |
|
$ |
1,490,164 |
|
|
$ |
800,262 |
|
|
|
(1) |
Stated note interest rate, weighted daily average (annualized) |
|
(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 Distributions is net of O&O costs allocated to members’ accounts during the year |
|
(6) |
Scheduled member redemptions as of September 30, 2018 were $1,481,056 payable between 2018 and 2019. Scheduled member redemptions as of September 30, 2017 were $404,043. |
|
(7) |
See Note 3 (Manager and Other Related Parties) 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. |
30
The table below shows key performance indicators at and for the three months ended September 30.
|
|
2018 |
|
|
2017 |
|
|
||
Secured loans – end of period balance |
|
$ |
66,199,542 |
|
|
|
53,091,886 |
|
|
Secured loans – average daily balance |
|
$ |
60,743,000 |
|
|
|
49,695,000 |
|
|
Portfolio interest rate(1) |
|
|
8.5 |
% |
|
|
8.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
Interest on loans, gross |
|
$ |
1,306,320 |
|
|
|
1,074,539 |
|
|
Effective yield rate(2) |
|
|
8.6 |
% |
|
|
8.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
Amortization of loan administrative fees, net(7) |
|
|
1,276 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
Interest on loans, net |
|
$ |
1,305,044 |
|
|
|
1,074,539 |
|
|
Percent of average daily balance(2) |
|
|
8.6 |
% |
|
|
8.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses |
|
$ |
— |
|
|
|
— |
|
|
Percent of average daily balance(2) |
|
|
0.0 |
% |
|
|
0.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total operations expense(7) |
|
$ |
128,665 |
|
|
|
78,192 |
|
|
|
|
|
|
|
|
|
|
|
|
Net Income(7) |
|
$ |
1,181,152 |
|
|
|
1,007,673 |
|
|
Percent of average members’ capital(3)(4) |
|
|
6.1 |
% |
|
|
6.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
Member Distributions, net |
|
$ |
1,137,066 |
|
|
|
943,602 |
|
|
Percent of average members’ capital(3)(4)(5) |
|
|
5.9 |
% |
|
|
6.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
Members’ capital, gross – end of period balance |
|
$ |
78,072,973 |
|
|
|
60,238,325 |
|
|
Members’ capital, gross – average balance |
|
$ |
76,549,000 |
|
|
|
57,693,000 |
|
|
|
|
|
|
|
|
|
|
|
|
Member Redemptions(6) |
|
$ |
787,524 |
|
|
$ |
346,800 |
|
|
|
(1) |
Stated note interest rate, weighted daily average (annualized) |
|
(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 Distributions is net of O&O costs allocated to members’ accounts during the year |
|
(6) |
Scheduled member redemptions as of September 30, 2018 were $1,481,056 payable between 2018 and 2019. Scheduled member redemptions as of September 30, 2017 were $404,043. |
|
(7) |
See Note 3 (Manager and Other Related Parties) 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. |
Secured loans
The secured loan balance at September 30, 2018 of $66,199,542 was an increase of approximately 24.7% ($13.1 million) over 2017’s $53,091,886. The increase in the secured loan balance is consistent with the increased members’ capital of approximately 29.6% ($17.8 million). New loans originated were approximately $24.1 million for the three months ended September 30, 2018. Members’ capital increased approximately $1.7 million for the three months ended September 30, 2018. Secured loans as a percent of members’ capital (based on average balances) was 79.4% and 86.1% for three months ended September 30, 2018 and 2017, respectively.
31
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 September 30, 2018, 87 of the company’s 93 loans (representing 97% 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 September 30, 2018, 61 loans outstanding (representing 54% of the aggregate principal balance of the company’s loan portfolio) provide for 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 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 (i.e., safety margins to outstanding debt) as indicated by the overall conservative weighted average loan-to-value ratio (LTV) which at September 30, 2018 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.
On June 27, 2018 the company closed on the sale of loans comprising principal of $14,065,638 and interest owing of $82,027. Funds made available by the June 27 loan sale provided liquidity for loans funded in the periods subsequent to the sale. Future increases in our secured loan balance is dependent on management continuing to be successful in originating loans meeting the company’s underwriting criteria in a competitive market, increased member capital through additional sales of Unit, net of member redemptions.
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 nine months ended September 30, 2018 increased by approximately $948,000, over the same period in 2017, due to the increased average secured loan balance. Operations expense for the nine months ended September 30, 2018 increased by approximately $164,000, over the same period in 2017 due primarily to the termination of financial support from RMC of our direct operating expenses (e.g. professional services and other direct operating expenses) beginning April 1, 2018, and an increase in mortgage servicing fees due to an increased loan portfolio. The annualized net distribution rate at September 30, 2018, was 5.80%.
RMC support that was provided to RMI IX totaled approximately $532,000 and $375,000 for the three months ended and $1,586,000 and $1,196,000 for the nine months ended September 30, 2018 and 2017, respectively. However, this support is being reduced and RMC has stated that all support will ultimately cease by July 2019, as discussed below. 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.
32
Analysis and Discussion of income from operations 2018 v. 2017 (nine months ended)
Significant changes to revenue and expenses during the nine months ended September 30, 2018 and 2017 are summarized in the following table.
|
|
Interest on loans, net |
|
|
Provision For Loan Losses |
|
|
Operations Expense |
|
|
Net Income |
|
||||
For the nine months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2018 |
|
$ |
3,798,691 |
|
|
|
— |
|
|
|
299,938 |
|
|
|
3,528,014 |
|
September 30, 2017 |
|
|
2,850,783 |
|
|
|
— |
|
|
|
135,849 |
|
|
|
2,734,087 |
|
Change |
|
$ |
947,908 |
|
|
|
— |
|
|
|
164,089 |
|
|
|
793,927 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan balance increase |
|
$ |
947,908 |
|
|
|
— |
|
|
|
28,349 |
|
|
|
919,559 |
|
Gain on sale, loans |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
14,246 |
|
Late fees |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(4,138 |
) |
Capital balance increase |
|
|
— |
|
|
|
— |
|
|
|
268,163 |
|
|
|
(268,163 |
) |
RMC fees/costs waived |
|
|
— |
|
|
|
— |
|
|
|
(268,163 |
) |
|
|
268,163 |
|
Expenses absorbed by RMC |
|
|
— |
|
|
|
— |
|
|
|
110,997 |
|
|
|
(110,997 |
) |
Expense reductions/increases |
|
|
— |
|
|
|
— |
|
|
|
16,074 |
|
|
|
(16,074 |
) |
Other |
|
|
— |
|
|
|
— |
|
|
|
8,669 |
|
|
|
(8,669 |
) |
Change |
|
$ |
947,908 |
|
|
|
— |
|
|
|
164,089 |
|
|
|
793,927 |
|
The table above displays only significant changes to net income for the period, and is not intended to cross foot.
See Note 3 (Manager and Other Related Parties) 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. See “Performance Overview” for a discussion of RMC’s plans to reduce and eventually eliminate fee waivers and cost absorptions.
Interest on Loans, net
Interest on loans increased by $947,908 due to growth of the secured loan portfolio. The portfolio has strong payment history with two loans (representing 0.9% of the aggregate principal balance of the company’s loan portfolio) currently designated as in non-accrual status at September 30, 2018. The Secured loans – average daily balance at September 30, 2018 increased approximately $15.2 million, or approximately 34.0% over the average daily balance at September 30, 2017.
Provision for loan losses
At September 30, 2018 and 2017, the company had not recorded an allowance for loan losses as all loans had protective equity such that at September 30, 2018 and 2017, collection was deemed probable for amounts owing.
Total Principal amounts past due more than 90 days at September 30, 2018 and 2017 were $1,070,243 and $139,643 (representing 1.6% and 0.2% of the aggregate principal balance of the company’s loan portfolio), respectively.
Operations expense
Operations expense as a percent of interest on loans, net was approximately 7.9% and 4.8% for the nine months ended September 30, 2018 and 2017, respectively. The increase in operations expense was due primarily to RMC ceasing to absorb our direct operating expenses (e.g. professional service expense and other direct operating expenses), beginning April 1, 2018, and an increase in mortgage servicing fees due to an increase average daily balance in the secured loan portfolio.
As discussed above, beginning in April 2018, RMC ceased absorbing our direct expenses, and intends, by the fourth quarter of 2018, to begin reducing fee waivers and commence collecting reimbursable expenses so that by July 2019 we will be paying RMC the fees it is entitled to under the Operating Agreement and reimbursing RMC for expenses attributed to us.
33
Significant changes to Operations expense during the nine months ended September 30, 2018 and 2017, are summarized in the following table.
|
|
Mortgage Servicing Fees |
|
|
Asset Management Fees, net |
|
|
Costs From RMC, net |
|
|
Professional Services, net |
|
|
Other |
|
|
Total |
|
||||||
For the nine months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2018 |
|
$ |
110,144 |
|
|
|
— |
|
|
|
— |
|
|
|
179,855 |
|
|
|
9,939 |
|
|
|
299,938 |
|
September 30, 2017 |
|
|
81,795 |
|
|
|
— |
|
|
|
— |
|
|
|
48,158 |
|
|
|
5,896 |
|
|
|
135,849 |
|
Change |
|
$ |
28,349 |
|
|
|
— |
|
|
|
— |
|
|
|
131,697 |
|
|
|
4,043 |
|
|
|
164,089 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan balance increase |
|
$ |
28,349 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
28,349 |
|
Capital balance increase |
|
|
— |
|
|
|
84,537 |
|
|
|
183,626 |
|
|
|
— |
|
|
|
— |
|
|
|
268,163 |
|
RMC fees/costs waived |
|
|
— |
|
|
|
(84,537 |
) |
|
|
(183,626 |
) |
|
|
— |
|
|
|
— |
|
|
|
(268,163 |
) |
Expenses absorbed by RMC |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
111,725 |
|
|
|
(728 |
) |
|
|
110,997 |
|
Expense reductions/increases |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
19,972 |
|
|
|
(3,898 |
) |
|
|
16,074 |
|
Other |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
8,669 |
|
|
|
8,669 |
|
Change |
|
$ |
28,349 |
|
|
|
— |
|
|
|
— |
|
|
|
131,697 |
|
|
|
4,043 |
|
|
|
164,089 |
|
See Note 3 (Manager and Other Related Parties) 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. See “Performance Overview” for a discussion of RMC’s plans to reduce and eventually eliminate fee waivers and cost absorptions.
Mortgage Servicing fees
The increase in mortgage servicing fees of $28,349 was consistent with the increase in the average daily secured loan portfolio to $59,808,000, noted above in Key Performance Indicators, at the annual rate of 0.25%
Asset management fee
The total amount of asset management fees chargeable were $314,865 and $230,328 for the nine months ended September 30, 2018 and 2017, respectively. The increase in asset management fees chargeable was due to the increase in total capital under management. Total members capital at September 30, 2018 and 2017 was approximately $78,073,000 and $60,238,000. Of the total amount chargeable, RMC, at its sole discretion, waived all asset management fees for the nine months ended September 30, 2018 and 2017, respectively. The asset management fee is chargeable 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.
Costs from RMC, net
Cost incurred by RMC, for which reimbursement could have been requested were $548,530 and $364,904 for the nine months ended September 30, 2018 and 2017, respectively. RMC, at its sole discretion, waived all reimbursements for the nine months ended September 30, 2018 and 2017. The increase in costs from RMC, net chargeable was due primarily to an increase to the average daily balance of members capital. RMC, per the Operating Agreement, may request reimbursement by the company for operations expense incurred on behalf of the company, including without limitation, postage and preparation of reports to members and out-of-pocket general and administration expenses. Certain of these qualifying costs (e.g. postage) can be tracked by RMC as specifically attributable to the company. Other costs (e.g. RMC’s accounting and audit fees, legal fees and expenses, qualifying payroll expenses, occupancy, and insurance premium) 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.
34
Professional services consist primarily of legal, audit and tax-compliance expenses. Professional service expense incurred during the nine months ended September 30, 2018 and 2017 was $323,007 and $303,035, respectively. The increase in professional service expense incurred of $19,972 was due primarily to an increase in audit and legal expenses relating to regulatory compliance. Beginning April 1, 2018, RMI IX paid for all professional service expenses directly. Prior to April 1, 2018, RMC, at its sole discretion, had elected to absorb some or all of RMI IX’s expenses for professional services. During the nine months ended September 30, 2018 and 2017, RMC, in its sole discretion, reimbursed $143,152 and $254,877 of professional services, respectively.
Analysis and discussion of income from operations 2018 v. 2017 (three months ended)
Significant changes to revenue and expenses during three months ended September 30, 2018 and 2017 are summarized in the following table.
|
|
Interest on loans, net |
|
|
Provision For Loan Losses |
|
|
Operations Expense |
|
|
Net Income |
|
||||
For the three months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2018 |
|
$ |
1,305,044 |
|
|
|
— |
|
|
|
128,665 |
|
|
|
1,181,152 |
|
September 30, 2017 |
|
|
1,074,539 |
|
|
|
— |
|
|
|
78,192 |
|
|
|
1,007,673 |
|
Change |
|
$ |
230,505 |
|
|
|
— |
|
|
|
50,473 |
|
|
|
173,479 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan balance increase |
|
$ |
230,505 |
|
|
|
— |
|
|
|
5,639 |
|
|
|
224,866 |
|
Late fees |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(6,553 |
) |
Capital balance increase |
|
|
— |
|
|
|
— |
|
|
|
68,144 |
|
|
|
(68,144 |
) |
RMC fees/costs waived |
|
|
— |
|
|
|
— |
|
|
|
(68,144 |
) |
|
|
68,144 |
|
Expenses absorbed by RMC |
|
|
— |
|
|
|
— |
|
|
|
27,719 |
|
|
|
(27,719 |
) |
Expense reductions/increases |
|
|
— |
|
|
|
— |
|
|
|
17,115 |
|
|
|
(17,115 |
) |
Change |
|
$ |
230,505 |
|
|
|
— |
|
|
|
50,473 |
|
|
|
173,479 |
|
The table above displays only significant changes to net income for the period, and is not intended to cross foot.
See Note 3 (Manager and Other Related Parties) 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. See “Performance Overview” for a discussion of RMC’s plans to reduce and eventually eliminate fee waivers and cost absorptions.
Interest on loans, net
Interest on loans increased by $230,505 due to growth of the secured loan portfolio. The portfolio has a strong payment history, with two loans (representing 0.9% of the aggregate principal balance of the company loan portfolio) currently designated as in non-accrual status at September 30, 2018. The Secured loans – average daily balance for the three months ended September 30, 2018 increased approximately $11.0 million, or approximately 22.2%, over the average daily balance for the three months ended September 30, 2017.
Provision for loan losses
At September 30, 2018 and 2017, the company had not recorded an allowance for loan losses as all loans had protective equity such that at September 30, 2018 and 2017, collection was deemed probable for amounts owing.
Total principal amounts past due more than 90 days at September 30, 2018 and 2017 were $1,070,243 and $139,643 (representing 1.6% and 0.2% of the aggregate principal balance of the company’s loan portfolio), respectively.
Operations expense
Operations expense as a percent of interest on loans, net was approximately 9.9% and 7.3% for the three months ended September 30, 2018 and 2017, respectively. The increase in operations expense was due primarily to RMC ceasing to absorb our direct operating expenses (e.g. professional services and other direct operating expense), beginning April 1, 2018, and an increase in mortgage servicing fees due to an increase average daily balance in the secured loan portfolio.
35
As discussed above, beginning April 1, 2018, RMC no longer provides financial support by absorbing our direct expenses, and intends, by the fourth quarter of 2018, to begin reducing fee waivers and commence collecting reimbursable expenses so that by July 2019 we will be paying RMC the fees and cost reimbursements it is entitled to under the Operating Agreement and reimbursing RMC for expenses attributed to us.
Significant changes to operations expense during the three months ended September 30, 2018 and 2017, 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2018 |
|
$ |
36,266 |
|
|
|
— |
|
|
|
— |
|
|
|
90,957 |
|
|
|
1,442 |
|
|
|
128,665 |
|
September 30, 2017 |
|
|
30,627 |
|
|
|
— |
|
|
|
— |
|
|
|
45,794 |
|
|
|
1,771 |
|
|
|
78,192 |
|
Change |
|
$ |
5,639 |
|
|
|
— |
|
|
|
— |
|
|
|
45,163 |
|
|
|
(329 |
) |
|
|
50,473 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan balance increase |
|
$ |
5,639 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,639 |
|
Capital balance increase |
|
|
— |
|
|
|
28,179 |
|
|
|
39,965 |
|
|
|
— |
|
|
|
— |
|
|
|
68,144 |
|
RMC fees/costs waived |
|
|
— |
|
|
|
(28,179 |
) |
|
|
(39,965 |
) |
|
|
— |
|
|
|
— |
|
|
|
(68,144 |
) |
Expenses absorbed by RMC |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
24,150 |
|
|
|
3,569 |
|
|
|
27,719 |
|
Expense reductions/increases |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
21,013 |
|
|
|
(3,898 |
) |
|
|
17,115 |
|
Change |
|
$ |
5,639 |
|
|
|
— |
|
|
|
— |
|
|
|
45,163 |
|
|
|
(329 |
) |
|
|
50,473 |
|
See Note 3 (Manager and Other Related Parties) 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. See “Performance Overview” for a discussion of RMC’s plans to reduce and eventually eliminate fee waivers and cost absorptions.
Mortgage servicing fees
The increase in mortgage servicing fees of $5,639 was consistent with the increase in the average daily secured loan portfolio to $60,743,000, 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 $104,955 and $76,776 for the three months ended September 30, 2018 and 2017, respectively. The increase in asset management fees chargeable was due to the increase in total capital under management. Total members capital at September 30, 2018 and 2017 was approximately $78,073,000 and $60,238,000. Of the total amount chargeable, RMC, at its sole discretion, waived all asset management fees for the three months ended September 30, 2018 and 2017, respectively. The asset management fee is chargeable 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.
Costs from RMC, net
Costs incurred by RMC, for which reimbursement could have been requested were $186,523 and $146,558 for the three months ended September 30, 2018 and 2017, respectively. RMC, at its sole discretion, waived all reimbursements for the three months ended September 30, 2018 and 2017. The increase in costs from RMC, net chargeable was due primarily to an increase to the average daily balance of members capital. RMC, per the Operating Agreement, may request reimbursement by the company for operations expense incurred on behalf of the company, including without limitation, postage and preparation of reports to members and out-of-pocket general and administration expenses. Certain of these qualifying costs (e.g. postage) can be tracked by RMC as specifically attributable to the company. Other costs (e.g. RMC’s accounting and audit fees, legal fees and expenses, qualifying payroll expenses, occupancy, and insurance premium) 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.
36
Professional services consist primarily of legal, audit and tax-compliance expenses. Professional services incurred during the three months ended September 30, 2018 and 2017 increased to $90,957 from $69,944, respectively. The increase in professional services incurred of $21,013 was due primarily to increased legal expenses relating to regulatory compliance. For the three months ended September 30, 2018, RMI IX paid for all professional services expenses directly. Prior to April 1, 2018, RMC, at it sole discretion, had elected to absorb some or all of RMI IX’s expenses for professional services. During the three months ended September 30, 2017, RMC, in its sole discretion, reimbursed $24,150 of professional service expenses.
Members' capital, cash flows and liquidity
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows by business activity are presented in the following table for the three and nine months ended September 30.
|
|
For the three months ended |
|
|
For the nine months ended |
|
||||||||||
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
||||
Members’ capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributions by members, net |
|
$ |
1,999,333 |
|
|
$ |
7,424,326 |
|
|
$ |
9,449,325 |
|
|
$ |
17,633,766 |
|
Organization and offering costs, net |
|
|
(73,936 |
) |
|
|
(241,787 |
) |
|
|
(474,996 |
) |
|
|
(609,637 |
) |
Formation loan, net |
|
|
(138,420 |
) |
|
|
(505,263 |
) |
|
|
(707,941 |
) |
|
|
(1,225,582 |
) |
Distributions and redemptions, net |
|
|
(1,311,420 |
) |
|
|
(771,660 |
) |
|
|
(3,043,910 |
) |
|
|
(1,935,474 |
) |
Cash – members’ capital, net |
|
|
475,557 |
|
|
|
5,905,616 |
|
|
|
5,222,478 |
|
|
|
13,863,073 |
|
Loan principal/advances/interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal collected |
|
$ |
11,412,938 |
|
|
$ |
5,802,607 |
|
|
$ |
31,007,578 |
|
|
$ |
17,921,395 |
|
Loans sold to non-affiliate, net |
|
|
— |
|
|
|
— |
|
|
|
14,163,158 |
|
|
|
— |
|
Loans sold to affiliates |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
999,995 |
|
Interest received, net |
|
|
1,225,095 |
|
|
|
1,041,821 |
|
|
|
3,614,044 |
|
|
|
2,772,764 |
|
Other loan income |
|
|
4,923 |
|
|
|
11,376 |
|
|
|
14,267 |
|
|
|
19,253 |
|
Loan funding & advances, net |
|
|
(24,073,918 |
) |
|
|
(12,384,913 |
) |
|
|
(50,616,501 |
) |
|
|
(31,880,002 |
) |
Loans acquired from affiliates |
|
|
— |
|
|
|
— |
|
|
|
(5,889,819 |
) |
|
|
— |
|
Cash – loans, net |
|
|
(11,430,962 |
) |
|
|
(5,529,109 |
) |
|
|
(7,707,273 |
) |
|
|
(10,166,595 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operations expense |
|
|
(109,456 |
) |
|
|
(25,635 |
) |
|
|
(275,295 |
) |
|
|
(77,748 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash |
|
$ |
(11,064,861 |
) |
|
$ |
350,872 |
|
|
$ |
(2,760,090 |
) |
|
$ |
3,618,730 |
|
The table below shows the breakout of distributions for the nine months ended September 30, 2018 and 2017.
|
|
2018 |
|
|
2017 |
|
||
DRIP |
|
$ |
1,800,930 |
|
|
$ |
1,404,201 |
|
Cash |
|
|
1,515,056 |
|
|
|
1,135,212 |
|
Total |
|
$ |
3,315,986 |
|
|
$ |
2,539,413 |
|
Percent of members’ capital, electing cash distribution |
|
|
46 |
% |
|
|
45 |
% |
The table below shows the company’s unit redemptions for the three and nine months ended September 30, 2018 and 2017.
|
|
Three months ended |
|
|
Nine months ended |
|
||||||||||
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
||||
Capital redemptions-without penalty |
|
$ |
635,218 |
|
|
$ |
140,550 |
|
|
$ |
1,211,085 |
|
|
$ |
548,338 |
|
Capital redemptions-subject to penalty |
|
|
152,306 |
|
|
|
206,250 |
|
|
|
279,079 |
|
|
|
251,924 |
|
Total |
|
$ |
787,524 |
|
|
$ |
346,800 |
|
|
$ |
1,490,164 |
|
|
$ |
800,262 |
|
The ongoing sources of funds for loans are the proceeds from:
|
• |
sale of members’ units (net of reimbursement to RMC of O&O expenses), including units sold by reinvestment of distributions; |
|
• |
loan payoffs; |
|
• |
borrowers’ monthly principal and interest payments; |
37
|
• |
a line of credit, if obtained. |
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.
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
Scheduled redemptions of members' capital of $1,481,056, as presented in the following table.
2018 |
|
$ |
1,378,707 |
|
2019 |
|
|
102,349 |
|
2020 |
|
|
— |
|
2021 |
|
|
— |
|
Total |
|
$ |
1,481,056 |
|
The company is obligated, per the Operating agreement, to reimburse RMC for O&O expenses at 4.5% of gross proceeds of future unit sales. As of September 30, 2018, RMC had incurred $3,531,711 of O&O expenses in excess of the 4.5% cap, and which may be reimbursed to RMC contingent upon the proceeds of future unit sales and future O&O expenses incurred by RMC.
At September 30, 2018, 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 of directors. Thus, there is not conventional independent oversight of the company’s financial reporting process. The manager, however, provides the equivalent functions of a board of directors and of an audit committee for, among other things, the following purposes:
|
• |
Appointment; compensation, and review and oversight of the work of our independent public accountants; and |
|
• |
establishing and maintaining internal controls over our financial reporting. |
RMC, as the manager, carried out an evaluation, with the participation of RMC's President (acting as principal executive officer/principal financial officer) of the effectiveness of the design and operation of the manager's controls and procedures over financial reporting and disclosure (as defined in Rule 13a-15 of the Exchange Act) for the year ended December 31, 2017. Based upon that evaluation, RMC's principal executive officer/principal financial officer concluded that the manager's disclosure controls and procedures were effective.
38
Changes to Internal Control Over Financial Reporting
There have not been any changes in internal control over financial reporting (as such term is defined in Rule 13a-15(f) under the Exchange Act) that have materially affected, or are reasonably likely to materially affect, the manager’s or company’s internal control over financial reporting.
39
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 September 30, 2018, 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 1, 2018.
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 1, 2018. As of September 30, 2018, we had sold approximately 83,595,000 units – 39,407,000 units under our previous registration statements and 44,188,000 units under our 2016 registration statement. Correspondingly, gross proceeds from unit sales at $1 per unit (including units issued under our distribution reinvestment plan) were approximately– $39,407,000 and $44,188,000, respectively.
The current registration statement is effective for 3 years and expires June 6, 2019, and unit sales will cease, unless extended by the filing of another follow-on registration statement prior to June 3, 2019.
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 the proceeds from sales of units from inception (October 2009) through September 30, 2018.
|
Proceeds |
|
|
From investors - admitted |
$ |
75,228,462 |
|
From members under our DRIP |
|
8,033,525 |
|
From premiums paid by RMC(1) |
|
332,749 |
|
Total proceeds from unit sales |
$ |
83,594,736 |
|
|
(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 premium paid 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
|
• |
sale of units, including units sold by reinvestment of distributions; |
|
• |
loan payoffs; |
|
• |
borrowers’ monthly principal and interest payments; |
40
|
• |
a line of credit, if obtained. |
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.
For a description of the formation loan advances made by RMI IX to RMC from offering proceeds to pay broker dealer 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.
Redemptions are made once a quarter, on the last business day of the quarter. Redemptions for the three months ended September 30, 2018 were $787,524. 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.
On June 20, 2018, RMC, the company’s manager, approved an amendment of our Operating Agreement to delete Section 7.4(c) effective June 7, 2018. The California Department of Business Oversight (the “Department”) in connection with the company’s annual renewal of its California securities registration required that Section 7.4(c) be deleted from the Operating Agreement. Section 7.4(c) required that instruments evidencing the company’s membership interests include a legend stating it is unlawful to consummate a sale or transfer of the company’s membership interests without the prior written consent of the Commissioner of Corporations of the State of California, except as permitted in the Commissioner’s rules. The company was advised by the Department that this requirement is no longer applicable.
ITEM 3. |
Defaults Upon Senior Securities |
Not Applicable.
ITEM 4. |
Mine Safety Disclosures |
Not Applicable.
ITEM 5. |
Other Information |
Report issued by Redwood Mortgage Corp. on the fair market value per unit at December 31, 2017 of limited liability company units in Redwood Mortgage Investors IX, LLC, is filed as exhibit 99.1 and is incorporated by reference.
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 |
41
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: November 13, 2018 |
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) |
42