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, 2016
☐ | TRANSITION REPORT PURSUANT |
TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission file number: 000-55601
REDWOOD MORTGAGE INVESTORS IX, LLC
(Exact name of registrant as specified in its charter)
Delaware |
| 26-3541068 |
(State or other jurisdiction of incorporation or organization) |
| (I.R.S. Employer Identification Number) |
1825 S. Grant Street, Suite 250, San Mateo, CA |
| 94402-2678 |
(Address of principal executive offices) |
| (Zip Code) |
(650) 365-5341
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. ☒ YES ☐ NO
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). ☒ YES ☐ NO
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ☐ |
| Accelerated filer | ☐ |
Non-accelerated filer | ☐ | (Do not check if a smaller reporting company) | Smaller reporting company | ☒ |
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, 2016 (unaudited) and December 31, 2015 (audited)
|
| September 30, |
|
| December 31, |
| ||
|
| 2016 |
|
| 2015 |
| ||
ASSETS |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
| $ | 4,095,647 |
|
| $ | 1,808,839 |
|
Loans |
|
|
|
|
|
|
|
|
Principal |
|
| 34,537,126 |
|
|
| 27,360,138 |
|
Advances |
|
| 20,756 |
|
|
| 22,731 |
|
Accrued interest |
|
| 235,056 |
|
|
| 177,209 |
|
Loan balances secured by deeds of trust |
|
| 34,792,938 |
|
|
| 27,560,078 |
|
Loan administrative fees, net |
|
| 37,215 |
|
|
| 86,398 |
|
Total loans |
|
| 34,830,153 |
|
|
| 27,646,476 |
|
Total assets |
| $ | 38,925,800 |
|
| $ | 29,455,315 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES, INVESTORS IN APPLICANT STATUS, AND MEMBERS’ CAPITAL |
|
|
|
|
|
|
|
|
Liabilities – Accounts payable |
| $ | 196 |
|
| $ | 2,664 |
|
|
|
|
|
|
|
|
|
|
Investors in applicant status |
|
| 2,549,997 |
|
|
| 1,022,865 |
|
|
|
|
|
|
|
|
|
|
Members’ capital, net |
|
| 38,806,731 |
|
|
| 30,171,527 |
|
Receivable from manager (formation loan) |
|
| (2,431,124 | ) |
|
| (1,741,741 | ) |
Members’ capital, net, less formation loan |
|
| 36,375,607 |
|
|
| 28,429,786 |
|
Total liabilities, investors in applicant status and members’ capital |
| $ | 38,925,800 |
|
| $ | 29,455,315 |
|
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, 2016 and 2015 (unaudited)
|
| For the Three Months Ended September 30, |
|
| For the Nine Months Ended September 30, |
| ||||||||||
|
| 2016 |
|
| 2015 |
|
| 2016 |
|
| 2015 |
| ||||
Revenues, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
| $ | 696,544 |
|
| $ | 462,963 |
|
| $ | 1,917,460 |
|
| $ | 1,272,594 |
|
Late fees |
|
| 4,539 |
|
|
| 1,951 |
|
|
| 11,352 |
|
|
| 7,283 |
|
Total revenues |
|
| 701,083 |
|
|
| 464,914 |
|
|
| 1,928,812 |
|
|
| 1,279,877 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operations Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage servicing fees |
|
| 20,228 |
|
|
| 13,501 |
|
|
| 55,749 |
|
|
| 38,714 |
|
Asset management fees, net (Note 3) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Costs from Redwood Mortgage Corp., net (Note 3) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 36,286 |
|
Professional services, net (Note 3) |
|
| — |
|
|
| — |
|
|
| 4,500 |
|
|
| 8,359 |
|
Other |
|
| 1,663 |
|
|
| 110 |
|
|
| 5,849 |
|
|
| 14,177 |
|
Total operations expense |
|
| 21,891 |
|
|
| 13,611 |
|
|
| 66,098 |
|
|
| 97,536 |
|
Net income |
| $ | 679,192 |
|
| $ | 451,303 |
|
| $ | 1,862,714 |
|
| $ | 1,182,341 |
|
Members (99%) |
|
| 672,400 |
|
|
| 446,790 |
|
|
| 1,844,086 |
|
|
| 1,170,518 |
|
Managers (1%) |
|
| 6,792 |
|
|
| 4,513 |
|
|
| 18,628 |
|
|
| 11,823 |
|
|
| $ | 679,192 |
|
| $ | 451,303 |
|
| $ | 1,862,714 |
|
| $ | 1,182,341 |
|
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 Nine Months Ended September 30, 2016 (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, 2015 |
| $ | 1,022,865 |
|
| $ | 31,403,178 |
|
| $ | 47,874 |
|
| $ | (1,279,525 | ) |
| $ | 30,171,527 |
|
Contributions on application |
|
| 10,008,518 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Contributions admitted to members' capital |
|
| (8,481,386 | ) |
|
| 8,481,386 |
|
|
| 8,493 |
|
|
| — |
|
|
| 8,489,879 |
|
Premiums paid on application by RMC |
|
| 11,594 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Premiums admitted to members' capital |
|
| (11,594 | ) |
|
| 11,594 |
|
|
| — |
|
|
| — |
|
|
| 11,594 |
|
Net income |
|
| — |
|
|
| 1,844,086 |
|
|
| 18,628 |
|
|
| — |
|
|
| 1,862,714 |
|
Earnings distributed to members |
|
| — |
|
|
| (1,723,613 | ) |
|
| (17,571 | ) |
|
| — |
|
|
| (1,741,184 | ) |
Earnings distributed used in DRIP |
|
| — |
|
|
| 970,934 |
|
|
| — |
|
|
| — |
|
|
| 970,934 |
|
Members’ redemptions |
|
| — |
|
|
| (600,645 | ) |
|
| — |
|
|
| — |
|
|
| (600,645 | ) |
Organization and offering expenses |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (381,661 | ) |
|
| (381,661 | ) |
Manager reimbursement |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 23,311 |
|
|
| 23,311 |
|
Early withdrawal penalties |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 262 |
|
|
| 262 |
|
Balance at September 30, 2016 |
| $ | 2,549,997 |
|
| $ | 40,386,920 |
|
| $ | 57,424 |
|
| $ | (1,637,613 | ) |
| $ | 38,806,731 |
|
Statement of Changes in Members’ Capital
For the Three Months Ended September 30, 2016 (unaudited)
|
|
|
|
|
| Members’ Capital, net |
| |||||||||||||
|
| Investors In Applicant Status |
|
| Members’ Capital |
|
| Manager’s Capital |
|
| Unallocated Organization and Offering Expenses |
|
| Members’ Capital, net |
| |||||
Balances at June 30, 2016 |
| $ | 1,509,600 |
|
| $ | 37,318,444 |
|
| $ | 47,749 |
|
| $ | (1,516,259 | ) |
| $ | 35,849,934 |
|
Contributions on application |
|
| 3,923,003 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Contributions admitted to members' capital |
|
| (2,882,606 | ) |
|
| 2,882,606 |
|
|
| 2,883 |
|
|
| — |
|
|
| 2,885,489 |
|
Premiums paid on application by RMC |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Premiums admitted to members' capital |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Net income |
|
| — |
|
|
| 672,400 |
|
|
| 6,792 |
|
|
| — |
|
|
| 679,192 |
|
Earnings distributed to members |
|
| — |
|
|
| (624,011 | ) |
|
| — |
|
|
| — |
|
|
| (624,011 | ) |
Earnings distributed used in DRIP |
|
| — |
|
|
| 346,001 |
|
|
| — |
|
|
| — |
|
|
| 346,001 |
|
Members’ redemptions |
|
| — |
|
|
| (208,520 | ) |
|
| — |
|
|
| — |
|
|
| (208,520 | ) |
Organization and offering expenses |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (129,717 | ) |
|
| (129,717 | ) |
Manager reimbursement |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 8,101 |
|
|
| 8,101 |
|
Early withdrawal penalties |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 262 |
|
|
| 262 |
|
Balance at September 30, 2016 |
| $ | 2,549,997 |
|
| $ | 40,386,920 |
|
| $ | 57,424 |
|
| $ | (1,637,613 | ) |
| $ | 38,806,731 |
|
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, 2016 and 2015 (unaudited)
|
| For the Three Months Ended September 30, |
|
| For the Nine Months Ended September 30, |
| ||||||||||
|
| 2016 |
|
| 2015 |
|
| 2016 |
|
| 2015 |
| ||||
Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest received |
| $ | 690,103 |
|
| $ | 455,652 |
|
| $ | 1,887,752 |
|
| $ | 1,318,040 |
|
Other loan income |
|
| 4,589 |
|
|
| 1,951 |
|
|
| 11,502 |
|
|
| 7,283 |
|
Loan administrative fee reimbursed (paid) |
|
| - |
|
|
| 14,162 |
|
|
| 21,044 |
|
|
| (76,012 | ) |
Operations expense |
|
| (17,775 | ) |
|
| (13,179 | ) |
|
| (68,148 | ) |
|
| (19,296 | ) |
Total cash provided by (used in) operations |
|
| 676,917 |
|
|
| 458,586 |
|
|
| 1,852,150 |
|
|
| 1,230,015 |
|
Investing – loan principal/advances |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal collected on loans |
|
| 4,105,589 |
|
|
| 4,736,100 |
|
|
| 14,611,262 |
|
|
| 10,780,949 |
|
Loans originated |
|
| (7,620,750 | ) |
|
| (5,256,730 | ) |
|
| (21,788,250 | ) |
|
| (14,274,123 | ) |
Advances on loans |
|
| 311 |
|
|
| (13,376 | ) |
|
| 1,976 |
|
|
| (13,611 | ) |
Total cash provided by (used in) investing |
|
| (3,514,850 | ) |
|
| (534,006 | ) |
|
| (7,175,012 | ) |
|
| (3,506,785 | ) |
Financing – members’ capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributions by members, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributions by members |
|
| 3,925,921 |
|
|
| 1,969,425 |
|
|
| 10,028,663 |
|
|
| 6,063,454 |
|
Organization and offering expenses paid, net |
|
| (121,616 | ) |
|
| (98,744 | ) |
|
| (358,351 | ) |
|
| (276,062 | ) |
Formation loan funding |
|
| (273,910 | ) |
|
| (138,980 | ) |
|
| (689,746 | ) |
|
| (424,999 | ) |
Formation loan collected |
|
| - |
|
|
| - |
|
|
| - |
|
|
| 8,366 |
|
Total cash provided by members, net |
|
| 3,530,395 |
|
|
| 1,731,701 |
|
|
| 8,980,566 |
|
|
| 5,370,759 |
|
Distributions to members |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings distributed |
|
| (278,011 | ) |
|
| (189,032 | ) |
|
| (770,251 | ) |
|
| (546,333 | ) |
Redemptions |
|
| (208,520 | ) |
|
| (286,771 | ) |
|
| (600,645 | ) |
|
| (788,611 | ) |
Cash distributions to members |
|
| (486,531 | ) |
|
| (475,803 | ) |
|
| (1,370,896 | ) |
|
| (1,334,944 | ) |
Total cash provided by (used in) financing |
|
| 3,043,864 |
|
|
| 1,255,898 |
|
|
| 7,609,670 |
|
|
| 4,035,815 |
|
Net increase (decrease) in cash |
|
| 205,931 |
|
|
| 1,180,478 |
|
|
| 2,286,808 |
|
|
| 1,759,045 |
|
Cash, beginning of period |
|
| 3,889,716 |
|
|
| 1,842,881 |
|
|
| 1,808,839 |
|
|
| 1,264,314 |
|
Cash, end of period |
| $ | 4,095,647 |
|
| $ | 3,023,359 |
|
| $ | 4,095,647 |
|
| $ | 3,023,359 |
|
Reconciliation of net income to net cash provided by (used in) operating activities
|
| For the Three Months Ended September 30, |
|
| For the Nine Months Ended September 30, |
| ||||||||||
|
| 2016 |
|
| 2015 |
|
| 2016 |
|
| 2015 |
| ||||
Net income |
| $ | 679,192 |
|
| $ | 451,303 |
|
| $ | 1,862,714 |
|
| $ | 1,182,341 |
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of loan administrative fees |
|
| 9,799 |
|
|
| 37,913 |
|
|
| 28,139 |
|
|
| 112,130 |
|
Change in operating assets and liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued interest |
|
| (16,239 | ) |
|
| (13,042 | ) |
|
| (57,847 | ) |
|
| (34,502 | ) |
Receivable from affiliate |
|
| 3,541 |
|
|
| — |
|
|
| — |
|
|
| 77,347 |
|
Loan administrative fees reimbursed (paid) |
|
| — |
|
|
| (18,020 | ) |
|
| 21,044 |
|
|
| (108,194 | ) |
Accounts payable |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Other |
|
| 624 |
|
|
| 432 |
|
|
| (1,900 | ) |
|
| 893 |
|
Total adjustments |
|
| (2,275 | ) |
|
| 7,283 |
|
|
| (10,564 | ) |
|
| 47,674 |
|
Net cash provided by (used in) operating activities |
| $ | 676,917 |
|
| $ | 458,586 |
|
| $ | 1,852,150 |
|
| $ | 1,230,015 |
|
The accompanying notes are an integral part of these financial statements.
5
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2016 (unaudited)
NOTE 1 – ORGANIZATION AND GENERAL
In the opinion of the manager, the accompanying unaudited financial statements contain all adjustments, consisting of normal, recurring adjustments, necessary to present fairly the financial information included therein. These financial statements should be read in conjunction with the audited financial statements included in the company’s Form 10-K for the fiscal year ended December 31, 2015 filed with the U.S. Securities and Exchange Commission (or SEC). The results of operations for the three and nine month periods ended September 30, 2016 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 is externally managed. Redwood Mortgage Corp. (or RMC) is the manager of the company. 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. 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 company’s operating agreement, the Delaware Limited Liability Company Act and the California Revised Uniform Limited Liability Company Act. Members should refer to the company’s operating agreement for complete disclosure of its provisions.
Profits and losses are allocated among the members according to their respective capital accounts monthly after one percent (1%) of the profits and losses are allocated to the manager. The monthly results are subject to subsequent adjustment as a result of quarterly and year-end accounting and reporting. Federal and state income taxes are the obligation of the members, if and when taxes apply, other than the annual California franchise tax and any California LLC cash receipts taxes paid by the company.
The ongoing sources of funds for loans are the proceeds from (1) sale of members’ units, including units sold by reinvestment of distributions (DRIP), (2) loan payoffs, (3) borrowers’ monthly principal and interest payments, and, (4) to a lesser degree and, if obtained, a line of credit. Cash generated from loan payoffs and borrower payments of principal and interest is used for operating expenses, income distributions to members, reimbursements to RMC of origination and offering expenses and unit redemptions. The cash flow, if any, in excess of these uses is re-invested in new loans.
Ongoing public offering of units/ SEC registrations
In June 2016, the company’s Registration Statement on Form S-11 filed with 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 our distribution reinvestment plan (DRIP) became effective and is effective for up to three (3) years thereafter.
The units have been registered pursuant to Section 12(g) of the Securities Exchange Act of 1934, as amended (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 the Employee Retirement Income Security Act of 1974 (or 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.
Distribution policy
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 funds provided from operations (excluding repayments for loan principal and other capital transaction proceeds), net of cash funds used to pay certain operating expenses and debt repayments, less amounts set aside for creation or restoration of reserves. The manager may withhold from cash available for distribution otherwise distributable to the members with respect to any period the respective amounts of organization and offering expenses allocated to the members for the applicable period pursuant to the company’s reimbursement and allocation of organization and offering expenses policy.
6
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2016 (unaudited)
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.
Distributions allocable to members, other than those participating in the DRIP, are distributed to them in cash 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. Cash available for distribution allocable to members who participate in the DRIP is credited to their respective capital accounts at the end of each calendar month.
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
No public trading market exists for the units and none is likely to develop. Thus, there is no certainty the units can be sold at a price equal to the stated value of the capital account. In order to provide liquidity, the company adopted a unit redemption program that provides for a member to redeem all or part of its units, subject to certain limitations.
After a one-year period, a member may redeem all or part of its 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 as follows:
| • | After one year: 92% of purchase price or the capital account balance, whichever is less; |
| • | After two years: 94% of purchase price or the capital account balance, whichever is less; |
| • | After three years: 96% of purchase price or the capital account balance, whichever is less; |
| • | After four years: 98% of purchase price or the capital account balance, whichever is less; |
| • | After five years: 100% of purchase price or the capital account balance, whichever is less. |
The company redeems units at the end of each quarter, subject to certain limitations as provided for in the operating agreement.
The number of units that may be redeemed per quarter per individual member is subject to a maximum of the greater of 100,000 units or 25% of the member’s units outstanding. For redemption requests requiring more than one quarter to fully redeem, the percentage discount amount that, if any, applies when the redemption payments begin continues to apply throughout the redemption period and applies to all units covered by such redemption request regardless of when the final redemption payment is made.
The company 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. 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.
Lending and investment guidelines, objectives and criteria
The company’s loans generally have shorter maturity terms than typical mortgages. In the event a borrower is unable to repay in full the principal owing on the loan at maturity, the company may consider extending the term through a loan modification or may foreclose and take back the property for sale.
7
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2016 (unaudited)
Generally, interest rates on the company’s mortgage loans are not affected by market movements in interest rates. If, as expected, we continue to make primarily fixed rate loans and interest rates were to rise, a possible result would be lower prepayments of the company’s loans. This increase in the duration of the time loans are on the books may reduce overall liquidity, which itself may reduce the company’s ability to invest into 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.
RMI IX’s primary investment objectives are to:
| • | Yield a favorable rate of return from the company’s business of making and/or investing in mortgage 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 net cash flow from these mortgage lending and investing activities. |
The company generally funds loans:
| • | Having monthly payments of interest only or of principal and interest at fixed rates, calculated on a 30-year amortization basis with a balloon payment at maturity, and, |
| • | Having maturities of 5 years or less, not to exceed 15 years. |
The cash flow and the income generated by the real property securing the loan factor into the credit decisions, as does the general creditworthiness, experience and reputation of the borrower. However, for loans secured by real property, other than owner-occupied personal residences, such considerations are subordinate to a determination that the value of the real property is sufficient, in and of itself, as a source of repayment. The amount of the company’s loan combined with the outstanding debt and claims secured by a senior deed of trust on the real property, if any, generally is not to exceed a percentage of the appraised value of the property (the “loan to value ratio”, or LTV) specified in the lending guidelines.
Unit sales commissions paid to broker-dealers/formation loan
Commissions for units 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 not exceeding seven percent (7%) of offering proceeds in the aggregate to pay the B/D sales commissions and premiums to be paid to investors in connection with unsolicited orders. The receivable arising from the advances is unsecured and non-interest bearing and is referred to as the “formation loan.”
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 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 cost allocations to) those members who have not yet received forty quarterly allocations of O&O expenses, as determined in the good faith judgment of the managers. 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.
8
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2016 (unaudited)
The term of the company will continue until October 8, 2028, unless sooner terminated as provided in the operating agreement.
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).
9
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2016 (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.
Collateral fair values are reviewed quarterly and the protective equity for each loan is computed. As used herein, “protective equity” is the arithmetic difference between the fair value of the collateral, net of any senior liens, and the loan balance, where “loan balance” is the sum of the unpaid principal, advances and the recorded interest thereon. This computation is done for each loan (whether impaired or performing), and while loans secured by collateral of similar property type are grouped, there is enough distinction and variation in the collateral that a loan-by-loan, collateral-by-collateral analysis is appropriate.
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. Periodically, the company’s cash balances in banks exceed federally insured limits.
Loans and interest income
Loans generally are stated at the unpaid principal balance (principal). Management has discretion to pay amounts (advances) to third parties on behalf of borrowers to protect the company’s interest in the loan. Advances include, but are not limited to, the payment of interest and principal on a senior lien to prevent foreclosure by the senior lien holder, property taxes, insurance premiums and attorney fees. Advances generally are stated at the 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 to insure timely interest payments at the inception (one to two years) 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. In the normal course of the company’s operations, loans that mature may be renewed at then current market rates and terms for new loans. Such renewals are not designated as impaired, unless the renewed loan was previously designated as impaired.
Interest is accrued daily based on the principal of the loans. An impaired loan continues to accrue as long as the loan is in the process of collection and is considered to be well-secured. Loans are placed on non-accrual status at the earlier of management’s determination that the primary source of repayment will come from the foreclosure and subsequent sale of the collateral securing the loan (which usually occurs when a notice of sale is filed) or when the loan is no longer considered well-secured. When a loan is placed on non-accrual status, the accrual of interest is discontinued; however, previously recorded interest is not reversed. A loan may return to accrual status when all delinquent interest and principal payments become current in accordance with the terms of the loan agreement.
Loan administration fees paid to RMC for loans funded by the company are capitalized and amortized over the life of the loan on a straight-line method which approximates the effective interest method.
10
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2016 (unaudited)
Loans and the related accrued interest and advances are analyzed on a periodic basis for ultimate recoverability. Delinquencies are identified and followed as part of the loan system. Delinquencies are determined based upon contractual terms. For impaired loans, a provision is made for loan losses to adjust the allowance for loan losses to an amount considered by management to be adequate, with due consideration to collateral values, such that the net carrying amount (unpaid principal balance, plus advances, plus accrued interest less the specific allowance) is reduced to the present value of future cash flows discounted at the loan’s effective interest rate, or, if a loan is collateral dependent, to 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 if planned disposition of the asset securing a loan is by way of sale.
The fair value estimates of the related collateral are derived from information available in the real estate markets including similar property and may require the experience and judgment of third parties such as commercial real estate appraisers and brokers.
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 is computed.
Based on its knowledge of the borrowers and their historical (and expected) performance, and the exposure to loss as indicated in the analysis, management estimates an appropriate reserve by property type for probable credit losses in the portfolio. Because the company is an asset-based lender, except as to owner-occupied residences, and because specific regions, neighborhoods and even properties within the same neighborhoods vary significantly as to real estate values and transaction activity, general market trends, which may be indicative of a change in the risk of a loss, and a borrower’s creditworthiness are secondary to the condition of the property, the property type and the neighborhood/region in which the property is located, and do not enter substantially into the determination of the amount of the non-specific (i.e., general) reserves.
The company charges off uncollectible loans and related receivables directly to the allowance account once it is determined the full amount is not collectible.
Real estate owned (REO)
Real estate owned (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
On June 16, 2016, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update 2016-13 (ASU 2016-13) Financial Instruments – Credit Losses: Measurement of Credit Losses on Financial Instruments (Topic 326), which introduces new guidance for the accounting for credit losses on instruments within its scope.
11
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2016 (unaudited)
ASU 2016-13 introduces an approach based on expected losses to estimate credit losses on certain types of financial instruments, including loans. It also modifies the impairment model for available-for-sale (AFS) debt securities and provides for a simplified accounting model for purchased financial assets with credit deterioration since their origination. ASU 2016-13’s approach, referred to as the current expected credit losses (CECL) model, applies to: (1) financial assets subject to credit losses and measured at amortized cost, and (2) certain off-balance sheet credit exposures. This includes loans, held-to-maturity debt securities, loan commitments, financial guarantees, and net investments in leases, as well as reinsurance and trade receivables. Upon initial recognition of the exposure, the CECL model requires an entity to estimate the credit losses expected over the life of an exposure (or pool of exposures). The estimate of expected credit losses (ECL) should consider historical information, current information, and reasonable and supportable forecasts, including estimates of prepayments. ASU 2016-13 does not prescribe a specific method to make the estimate so its application will require significant judgment.
Generally, the initial estimate of the ECL and subsequent changes in the estimate will be reported in current earnings. The ECL will be recorded through an allowance for loan losses (ALL) in the statement of financial position.
ASU 2016-13 will be effective for SEC filers in fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. Early adoption is permitted as of fiscal years beginning after December 15, 2018 including interim periods within those fiscal years.
RMC is evaluating the impact of ASU 2016-13 on the credit analytics and other processes used in establishing the allowance for loan losses. The initial conclusion is that, because RMI IX is a real estate based lender, relying primarily on low LTV’s/significant protective equity in making the lending decision, the impact on reported financial position and results of operations will not be material to the financial position or results from operations of the company.
NOTE 3 – MANAGER AND OTHER RELATED PARTIES
RMC’s allocated one percent (1%) of the profits and losses was $6,792 and $4,513 for the three months ended and $18,628 and $11,823 for the nine months ended September 30, 2016 and 2015, respectively.
RMC, at its sole discretion, provided financial support in the form of fee waivers and absorbed expenses, that improved RMI IX’s net income and the return to investors in both 2016 and 2015. Total support provided, as detailed below, was approximately $264,000 and $140,000 for the three months ended, and approximately $907,000 and $324,000 for the nine months ended September 30, 2016 and 2015, respectively.
The fee waivers and absorbed expenses by RMC were not made for the purpose of providing the company with sufficient funds to satisfy withdrawal requests, nor to meet any required level of distributions, as the company has no such required level of distributions. Any decision by RMC to waive fees and/or to absorb expenses, and the amount (if any) to be waived or absorbed, is made by RMC in its sole discretion. In determining the level of fees to be waived and/or expenses to be absorbed, RMC generally has been guided by the primary investment objectives of RMI IX to yield a favorable rate of return and to generate and distribute cash flow from investment activities (for 2016 and 2015 an annualized distribution rate of 6.5% of members’ capital account balances). Beginning in 2016, members’ capital accounts (except contributions via DRIP units) are assessed 0.45% annually for 10 years for allocations of O&O expenses, and RMC has maintained net income support sufficient so that the O&O expense allocation is made without causing a reduction in members’ capital account balances. No assurance can be given that RMC will continue to provide net income support in the future.
12
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2016 (unaudited)
Formation loan transactions are presented in the following table at September 30, 2016.
|
| Nine Months Ended |
|
| Since Inception |
| ||
Balance, January 1, 2016 |
| $ | 1,741,741 |
|
| $ | — |
|
Formation loan advances to RMC |
|
| 689,746 |
|
|
| 2,888,228 |
|
Payments received from RMC |
|
| — |
|
|
| (445,123 | ) |
Early withdrawal penalties applied |
|
| (363 | ) |
|
| (11,981 | ) |
Balance, September 30, 2016 |
| $ | 2,431,124 |
|
| $ | 2,431,124 |
|
Subscription proceeds since inception |
|
|
|
|
| $ | 41,175,396 |
|
Formation loan advance rate |
|
|
|
|
|
| 7 | % |
The future minimum payments on the formation loan are presented in the following table as of September 30, 2016.
2016 |
| $ | 174,174 |
|
2017 |
|
| 174,174 |
|
2018 |
|
| 174,174 |
|
2019 |
|
| 174,174 |
|
2020 |
|
| 174,174 |
|
Thereafter |
|
| 1,560,254 |
|
Total |
| $ | 2,431,124 |
|
The annual payments on the formation loan are one-tenth of the principal balance outstanding at December 31 of the prior year. Upon completion of the offering, the remaining principal balance outstanding will be paid over 10 years or, if less, over a period until the expiration of the term of our operating agreement, in equal annual installments. The repayment of the formation loan will be reduced partially by a portion of early redemption penalties paid to us and will be forgiven if the manager is removed and RMC is no longer receiving payments for services rendered.
The following commissions and fees are paid by borrowers directly 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 2% to 5% of the principal amount of each loan made during the year. Total loan brokerage commissions in any year are limited to an amount not to exceed 4% of the total company assets at the beginning of the year. The loan brokerage commissions are paid by borrowers, and thus, are not an expense of the company. These fees totaled $139,061 and $126,202 for the three months ended, and $389,528 and $225,730 for the nine months ended September 30, 2016 and 2015, respectively.
-Other fees
RMC receives fees for processing, notary, document preparation, credit investigation, reconveyance and other mortgage related fees. The amounts received are customary for comparable services in the geographical area where the property securing the loan is located, payable solely by the borrower and not by the company. These fees totaled $13,976 and $13,567 for the three months ended and $55,200 and $30,161 for the nine months ended September 30, 2016 and 2015, respectively.
13
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2016 (unaudited)
The following fees are paid by the company to RMC.
-Loan administrative fees
RMC is entitled to receive a loan administrative fee in an amount up to 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. The loan administrative fees paid by the company to RMC were $0 and $18,020 for the three months ended, and $0 and $108,194 for the nine months ended September 30, 2016 and 2015, respectively. In August 2015 RMC, at its sole discretion, began waiving loan administrative fees. Loan administrative fees waived were approximately $82,708 for the three months ended, and $217,883 for the nine months ended September 30, 2016. For the three and nine months ended September 30, 2015, loan administrative fees waived totaled $34,547 There is no assurance RMC will waive these fees in the future.
-Mortgage servicing fees
RMC earns mortgage servicing fees from the company of up to one-quarter of one percent (0.25%) annually of the unpaid principal balance of the loan portfolio or such lesser amount as is reasonable and customary in the geographic area where the property securing the mortgage is located. RMC is entitled to receive these fees regardless of whether specific mortgage payments are collected. The mortgage servicing fees are accrued monthly on all loans. Remittance to RMC is made monthly unless the loan has been assigned a specific loss reserve, at which point remittance is deferred until the specific loss reserve is no longer required, or the property has been acquired by the company. To enhance the earnings of the company, RMC, in its sole discretion, may elect to accept less than the maximum amount of the mortgage servicing fee. An increase or decrease in this fee within the limits set by the operating agreement directly impacts the yield to the members. Mortgage servicing fees incurred and paid were $20,228 and $13,501 for the three months ended, and $55,749 and $38,714 for the nine months ended September 30, 2016 and 2015, respectively. RMC did not waive any mortgage servicing fees during the three and nine months ended September 30, 2016 and 2015.
-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 is recomputed annually by subtracting from the then fair value of the company’s loans plus working capital reserves, an amount equal to the outstanding debt.
RMC, at its sole discretion, may elect to accept less than the maximum amount of the asset management fee. An increase or decrease in this fee within the limits set by the operating agreement directly impacts the yield to the members. There is no assurance RMC will decrease or waive these fees in the future. The maximum asset management fees chargeable by RMC were $71,672 and $51,257 for the three months ended, and $197,307 and $143,595 for the nine months ended September 30, 2016 and 2015, respectively. For the three and nine months ended September 30, 2016 and 2015, no fees were collected.
-Costs through RMC
RMC, per the operating agreement, may request reimbursement by the company for operations expense incurred on behalf of the company, including without limitation, accounting and audit fees, legal fees and expenses, postage and preparation of reports to members and out-of-pocket general and administration expenses. Certain costs (e.g. postage) can be allocated specifically to the company. Other costs are allocated on a pro-rata basis (e.g. by the company’s percentage of total capital of all mortgage funds managed by RMC). Payroll and consulting fees are broken out first based on activity, and then allocated to the company on a pro-rata basis based on percentage of capital to the total capital of all mortgage funds. The decision to request reimbursement of any qualifying charges is made by RMC at its sole discretion. Costs incurred by RMC, for which reimbursement could have been requested, were $67,676 and $40,473 for the three months ended, and $189,425 and $111,127 for the nine months ended September 30, 2016 and 2015, respectively. For the three and nine months ended September 30, 2016 no fees were collected. For the three and nine months ended September 30, 2015, fees totaling $0 and $36,286, respectively, were collected.
-Professional Services
RMC, at its sole discretion, may elect to reimburse the company for professional services (primarily audit and tax expense). An increase or decrease in reimbursements by RMC directly impacts the yield to the members. RMC reimbursed the company for professional services of $42,298 and $13,644 for the three months ended, and $301,972 and $71,186 for the nine months ended September 30, 2016 and 2015, respectively.
14
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2016 (unaudited)
Reimbursement and allocation of organization and offering expenses
Organization and offering expenses (O & O expenses) are summarized in the following table for the nine months ended September 30, 2016 and 2015.
|
| 2016 |
|
| 2015 |
| ||
Balance, January 1 |
| $ | 1,279,525 |
|
| $ | 953,271 |
|
O&O expenses reimbursed to RMC |
|
| 381,541 |
|
|
| 275,941 |
|
Early withdrawal penalties applied (1) |
|
| (262 | ) |
|
| (3,477 | ) |
O&O expenses allocated |
|
| — |
|
|
| — |
|
O&O expenses paid by the company |
|
| 120 |
|
|
| 120 |
|
O&O expenses reimbursed by RMC (2) |
|
| (23,311 | ) |
|
| — |
|
Balance, September 30, |
| $ | 1,637,613 |
|
| $ | 1,225,855 |
|
Gross proceeds admitted |
| $ | 38,625,400 |
|
| $ | 27,241,215 |
|
Percent reimbursed to RMC |
|
| 4.5 | % |
|
| 4.5 | % |
O & O expenses incurred by RMC, RMI IX inception to date |
| $ | 5,167,339 |
|
| $ | 3,264,882 |
|
O & O expenses incurred by RMC and remaining to be reimbursed to RMC |
| $ | 3,429,578 |
|
| $ | 2,039,027 |
|
(1) | Early withdrawal penalties collected are applied to the next installment of principal due under the formation loan and to reduce the amount owed RMC for O&O expenses. The amounts credited will be determined by the ratio between the amount of the formation loan and the amount of offering costs incurred by the company. |
(2) | RMC reimburses the company for any unallocated O&O expenses on units redeemed. |
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, 2016, 83 of the company’s 88 loans (representing 98% 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, 2016, 20 loans outstanding (representing 29% of the aggregate principal balance of the company’s loan portfolio) provide for monthly payments of interest only, with the principal due in full at maturity. The remaining loans require monthly payments of principal and interest, typically calculated on a 30-year amortization, with the remaining principal balance due at maturity.
Secured loans unpaid principal balance (principal)
Secured loan transactions are summarized in the following table for the nine months ended September 30, 2016 and 2015.
|
| 2016 |
|
| 2015 |
| ||
Principal, January 1 |
| $ | 27,360,138 |
|
| $ | 19,185,660 |
|
Loans funded |
|
| 600,000 |
|
|
| — |
|
Loans acquired from affiliates |
|
| 21,188,250 |
|
|
| 14,274,123 |
|
Principal payments received |
|
| (14,611,262 | ) |
|
| (10,780,949 | ) |
Principal, September 30 |
| $ | 34,537,126 |
|
| $ | 22,678,834 |
|
15
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2016 (unaudited)
Secured loans had the characteristics presented in the following table.
|
| September 30, |
|
| December 31, |
| ||
|
| 2016 |
|
| 2015 |
| ||
Number of secured loans |
|
| 88 |
|
|
| 75 |
|
Secured loans – principal |
| $ | 34,537,126 |
|
| $ | 27,360,138 |
|
Secured loans – lowest interest rate (fixed) |
|
| 7.0 | % |
|
| 7.5 | % |
Secured loans – highest interest rate (fixed) |
|
| 10.0 | % |
|
| 10.0 | % |
|
|
|
|
|
|
|
|
|
Average secured loan – principal |
| $ | 392,467 |
|
| $ | 364,801 |
|
Average principal as percent of total principal |
|
| 1.1 | % |
|
| 1.3 | % |
Average principal as percent of members’ capital |
|
| 1.0 | % |
|
| 1.3 | % |
Average principal as percent of total assets |
|
| 1.0 | % |
|
| 1.2 | % |
|
|
|
|
|
|
|
|
|
Largest secured loan – principal |
| $ | 1,350,000 |
|
| $ | 1,200,000 |
|
Largest principal as percent of total principal |
|
| 3.9 | % |
|
| 4.4 | % |
Largest principal as percent of members’ capital |
|
| 3.5 | % |
|
| 4.2 | % |
Largest principal as percent of total assets |
|
| 3.5 | % |
|
| 4.1 | % |
|
|
|
|
|
|
|
|
|
Smallest secured loan – principal |
| $ | 14,223 |
|
| $ | 45,906 |
|
Smallest principal as percent of total principal |
|
| 0.1 | % |
|
| 0.2 | % |
Smallest principal as percent of members’ capital |
|
| 0.1 | % |
|
| 0.2 | % |
Smallest principal as percent of total assets |
|
| 0.1 | % |
|
| 0.2 | % |
|
|
|
|
|
|
|
|
|
Number of counties where security is located (all California) |
|
| 17 |
|
|
| 17 |
|
Largest percentage of principal in one county |
|
| 23.7 | % |
|
| 32.3 | % |
|
|
|
|
|
|
|
|
|
Number of secured loans in foreclosure |
|
| 1 |
|
|
| 1 |
|
Secured loans in foreclosure – principal |
| $ | 191,047 |
|
| $ | 191,772 |
|
|
|
|
|
|
|
|
|
|
Number of secured loans with an interest reserve |
|
| — |
|
|
| — |
|
Interest reserves |
| $ | — |
|
| $ | — |
|
16
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2016 (unaudited)
Secured loans had the lien positions presented in the following table.
|
| September 30, 2016 |
|
| December 31, 2015 |
| ||||||||||||||||||
|
| Loans |
|
| Principal |
|
| Percent |
|
| Loans |
|
| Principal |
|
| Percent |
| ||||||
First trust deeds |
|
| 68 |
|
| $ | 28,557,550 |
|
|
| 83 | % |
|
| 59 |
|
| $ | 21,204,614 |
|
|
| 77 | % |
Second trust deeds |
|
| 20 |
|
|
| 5,979,576 |
|
|
| 17 |
|
|
| 16 |
|
|
| 6,155,524 |
|
|
| 23 |
|
Total secured loans |
|
| 88 |
|
|
| 34,537,126 |
|
|
| 100 | % |
|
| 75 |
|
|
| 27,360,138 |
|
|
| 100 | % |
Liens due other lenders at loan closing |
|
|
|
|
|
| 10,972,632 |
|
|
|
|
|
|
|
|
|
|
| 9,564,255 |
|
|
|
|
|
Total debt |
|
|
|
|
| $ | 45,509,758 |
|
|
|
|
|
|
|
|
|
| $ | 36,924,393 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Appraised property value at loan closing |
|
|
|
|
| $ | 96,526,082 |
|
|
|
|
|
|
|
|
|
| $ | 71,836,840 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent of total debt to appraised values (LTV) at loan closing(1) |
|
|
|
|
|
| 52.0 | % |
|
|
|
|
|
|
|
|
|
| 54.8 | % |
|
|
|
|
(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, 2016 |
|
| December 31, 2015 |
| ||||||||||||||||||
|
| Loans |
|
| Principal |
|
| Percent |
|
| Loans |
|
| Principal |
|
| Percent |
| ||||||
Single family(2) |
|
| 66 |
|
| $ | 22,880,527 |
|
|
| 66 | % |
|
| 58 |
|
| $ | 19,664,462 |
|
|
| 72 | % |
Multi-family |
|
| 4 |
|
|
| 2,200,854 |
|
|
| 6 |
|
|
| 4 |
|
|
| 2,266,402 |
|
|
| 8 |
|
Commercial |
|
| 18 |
|
|
| 9,455,745 |
|
|
| 27 |
|
|
| 13 |
|
|
| 5,429,274 |
|
|
| 20 |
|
Total secured loan balance |
|
| 88 |
|
| $ | 34,537,126 |
|
|
| 100 | % |
|
| 75 |
|
| $ | 27,360,138 |
|
|
| 100 | % |
(2) | Single family property type as of September 30, 2016 consists of 11 loans with principal of $3,572,182 that are owner occupied and 55 loans with principal of $19,308,345 that are non-owner occupied. At December 31, 2015, single family property consisted of six loans with principal of $2,098,628 that were owner occupied and 52 loans with principal of $17,565,834 that were non-owner occupied. |
Delinquency
Secured loans summarized by payment delinquency are presented in the following table.
|
| September 30, 2016 |
|
| December 31, 2015 |
| ||||||||||
|
| Loans |
|
| Amount |
|
| Loans |
|
| Amount |
| ||||
Past Due |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30-89 days |
|
| 3 |
|
| $ | 1,269,290 |
|
|
| 1 |
|
| $ | 318,020 |
|
90-179 days |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
180 or more days |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Total past due |
|
| 3 |
|
|
| 1,269,290 |
|
|
| 1 |
|
|
| 318,020 |
|
Current |
|
| 85 |
|
|
| 33,267,836 |
|
|
| 74 |
|
|
| 27,042,118 |
|
Total secured loan balance |
|
| 88 |
|
| $ | 34,537,126 |
|
|
| 75 |
|
| $ | 27,360,138 |
|
17
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2016 (unaudited)
Modifications and troubled debt restructurings
There were no loan modifications made during the three and nine months ended September 30, 2016, and no modifications were in effect as of September 30, 2016 or December 31, 2015.
Loans in non-accrual status
At September 30, 2016 and December 31, 2015, there were no loans designated in non-accrual status.
Impaired loans/allowance for loan losses
At September 30, 2016 and December 31, 2015, the company had not designated any loans as impaired and had not recorded an allowance for loan losses, as all loans were deemed to have protective equity such that collection is reasonably assured for amounts owing.
Scheduled maturities
Secured loans are scheduled to mature as presented in the following table.
Scheduled maturities, as of September 30, 2016 |
| Loans |
|
| Principal |
|
| Percent |
| |||
2016(3) |
|
| 7 |
|
| $ | 2,940,688 |
|
|
| 9 | % |
2017 |
|
| 19 |
|
|
| 7,407,703 |
|
|
| 21 |
|
2018 |
|
| 20 |
|
|
| 9,364,895 |
|
|
| 27 |
|
2019 |
|
| 19 |
|
|
| 7,532,316 |
|
|
| 22 |
|
2020 |
|
| 11 |
|
|
| 2,642,860 |
|
|
| 7 |
|
2021 |
|
| 9 |
|
|
| 4,243,425 |
|
|
| 12 |
|
Thereafter |
|
| 2 |
|
|
| 214,192 |
|
|
| 1 |
|
Total future maturities |
|
| 87 |
|
|
| 34,346,079 |
|
|
| 99 |
|
Matured as of September 30, 2016(4) |
|
| 1 |
|
|
| 191,047 |
|
|
| 1 |
|
Total secured loan balance |
|
| 88 |
|
| $ | 34,537,126 |
|
|
| 100 | % |
(3) | Loans maturing in 2016 from October 1 to December 31. |
(4) | Loan matured in June 2016 and a multi-year extension is being negotiated. |
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.
For the three and nine months ended September 30, 2016, there were no renewals made.
18
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2016 (unaudited)
Distribution of loans within California
The distribution of secured loans outstanding by California counties is presented in the following table.
|
| September 30, 2016 |
|
| December 31, 2015 |
| ||||||||||
|
| Principal |
|
| Percent |
|
| Principal |
|
| Percent |
| ||||
San Francisco Bay Area |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Alameda |
| $ | 8,187,300 |
|
|
| 23.7 | % |
| $ | 5,121,849 |
|
|
| 18.7 | % |
San Francisco |
|
| 4,934,173 |
|
|
| 14.3 |
|
|
| 3,885,098 |
|
|
| 14.2 |
|
San Mateo |
|
| 3,804,525 |
|
|
| 11.0 |
|
|
| 3,057,222 |
|
|
| 11.2 |
|
Solano |
|
| 1,821,773 |
|
|
| 5.3 |
|
|
| — |
|
|
| — |
|
Contra Costa |
|
| 1,403,454 |
|
|
| 4.0 |
|
|
| 1,303,036 |
|
|
| 4.7 |
|
Santa Clara |
|
| 1,369,732 |
|
|
| 4.0 |
|
|
| 1,383,633 |
|
|
| 4.9 |
|
Marin |
|
| 378,014 |
|
|
| 1.1 |
|
|
| 379,758 |
|
|
| 1.5 |
|
Sonoma |
|
| 14,223 |
|
|
| 0.1 |
|
|
| 45,906 |
|
|
| 0.2 |
|
|
|
| 21,913,194 |
|
|
| 63.5 |
|
|
| 15,176,502 |
|
|
| 55.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Northern California |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Monterey |
|
| 2,022,868 |
|
|
| 5.9 |
|
|
| 559,304 |
|
|
| 2.1 |
|
Placer |
|
| 1,076,175 |
|
|
| 3.1 |
|
|
| 359,118 |
|
|
| 1.3 |
|
Yolo |
|
| 161,744 |
|
|
| 0.5 |
|
|
| 174,927 |
|
|
| 0.6 |
|
San Joaquin |
|
| 158,648 |
|
|
| 0.4 |
|
|
| 159,533 |
|
|
| 0.6 |
|
Sacramento |
|
| — |
|
|
| — |
|
|
| 214,607 |
|
|
| 0.8 |
|
|
|
| 3,419,435 |
|
|
| 9.9 |
|
|
| 1,467,489 |
|
|
| 5.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Northern California Total |
|
| 25,332,629 |
|
|
| 73.4 |
|
|
| 16,643,991 |
|
|
| 60.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Los Angeles & Coastal |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Los Angeles |
|
| 7,255,595 |
|
|
| 21.0 |
|
|
| 8,841,419 |
|
|
| 32.3 |
|
San Diego |
|
| 953,343 |
|
|
| 2.8 |
|
|
| 593,019 |
|
|
| 2.2 |
|
Orange |
|
| 497,045 |
|
|
| 1.4 |
|
|
| 747,708 |
|
|
| 2.7 |
|
|
|
| 8,705,983 |
|
|
| 25.2 |
|
|
| 10,182,146 |
|
|
| 37.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Southern California |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Riverside |
|
| 363,395 |
|
|
| 1.0 |
|
|
| 397,973 |
|
|
| 1.5 |
|
San Bernardino |
|
| 135,119 |
|
|
| 0.4 |
|
|
| 136,028 |
|
|
| 0.5 |
|
|
|
| 498,514 |
|
|
| 1.4 |
|
|
| 534,001 |
|
|
| 2.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Southern California Total |
|
| 9,204,497 |
|
|
| 26.6 |
|
|
| 10,716,147 |
|
|
| 39.2 |
|
Total Secured Loans |
| $ | 34,537,126 |
|
|
| 100.0 | % |
| $ | 27,360,138 |
|
|
| 100.0 | % |
Commitments/loan disbursements/construction and rehabilitation loans
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 and receipt of a certificate of occupancy, construction loans are reclassified as permanent loans. Funding of construction loans is limited to 10% of the loan portfolio. At September 30, 2016, the company had no outstanding construction loans and no outstanding commitments to fund construction loans.
19
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2016 (unaudited)
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. At September 30, 2016, the company had no outstanding rehabilitation loans and no outstanding commitments to fund rehabilitation loans.
Fair Value
The company does not record its loans at fair value on a recurring basis. Loans designated impaired (i.e., that are collateral dependent) are measured at fair value on a non-recurring basis. The company did not have any loans designated impaired at September 30, 2016 or December 31, 2015.
- | Secured loans, performing (i.e., not designated as impaired) (Level 2) - Each loan is reviewed quarterly for its delinquency, LTV adjusted for the most recent valuation of the underlying collateral, remaining term to maturity, borrower’s payment history and other factors. Also considered is the limited resale market for the loans. Most companies or individuals making similar loans as the company intend to hold the loans until maturity as the average contractual term of the loans (and the historical experience of the time the loan is outstanding due to pre-payments) is shorter than conventional mortgages. As there are no prepayment penalties to be collected, loan buyers may be hesitant to risk paying above par. Due to these factors, sales of the loans are infrequent, because an active market does not exist. The recorded amount of the performing loans (i.e., the loan balance) is deemed to approximate the fair value, although the intrinsic value of the loans would reflect a premium due to the interest to be received. |
- | Secured loans, designated impaired (Level 2) - Secured loans designated impaired are deemed collateral dependent, and the fair value of the loan is the lesser of the fair value of the collateral or the enforceable amount owing under the note. The fair value of the collateral is determined by exercise of judgment based on management’s experience informed by appraisals (by licensed appraisers), brokers’ opinion of values and publicly available information on in-market transactions (Level 2 inputs). |
The following methods and assumptions are used to determine the fair value of the collateral securing a loan.
- | Single family – Management’s preferred method for determining the fair market value of the company’s single-family residential assets is the sale comparison (sale comps) method. Management primarily obtains sale comps through 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 the company’s 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. |
Where adequate sale comps are not available, management will seek additional information in the form of brokers’ opinions of value or appraisals.
Management’s secondary method for valuing multifamily assets as income-producing rental operations is the direct capitalization method. In order to determine market capitalization rates (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 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.
20
REDWOOD MORTGAGE INVESTORS IX, LLC
Notes to Financial Statements
September 30, 2016 (unaudited)
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 AND ORGANIZATION AND OFFERING COSTS
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, 2016, the company was not involved in any legal proceedings other than those that would be considered part of the normal course of business.
Commitments
The company had no contractual obligations, except to reimburse RMC for O&O expenses.
NOTE 6 – SUBSEQUENT EVENTS
None.
21
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, 2015, filed with the U.S. Securities and Exchange Commission (or SEC). The results of operations for the three and nine month periods ended September 30, 2016 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, and Section 21E of the Securities Exchange Act of 1934, as amended (or the Exchange Act), including statements regarding the company’s expectations, hopes, intentions, beliefs and strategies regarding the future. Forward-looking statements, which are based on various assumptions (some of which are beyond our control), may be identified by reference to a future period or periods or by use of forward-looking terminology, such as “may,” “will,” “believe,” “expect,” “anticipate,” “continue,” “possible” or similar terms or variations on those terms or the negative of those terms. Forward-looking statements include statements regarding trends in the California real estate market, future interest rates and economic conditions and their effect on the company and its assets, estimates as to the allowance for loan losses, estimates of future redemptions of units, future funding of loans by the company, and beliefs relating to how the company will be affected by current economic conditions and trends in the financial and credit markets. Actual results may be materially different from what is projected by such forward-looking statements. Factors that might cause such a difference include, but are not limited to, the following:
| • | changes in economic conditions and interest rates, |
| • | the impact of competition and competitive pricing for mortgage loans, |
| • | downturns in the California real estate markets which affect the manager’s and our ability to find suitable loans in a weaker economy where there is less activity in the real estate market, |
| • | our ability to grow our mortgage lending business, |
| • | the manager’s ability to make and arrange for loans that fit our investment criteria, |
| • | the concentration of credit risks to which we are exposed, |
| • | increases in payment delinquencies and defaults on our mortgage loans, and |
| • | changes in government regulation and legislative actions affecting our business. |
All forward-looking statements and reasons why results may differ included in this Form 10-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 (or we, RMI IX or the company) is a Delaware limited liability company formed in October 2008 to engage in business as a mortgage lender and investor by making and holding-for-investment mortgage loans secured by California real estate, primarily through first and second deeds of trust. The company is externally managed. Redwood Mortgage Corp. (or RMC, the manager or management) is the manager of the company.
See Note 1 (Organization and General) to the financial statements included in Part I, Item 1 of this report on Form 10-Q for additional detail on the organization and operations of RMI IX which detail is incorporated by this reference into this Item 2. For a detailed presentation of the company activities for which related parties are compensated and related transactions, including the formation loan to RMC, See Note 1 (Organization and General) and Note 3 (Manager and Other Related Parties) to the financial statements included in Part I, Item 1 of this report, which presentation is incorporated by this reference into this Item 2.
Ongoing public offering of units/ SEC Registrations
In June, 2016, the company’s Registration Statement on Form S-11 filed with the SEC (SEC File No. 333-208315) to offer up to 120,000,000 units ($120,000,000) to the public and 20,000,000 units ($20,000,000) to its members pursuant to the DRIP became effective and continues for up to three (3) years thereafter.
22
The units have been registered pursuant to Section 12(g) of the Securities Exchange Act of 1934 (or the Exchange Act). Such registration of the units, along with the satisfaction of certain other requirements under ERISA, enables the units to qualify as “publicly-offered securities” for purposes of ERISA and regulations issued thereunder. By satisfying those requirements, the underlying assets of the company should not be considered assets of a “benefit plan investor” (as defined under ERISA) by virtue of the investment by such benefit plan investor in the units.
The following summarizes the proceeds from sales of units, from inception (October 5, 2009) through September 30, 2016.
| Proceeds |
|
| |
Gross proceeds admitted from investors | $ | 38,625,400 |
|
|
From electing members under our distribution reinvestment plan |
| 3,850,100 |
|
|
From premiums paid by RMC |
| 160,498 |
| (1) |
Total proceeds from unit sales | $ | 42,635,998 |
|
|
(1) | If a member acquired units through an unsolicited sale, the member’s capital account is credited with their capital contribution plus a premium paid by RMC equal to the amount of the sales commissions that otherwise would have been paid to a broker-dealer by RMC. This amount is reported in the year paid as taxable income to the member. |
The proceeds from the sales of the units will not be segregated but will be commingled with the company’s cash. The ongoing sources of funds for loans are the proceeds from (1) sale of units, including units sold by reinvestment of distributions, (2) loan payoffs, (3) borrowers’ monthly principal and interest payments, and (4) to a lesser degree and, if obtained, a line of credit. Cash generated from loan payoffs and borrower payments of principal and interest is used for operating expenses, income distributions to members, reimbursements to RMC of O&O expenses, and unit redemptions. The cash flow, if any, in excess of these uses is reinvested in new loans.
Critical Accounting Policies
See Note 2 (Summary of Significant Accounting Policies) to the financial statements included in Part I, Item 1 of this report on Form 10-Q for a detailed presentation of critical accounting policies, which presentation is incorporated by this reference into this Item 2.
Results of Operations
General Economic Conditions - California
All of our mortgage loans are secured by California real estate. Our secured-loan investment activity and the value of the real estate securing our loans is significantly dependent on economic activity and employment conditions in the state. Wells Fargo’s Economics Group periodically provides timely, relevant information and analysis in its commentary and reports regarding California’s employment and economic conditions. Highlights from recently issued reports from Wells Fargo Securities Economic Group are presented below.
In the publication “California Employment Conditions” August 2016 (dated September 16, 2016), the Wells Fargo Economics Group notes:
California employers added 63,100 net new jobs in August, marking the second largest increase over the past year. The breakneck pace of hiring brought year-to-year nonfarm employment growth to 2.3 percent, which translates into an annual gain of 378,000 jobs. Nearly half of last month’s increase came from government employment, which added an outsized 27,900 jobs in August, with most of that gain occurring at the local level. We suspect that August’s unusually large rise in public sector payrolls is due to seasonal adjustment quirks surrounding the start of the school year. Local government payrolls tumbled in July for instance, and have added only 35,500 jobs over the past year.
Outside of the surge in government hiring, the jobs picture still looks solid. Private sector payrolls added 35,200 jobs in August and have added 332,800 jobs over the past year. Hiring in California’s important professional, scientific & technical services sector, which includes tech-related professions such as engineering, computer systems design and scientific research ramped up in August. Payrolls rose by 13,100 on the month, pushing the annual gain over 60,000. Energy-related industries continued to shed jobs in August, with employment in mining & logging reporting a loss of 400 jobs. In addition, manufacturers cut 3,400 jobs. Both industries have seen employment declines over the past year.
On a regional basis, the Los Angeles-Long Beach-Glendale metropolitan area accounted for the bulk of August’s gains, as employment rose by 15,300 jobs on the month. Riverside and Sacramento also reported healthy increases, each seeing payrolls rise by more than 5,000.
23
Recently released data from the Quarterly Census of Employment and Wages (QCEW) for the first quarter suggests that the Current Employment Statistics (CES), which is reported on a more frequent month-to-month basis, has understated job growth in California’s key information sector. The industry captures many tech-related professions, including positions in search portals, software and data processing, as well as occupations in the motion picture industry. The CES had estimated that information payrolls rose 3.4 percent year-to-year in the first quarter while the QCEW data show an 8.5 percent gain, marking the strongest pace since 2001. Hiring in the state’s sizable motion picture and sound recording industry rose at a staggering 16 percent year-to-year pace in the first quarter, according to the QCEW data, much stronger than the CES’s 1.9 percent estimate. Total job growth was also understated for the Los Angeles and San Francisco metro areas, as the QCEW reported a 3.0 percent and 3.8 percent increase, respectively, versus 2.5 percent and 3.5 percent in the CES.
In the publication: “California Mid-Year Economic Update” (dated June 23, 2016), the Wells Fargo Economics Group Notes:
Newly Released Data Show Stronger GDP Growth in the Golden State – While a few signs of slowing are evident, California’s economy remains in the midst of a tremendous run of economic growth. Nonfarm employment growth has averaged nearly three percent over the past three years, and the state’s jobless rate has tumbled to 5.2 percent, narrowing the gap to the U.S. rate to just half a percentage point. California’s good fortune has largely been due to the rapid growth of technology, knowledge-based and creative industries.
Recently released data from the U.S. Bureau of Economic Analysis put some solid numbers behind California’s recent performance. Real gross domestic product (GDP) grew 4.1 percent in 2015 to 2.46 trillion…. Growth slowed during the second half of the year, however, with real GDP rising at 2.7 percent annualized in the fourth quarter and averaging just 1.6 percent during the second half of the year. This past year marked the strongest growth rate since 2004 and was also one of the fastest growth rates of any state, tying Oregon for the largest percentage gain. California easily outpaced the national average for the fourth consecutive year, as the nation grew at a lesser 2.4 percent growth pace. California, which accounts for 13.8 percent of national GDP, accounted for 23.8 percent of the nation’s growth in 2015.
California’s world-renown technology sector, which is largely captured in the information and professional, scientific & technical services sectors, continued in the fourth quarter. The two sectors made the most significant contribution to California’s real GDP growth, contributing a combined 1.3 percentage points to the 2.7 percent overall annualized growth during the quarter. Moreover, tech-related growth in California has far outpaced the national average over the past year, with tech output growing by a larger 10.3 percent in the California relative to a 6.0 percent gain nationwide.
Housing remains a bright spot in the state’s economy, as California’s burgeoning employment and population growth continues to fuel demand for new homes. Residential construction activity ramped up in 2015, with single-family permits registering 44,132 units for the year, marking their highest level since 2007. The multifamily market also continued to thrive, with 53,479 units permitted in 2015. The gains in housing helped boost construction output, which accounted for 0.26 percentage points of real GDP growth in the fourth quarter. That said, we expect the pace of construction to moderate slightly through the balance of this year and in 2017. Multifamily development is set to cool from its breakneck pace and population growth is likely to take a bit of a breather, as residents and would-be residents re-examine the costs and the benefits of living in expensive coastal regions in the Bay Area and Southern California.
Performance highlights
Net income for the three months ended September 30, 2016 and 2015 was $679,192 and $451,303, respectively. Revenue from the interest on loans, gross for the three months ended September 30, 2016 increased by approximately $238,000 over the same period in 2015, due to the growth of the secured loan portfolio. Operations expense for the three months ended September 30, 2016 increased by approximately $8,000, over the same period in 2015, due primarily to an increase in mortgage servicing fees and was offset by waived fees and costs absorbed by RMC. In the three months ended September 30, 2016 and 2015, the manager, at its sole discretion, provided significant financial support to the company by waiving fees and absorbing expenses, which had the effect of increasing net income. No assurance can be given that RMC will continue to provide net income support in the future.
Net income for the nine months ended September 30, 2016 and 2015 was $1,862,714 and $1,182,341, respectively. Revenue from the interest on loans, gross for the nine months ended September 30, 2016 increased by approximately $593,000 over the same period in 2015, due to the growth of the secured loan portfolio, and a consistent average interest rate. Operations expense for the nine months ended September 30, 2016 decreased by approximately $31,000, over the same period in 2015, due primarily to an increase in mortgage servicing fees which was more than offset by fees waived and expenses absorbed by RMC. In the nine months ended September 30, 2016 and 2015, the manager, at its sole discretion, provided significant financial support to the company by waiving fees and absorbing expenses, which had the effect of increasing net income. No assurance can be given that RMC will continue to provide net income support in the future.
24
The fee waivers and expenses absorbed by RMC were not made for the purpose of providing the company with sufficient funds to satisfy withdrawal requests, nor to meet any required level of distributions, as the company has no such required level of distributions. Any decision by RMC to waive fees and/or to absorb expenses, and the amount (if any) to be waived or absorbed, is made by RMC in its sole discretion. In determining the level of fees to be waived and/or expenses to be absorbed, RMC generally has been guided by the primary investment objectives of RMI IX to yield a favorable rate of return and to generate and distribute cash flow from investment activities (for 2016 and 2015 an annualized distribution rate of 6.5% of members’ capital account balances). Beginning in 2016, members’ capital accounts (except contributions via DRIP units) are assessed 0.45% annually for 10 years for allocations of O&O expenses, and RMC has maintained net income support sufficient so that the O&O expense allocation is made without causing a reduction in members’ capital account balances (See Note 3 (Manager and Other Related Parties) to the financial statements included in Part 1, Item 1 of this report, incorporated herein by reference.)
Key Performance Indicators
The table below shows key performance indicators at and for the nine months ended September 30.
|
| 2016 |
|
| 2015 |
|
| 2014 |
|
| |||
Members’ capital, gross – end of period balance |
| $ | 40,386,920 |
|
|
| 27,636,073 |
|
|
| 20,768,621 |
|
|
Members’ capital, gross – average balance |
| $ | 35,793,150 |
|
|
| 24,855,900 |
|
|
| 18,991,196 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured loans – end of period balance |
| $ | 34,537,126 |
|
|
| 22,678,834 |
|
|
| 17,641,037 |
|
|
Secured loans – average daily balance |
| $ | 30,158,651 |
|
|
| 20,914,565 |
|
|
| 16,040,345 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on loans, gross |
| $ | 1,945,598 |
|
|
| 1,352,544 |
|
|
| 1,070,084 |
|
|
Portfolio interest rate(1) |
|
| 8.6 | % |
|
| 8.6 | % |
|
| 9.0 | % |
|
Effective yield rate(2) |
|
| 8.6 | % |
|
| 8.6 | % |
|
| 8.9 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of loan administrative fees, net |
| $ | 28,138 |
|
|
| 79,950 |
|
|
| 80,627 |
|
|
Percent of average daily balance(3) |
|
| 0.1 | % |
|
| 0.5 | % |
|
| 0.7 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on loans, net |
| $ | 1,917,460 |
|
|
| 1,272,594 |
|
|
| 989,457 |
|
|
Percent of average daily balance(3) |
|
| 8.5 | % |
|
| 8.1 | % |
|
| 8.2 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses |
| $ | — |
|
|
| — |
|
|
| — |
|
|
Percent of average daily balance(3) |
|
| 0.0 | % |
|
| 0.0 | % |
|
| 0.0 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operations expense |
| $ | 66,098 |
|
|
| 97,536 |
|
|
| 266,354 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
| $ | 1,862,714 |
|
|
| 1,182,341 |
|
|
| 730,644 |
|
|
Percent of average members’ capital(4)(5) |
|
| 6.9 | % |
|
| 6.3 | % |
|
| 5.1 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Member Distributions |
| $ | 1,723,613 |
|
|
| 1,254,564 |
|
|
| 950,096 |
|
|
Percent |
|
| 6.5 | % |
|
| 6.5 | % |
|
| 6.5 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Member Redemptions(6) |
| $ | 600,645 |
|
|
| 788,611 |
|
|
| 50,053 |
|
|
(1) | Stated note interest rate, weighted daily average |
(2) | Yield rate of interest on loans, annualized |
(3) | Percent of secured loans – average daily balance, annualized |
(4) | Percent of members’ capital, gross – average balance, annualized |
(5) | Percent based on the net income available to members (excluding 1% allocated to manager) |
(6) | Redemptions are made once a quarter, on the last business day of the quarter. 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. |
25
The table below shows key performance indicators at and for the three months ended September 30.
|
| 2016 |
|
| 2015 |
|
| 2014 |
|
| |||
Members’ capital, gross – end of period balance |
| $ | 40,386,920 |
|
|
| 27,636,073 |
|
|
| 20,768,621 |
|
|
Members’ capital, gross – average balance |
| $ | 38,852,682 |
|
|
| 26,588,790 |
|
|
| 20,229,343 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured loans – end of period balance |
| $ | 34,537,126 |
|
|
| 22,678,834 |
|
|
| 17,641,037 |
|
|
Secured loans – average daily balance |
| $ | 32,923,239 |
|
|
| 21,646,398 |
|
|
| 17,128,667 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on loans, gross |
| $ | 706,343 |
|
|
| 468,695 |
|
|
| 366,153 |
|
|
Portfolio interest rate(1) |
|
| 8.6 | % |
|
| 8.6 | % |
|
| 8.8 | % |
|
Effective yield rate(2) |
|
| 8.6 | % |
|
| 8.6 | % |
|
| 8.6 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of loan administrative fees, net |
|
| 9,799 |
|
|
| 5,732 |
|
|
| 24,875 |
|
|
Percent of average daily balance(3) |
|
| 0.1 | % |
|
| 0.1 | % |
|
| 0.6 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on loans, net |
| $ | 696,544 |
|
|
| 462,963 |
|
|
| 341,278 |
|
|
Percent of average daily balance(3) |
|
| 8.5 | % |
|
| 8.6 | % |
|
| 8.0 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses |
| $ | — |
|
|
| — |
|
|
| — |
|
|
Percent of average daily balance(3) |
|
| 0.0 | % |
|
| 0.0 | % |
|
| 0.0 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operations expense |
| $ | 21,891 |
|
|
| 13,611 |
|
|
| 77,691 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
| $ | 679,192 |
|
|
| 451,303 |
|
|
| 266,851 |
|
|
Percent of average members’ capital(4)(5) |
|
| 6.9 | % |
|
| 6.7 | % |
|
| 5.2 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Member Distributions |
| $ | 624,011 |
|
|
| 447,896 |
|
|
| 337,647 |
|
|
Percent |
|
| 6.5 | % |
|
| 6.5 | % |
|
| 6.5 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Member Redemptions(6) |
| $ | 208,520 |
|
|
| 286,771 |
|
|
| 50,053 |
|
|
(1) | Stated note interest rate, weighted daily average |
(2) | Yield rate of interest on loans, annualized |
(3) | Percent of secured loans – average daily balance, annualized |
(4) | Percent of members’ capital, gross – average balance, annualized |
(5) | Percent based on the net income available to members (excluding 1% allocated to manager) |
(6) | Redemptions are made once a quarter, on the last business day of the quarter. 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. |
Members’ capital, gross – end of period balance
The September 30 end of period gross members’ capital balance for 2016 of $40,386,920, was an increase of approximately 46% ($12.8 million) over 2015’s $27,636,073. The increase was due to new member sales and participation in our distribution reinvestment plan (DRIP), which was partially offset by redemptions and distributions. The company is continually seeking to increase the number of FINRA registered broker-dealer firms and their associated representatives that can sell our units and is focusing on expanding the states in which our units can be offered.
26
The table below shows distributions reinvested by members under the DRIP, total cash distributions to members and the percent of members’ capital electing cash distribution for the nine months ended September 30, 2016 and 2015, respectively.
|
| For the Nine Months Ended September 30, 2016 |
|
| For the Nine Months Ended September 30, 2015 |
| ||
Reinvesting |
| $ | 970,934 |
|
| $ | 719,168 |
|
Distributing |
|
| 752,679 |
|
|
| 535,397 |
|
Total |
| $ | 1,723,613 |
|
| $ | 1,254,565 |
|
Percent of members’ capital, electing distribution |
|
| 44 | % |
|
| 43 | % |
Net cash provided by (used in) operations, net income and distributions to members, for quarters ended March 31, June 30 and September 30, 2016, are summarized in the following table:
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percent Of |
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Distributions |
|
| Percent Of |
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| Paid From |
|
| Net Income |
|
| ||
|
| Net Cash |
|
|
|
|
|
|
|
|
|
| Net Cash |
|
| Available to |
|
| |||
|
| Provided By |
|
| Net Income |
|
| Distributions |
|
| Provided By |
|
| Members |
|
| |||||
|
| (Used In) |
|
| Available |
|
| To |
|
| (Used In) |
|
| to Member |
|
| |||||
Quarter |
| Operations |
|
| To Members |
|
| Members(1) |
|
| Operations |
|
| Distributions (2) |
|
| |||||
2016 Q1 |
| $ | 549,076 |
|
| $ | 564,457 |
|
| $ | 527,520 |
|
|
| 100 | % |
|
| 107 | % |
|
2016 Q2 |
|
| 626,157 |
|
|
| 607,229 |
|
|
| 572,082 |
|
|
| 100 | % |
|
| 106 | % |
|
2016 Q3 |
|
| 676,917 |
|
|
| 672,400 |
|
|
| 624,011 |
|
|
| 100 | % |
|
| 108 | % |
|
|
| $ | 1,852,150 |
|
| $ | 1,844,086 |
|
| $ | 1,723,613 |
|
|
| 100 | % |
|
| 107 | % |
|
(1) | Includes distributions reinvested pursuant to our DRIP. |
(2) | RMC, at its sole discretion, provided significant financial support to the company by waiving fees and absorbing expenses which had the effect of increasing net income. Beginning in 2016, members’ capital accounts (except contributions via DRIP units) are assessed 0.45% annually for 10 years for allocations of O&O expenses, and RMC has maintained net income support sufficient so that the O&O expense allocation is made without causing a reduction in members’ capital account balances. |
Secured loans – end-of-period balance
The September 30, 2016 end of period secured loan balance of $34,537,126 was an increase of approximately 52% ($11.9 million) over 2015’s $22,678,834. The increase in the balance of the secured loan portfolio is due to increased members’ capital available for lending and increased investment in California real estate markets, which expands the market for new loans. Secured loans as a percent of members’ capital (based on average daily balances) was 84.7% and 81.4% for the three months ended September 30, 2016 and 2015, respectively.
The company added approximately $3,425,000 and $15,696,000 of new loans for the three and nine months ended September 30, 2016, respectively.
As of September 30, 2016, 83 of the company’s 88 loans (representing 98% 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, 2016, 20 loans outstanding (representing 29% of the aggregate principal balance of the company’s loan portfolio) provided for monthly payments of interest only, with the principal due in full at maturity. The remaining loans required monthly payments of principal and interest, typically calculated on a 30-year amortization, with the remaining principal balance due at maturity.
We have sought to exercise strong discipline in underwriting loan applications and lending against collateral at amounts that create a mortgage portfolio that has substantial protective equity as indicated by the overall conservative weighted average loan-to-value ratio (LTV) which at September 30, 2016 was 52.0%. Thus, per the appraisal-based valuations at the time of loan inception, borrowers have, in the aggregate, equity of 48.0% in the property, and we as lender have lent in the aggregate 52.0% (including other senior liens on the property) against the properties we hold as collateral for the repayment of our loans.
See Note 4 (Loans) to the financial statements included in Part I, Item 1 of this report for detailed presentations of the characteristics of the secured loan portfolio and on the allowance for loan losses, which presentations are incorporated by this reference into this Item 2.
27
Analysis and discussion of income/(loss) from operations 2016 v. 2015 (for the nine months ended)
Significant changes to income or expense areas for the nine month period ended September 30, 2016 compared to the same period in 2015 are summarized in the following table.
|
| Interest Income |
|
| Provision/ Allowance For Loan Losses |
|
| Late Fees |
|
| Operations Expense |
|
| Net Income |
|
| |||||
For the nine months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2016 |
| $ | 1,917,460 |
|
|
| — |
|
|
| 11,352 |
|
|
| 66,098 |
|
|
| 1,862,714 |
|
|
September 30, 2015 |
|
| 1,272,594 |
|
|
| — |
|
|
| 7,283 |
|
|
| 97,536 |
|
|
| 1,182,341 |
|
|
Change |
| $ | 644,866 |
|
|
| — |
|
|
| 4,069 |
|
|
| (31,438 | ) |
|
| 680,373 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan Balance Increase |
| $ | 692,879 |
|
|
| — |
|
|
| — |
|
|
| 17,035 |
|
|
| 675,844 |
|
|
Loan Portfolio Effective Yield Rate |
|
| (48,013 | ) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (48,013 | ) |
|
Late Fees |
|
| — |
|
|
| — |
|
|
| 4,069 |
|
|
| — |
|
|
| 4,069 |
|
|
Capital Balance Increase |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 132,010 |
|
|
| (132,010 | ) |
|
Managers Fees/Costs Waived |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (168,296 | ) |
|
| 168,296 |
|
|
Manager Reimbursements |
|
| — |
|
|
|
|
|
|
| — |
|
|
| (7,716 | ) |
|
| 7,716 |
|
|
Expense Recognition Timing |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 5,982 |
|
|
| (5,982 | ) |
|
Other |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (10,453 | ) |
|
| 10,453 |
|
|
Change |
| $ | 644,866 |
|
|
| — |
|
|
| 4,069 |
|
|
| (31,438 | ) |
|
| 680,373 |
|
|
Interest income
Interest on loans, net increased $644,866 (51%) for the nine months ended September 30, 2016, compared to the same period in 2015 due to growth of the secured loan portfolio offset by a reduction in yield. The portfolio’s strong payment history to date has resulted in no loans being designated as non-accrual.
Provision for loan losses/allowance for loan losses
At September 30, 2016, the company had no allowance for loan losses as no loans were designated as impaired, and all loans had protective equity such that at September 30, 2016, collection was deemed probable for amounts owing. There were no loans past due more than 90 days at September 30, 2016.
Operations Expense
Significant changes to operating expense areas for the nine month period ended September 30, 2016 compared to the same period in 2015 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, 2016 |
| $ | 55,749 |
|
|
| — |
|
|
| — |
|
|
| 4,500 |
|
|
| 5,849 |
|
|
| 66,098 |
|
|
September 30, 2015 |
|
| 38,714 |
|
|
| — |
|
|
| 36,286 |
|
|
| 8,359 |
|
|
| 14,177 |
|
|
| 97,536 |
|
|
Change |
| $ | 17,035 |
|
|
| — |
|
|
| (36,286 | ) |
|
| (3,859 | ) |
|
| (8,328 | ) |
|
| (31,438 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan Balance Increase |
| $ | 17,035 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 17,035 |
|
|
Capital Balance Increase |
|
| — |
|
|
| 53,712 |
|
|
| 78,298 |
|
|
| — |
|
|
| — |
|
|
| 132,010 |
|
|
Managers Fees/Costs Waived |
|
| — |
|
|
| (53,712 | ) |
|
| (114,584 | ) |
|
| — |
|
|
| — |
|
|
| (168,296 | ) |
|
Manager Reimbursement |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (7,716 | ) |
|
| — |
|
|
| (7,716 | ) |
|
Professional Service Timing |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 5,982 |
|
|
| — |
|
|
| 5,982 |
|
|
Other |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (2,125 | ) |
|
| (8,328 | ) |
|
| (10,453 | ) |
|
Change |
| $ | 17,035 |
|
|
| — |
|
|
| (36,286 | ) |
|
| (3,859 | ) |
|
| (8,328 | ) |
|
| (31,438 | ) |
|
28
The increase in mortgage servicing fees of $17,035 for the nine months ended September 30, 2016, compared to the same period in 2015 was due to the increase in the secured loan portfolio.
– Asset management fees, net
Total asset management fees chargeable increased by $53,712 for the nine months ended September 30, 2016, compared to the same period in 2015 due to the increase in members’ capital. All asset management fees chargeable for the nine months ended September 30, 2016 and 2015 were waived by RMC, at its sole discretion. There is no assurance RMC will waive its right to receive such fees in future periods.
– Costs through RMC, net
Costs incurred by RMC, for which reimbursement could have been requested increased by $78,298 for the nine months ended September 30, 2016, compared to the same period in 2015 primarily due to the increases in members’ capital. The total amount of such costs for the nine months ended September 30, 2016 was waived by RMC, at its sole discretion. There is no assurance RMC will waive its right to receive such reimbursements in future periods.
– Professional services, net
Professional fees consists primarily of legal, audit and tax expenses. The decrease in professional services for the nine months ended September 30, 2016, was due primarily to manager reimbursements.
Analysis and discussion of income/(loss) from operations 2016 v. 2015 (for the three months ended)
Significant changes to income or expense areas for the three month period ended September 30, 2016 compared to the same period in 2015 are summarized in the following table.
|
|
|
|
|
| Provision/ Allowance |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
| Interest |
|
| For Loan |
|
| Late |
|
| Operations |
|
| Net |
| |||||
|
| Income |
|
| Losses |
|
| Fees |
|
| Expense |
|
| Income |
| |||||
For the three months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2016 |
| $ | 696,544 |
|
|
| — |
|
|
| 4,539 |
|
|
| 21,891 |
|
|
| 679,192 |
|
September 30, 2015 |
|
| 462,963 |
|
|
| — |
|
|
| 1,951 |
|
|
| 13,611 |
|
|
| 451,303 |
|
Change |
| $ | 233,581 |
|
|
| — |
|
|
| 2,588 |
|
|
| 8,280 |
|
|
| 227,889 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan Balance Increase |
| $ | 250,534 |
|
|
| — |
|
|
| — |
|
|
| 6,727 |
|
|
| 243,807 |
|
Loan Portfolio Effective Yield Rate |
|
| (16,953 | ) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (16,953 | ) |
Late Fees |
|
| — |
|
|
| — |
|
|
| 2,588 |
|
|
| — |
|
|
| 2,588 |
|
Capital Balance Increase |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 47,618 |
|
|
| (47,618 | ) |
Managers Fees Waived |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (47,618 | ) |
|
| 47,618 |
|
Managers Reimbursement |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Other |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 1,553 |
|
|
| (1,553 | ) |
Change |
| $ | 233,581 |
|
|
| — |
|
|
| 2,588 |
|
|
| 8,280 |
|
|
| 227,889 |
|
Interest income
Interest on loans, net increased $233,581 (50%) for the three months ended September 30, 2016, compared to the same period in 2015 due to growth of the secured loan portfolio offset by decreases in the effective yield. The portfolio’s strong payment history to date has resulted in no loans being designated as non-accrual.
Provision for loan losses/allowance for loan losses
At September 30, 2016, the company had no allowance for loan losses as no loans were designated as impaired, and all loans had protective equity such that at September 30, 2016, collection was deemed probable for amounts owing. There were no loans past due more than 90 days at September 30, 2016.
29
Significant changes to operating expense areas for the three month period ended September 30, 2016 compared to the same period in 2015 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, 2016 |
| $ | 20,228 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 1,663 |
|
|
| 21,891 |
|
September 30, 2015 |
|
| 13,501 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 110 |
|
|
| 13,611 |
|
Change |
| $ | 6,727 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 1,553 |
|
|
| 8,280 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan Balance Increase |
| $ | 6,727 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 6,727 |
|
Capital Balance Increase |
|
| — |
|
|
| 20,415 |
|
|
| 27,203 |
|
|
| — |
|
|
| — |
|
|
| 47,618 |
|
Managers Fees Waived |
|
| — |
|
|
| (20,415 | ) |
|
| (27,203 | ) |
|
| — |
|
|
| — |
|
|
| (47,618 | ) |
Manager Reimbursement |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Other |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 1,553 |
|
|
| 1,553 |
|
Change |
| $ | 6,727 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 1,553 |
|
|
| 8,280 |
|
– Mortgage servicing fees
The increase in mortgage servicing fees of $6,727 for the three months ended September 30, 2016, compared to the same period in 2015 was due to the increase in the secured loan portfolio.
– Asset management fees, net
Total asset management fees chargeable increased by $20,415 for the three months ended September 30, 2016, compared to the same period in 2015 due to the increase in members’ capital. All asset management fees chargeable for the three months ended September 30, 2016 and 2015 were waived by RMC, at its sole discretion. There is no assurance RMC will waive its right to receive such fees in future periods.
– Costs through RMC, net
Costs incurred by RMC, for which reimbursement could have been requested increased by $27,203 for the three months ended September 30, 2016, compared to the same period in 2015 primarily due to the increases in members’ capital. The total amount of such costs for the three months ended September 30, 2016 and 2015 was waived by RMC, at its sole discretion. There is no assurance RMC will waive its right to receive such reimbursements in future periods.
– Professional services, net
Professional fees consists primarily of legal, audit and tax expenses. The total amount of such costs for the three months ended September 30, 2016 and 2015 was reimbursed by RMC, at its sole discretion. There is no assurance RMC ill reimburse these costs in the future.
Liquidity and Capital Resources
The ongoing sources of funds for loans are the proceeds from (1) sale of units, including units sold by reinvestment of distributions, (2) loan payoffs, (3) borrowers’ monthly principal and interest payments, and, (4) to a lesser degree and, if obtained, a line of credit. Cash generated from loan payoffs and borrower payments of principal and interest is used for operating expenses, income distributions to members, reimbursements to RMC of O&O expenses and unit redemptions in the next 12 months. The cash flow, if any, in excess of these uses is re-invested in new loans.
Loan transactions for the nine months ended September 30, 2016 are summarized in a table included at Note 4 (Loans), and members’ capital transactions for the nine months ended September 30, 2016, are summarized in the Statement of Changes in Members’ Capital, both included in Part 1, Item 1 of the report on Form 10-Q, and both are incorporated by this reference in this Item2.
30
Cash Receipts and disbursements
Cash receipts and disbursements by business activity are presented in the following table for the three and nine months ended September 30.
|
| For the Three Months Ended September 30, |
|
| For the Nine Months Ended September 30, |
| ||||||||||
|
| 2016 |
|
| 2015 |
|
| 2016 |
|
| 2015 |
| ||||
Loan principal/advances/interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal & advances collected |
| $ | 4,105,900 |
|
| $ | 4,722,724 |
|
| $ | 14,613,238 |
|
| $ | 10,767,338 |
|
Interest received, net |
|
| 690,103 |
|
|
| 469,814 |
|
|
| 1,908,796 |
|
|
| 1,242,028 |
|
Other loan income |
|
| 4,589 |
|
|
| 1,951 |
|
|
| 11,502 |
|
|
| 7,283 |
|
Loan funding |
|
| (7,620,750 | ) |
|
| (5,256,730 | ) |
|
| (21,788,250 | ) |
|
| (14,274,123 | ) |
Cash – loans, net |
|
| (2,820,158 | ) |
|
| (62,241 | ) |
|
| (5,254,714 | ) |
|
| (2,257,474 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operations Expense |
|
| (17,775 | ) |
|
| (13,179 | ) |
|
| (68,148 | ) |
|
| (19,296 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Members’ capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross subscription proceeds |
|
| 3,925,921 |
|
|
| 1,969,425 |
|
|
| 10,028,663 |
|
|
| 6,063,454 |
|
Organization and offering costs, net |
|
| (121,616 | ) |
|
| (98,744 | ) |
|
| (358,351 | ) |
|
| (276,062 | ) |
Formation loan, net |
|
| (273,910 | ) |
|
| (138,980 | ) |
|
| (689,746 | ) |
|
| (416,633 | ) |
Distributions and redemptions, net |
|
| (486,531 | ) |
|
| (475,803 | ) |
|
| (1,370,896 | ) |
|
| (1,334,944 | ) |
Cash – members’ capital, net |
|
| 3,043,864 |
|
|
| 1,255,898 |
|
|
| 7,609,670 |
|
|
| 4,035,815 |
|
Net change in cash |
| $ | 205,931 |
|
| $ | 1,180,478 |
|
| $ | 2,286,808 |
|
| $ | 1,759,045 |
|
The presentation above differs in format from the Statements of Cash Flows included in Part I, Item 1 of this report and emphasizes net cash generated or used in the company’s primary business activities. The format of the Statements of Cash Flows is defined by GAAP.
Contractual obligations
At September 30, 2016 the company had no contractual obligations, except to reimburse RMC for O&O expenses. See Note 3 (Manager and Other Related Parties) to the financial statements included in Part I, Item 1 of this report for detailed presentations of the company activities for which related parties are compensated and related transactions, which presentations are incorporated by this reference into this Item 2.
At September 30, 2016 the company had no construction or rehabilitation loans outstanding.
Off-balance Sheet Arrangements
During the nine months ended September 30, 2016, we had no material off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenue or expenses, results of operations, liquidity, capital expenditures or capital resources.
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 carried out an evaluation, under the supervision and with the participation of the manager of the effectiveness of the design and operation of the company’s disclosure controls and procedures (as defined in Rule 13a-15(e) or 15d-15(e) of the Exchange Act) as of the end of the period covered by this report. Based upon that evaluation, the manager concluded the company’s disclosure controls and procedures were effective.
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.
31
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, 2016, 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 our Annual Report on Form 10-K for the year ended December 31, 2015.
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
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 is effective for up to three (3) years thereafter.
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 5, 2009) through September 30, 2016.
| Proceeds |
|
| |
Gross proceeds admitted from investors | $ | 38,625,400 |
|
|
From electing members under our distribution reinvestment plan |
| 3,850,100 |
|
|
From premiums paid by RMC |
| 160,498 |
| (1) |
Total proceeds from unit sales | $ | 42,635,998 |
|
|
| (1) | If a member acquired units through an unsolicited sale, the member’s capital account is credited with their capital contribution plus a premium paid by RMC equal to the amount of the sales commissions that otherwise would have been paid to a broker-dealer by RMC. This amount is reported in the year paid as taxable income to the member. |
The proceeds from the sales of the units will not be segregated but will be commingled with the company’s cash. The ongoing sources of funds for loans are the proceeds from (1) sale of units, including units sold by reinvestment of distributions, (2) loan payoffs, (3) borrowers’ monthly principal and interest payments, and (4) to a lesser degree and, if obtained, a line of credit. Cash generated from loan payoffs and borrower payments of principal and interest is used for operating expenses, reimbursements to RMC of organization and offering expenses, and unit redemptions. The cash flow, if any, in excess of these uses is reinvested in new loans.
For a description of the formation loan advances made by RMI IX to RMC from offering proceeds to pay B/D sales commissions, see Note 3 (Manager and other Related Parties) to the financial statements included in Part I, Item 1 of this report, which information is incorporated by reference in this Part II, Item 2.
Redemptions are made once a quarter, on the last business day of the quarter. Redemptions for the three months ended September 30, 2016 were $208,520. 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.
32
Not Applicable.
ITEM 4. | Mine Safety Disclosures |
Not Applicable.
ITEM 5. | Other Information |
None.
ITEM 6. | Exhibits |
Exhibit No. |
| Description of Exhibits |
|
|
|
10.7 |
| Form of advisory agreement |
|
|
|
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 |
33
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 10, 2016 | 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) |
34
Exhibit No. |
| Description of Exhibits |
|
|
|
10.7 |
| Form of advisory agreement |
|
|
|
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 |
35