XML 16 R6.htm IDEA: XBRL DOCUMENT v3.22.1
Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Operations    
Interest income received $ 7,741,000 $ 6,394,000
Interest expense paid (400,000) (226,000)
Late fees and other loan income 162,000 26,000
Operations expense (1,697,000) (1,486,000)
Total cash provided by operations 5,806,000 4,708,000
Investing – loans    
Loans funded (49,182,000) (51,847,000)
Principal collected 48,972,000 36,358,000
Loan transferred from related mortgage fund (4,672,000) (2,997,000)
Loans transferred to related mortgage funds 2,560,000 237,000
Loans sold to non-affiliate 3,464,000 6,718,000
Advances made on loans (3,000) 0
Promissory note funded to related party 0 (850,000)
Promissory note repaid by related party 0 850,000
Total cash provided by (used in) investing 1,139,000 (11,531,000)
Distributions to members    
Distributions to members (7,177,000) (5,405,000)
Contributions by members, net    
Organization and offering expenses received, net 81,000 67,000
Formation loan collected 405,000 119,000
Cash distributed to members, net (6,691,000) (5,219,000)
Promissory note received from related party 0 800,000
Promissory note repaid to related party 0 (800,000)
Line of credit    
Advances 19,935,000 24,180,000
Repayments (21,455,000) (14,180,000)
Debt issuance costs 0 (110,000)
Cash (used in) provided by line of credit (1,520,000) 9,890,000
Total cash (used in) provided by financing (8,211,000) 4,671,000
Net decrease in cash (1,266,000) (2,152,000)
Cash, beginning of period 2,299,000 4,451,000
Cash, end of period 1,033,000 2,299,000
Net income 4,806,000 4,851,000
Adjustments to reconcile net income to net cash provided by operating activities    
Gain on sale, loans 0 (87,000)
Charge off of accrued interest 0 (12,000)
Amortization of debt issuance costs 55,000 41,000
Change in operating assets and liabilities    
Loan payments in trust 100,000 0
Accrued interest 155,000 (151,000)
Prepaid interest 643,000 0
Prepaid expenses (25,000) 0
Accounts payable and accrued liabilities (25,000) 62,000
Payable to related parties 97,000 4,000
Total adjustments 1,000,000 (143,000)
Total cash provided by operations 5,806,000 4,708,000
Earnings Distributed To Members [Member]    
Distributions to members    
Distributions to members (2,351,000) (2,166,000)
Member's Redemptions [Member]    
Distributions to members    
Distributions to members $ (4,826,000) $ (3,239,000)