XML 13 R5.htm IDEA: XBRL DOCUMENT v3.22.1
Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2022
Mar. 31, 2021
Operations    
Interest income received $ 1,581,000 $ 1,525,000
Interest expense paid (93,000) (117,000)
Late fees and other loan income 22,000 66,000
Operations expense (610,000) (407,000)
Total cash provided by operations 900,000 1,067,000
Investing – loans    
Loans funded (1,000,000) (6,191,000)
Principal collected 11,941,000 7,314,000
Loan transferred from related mortgage fund 0 (4,672,000)
Loans transferred to related mortgage funds 0 868,000
Loans sold to non-affiliate 0 1,590,000
Advances made on loans 1,000 1,000
Total cash provided by (used in) investing 10,942,000 (1,090,000)
Distributions to members    
Distributions to members (2,479,000) (1,470,000)
Organization and offering expenses received, net 34,000 18,000
Early withdrawal penalties (3,000) 0
Formation loan collected 123,000 119,000
Cash used in members' capital (2,325,000) (1,333,000)
Line of credit    
Advances 7,000,000 1,530,000
Repayments (8,480,000) (1,530,000)
Debt issuance costs (57,000) 0
Cash used in line of credit (1,537,000) 0
Total cash used in financing (3,862,000) (1,333,000)
Net increase (decrease) in cash 7,980,000 (1,356,000)
Cash, beginning of period 1,033,000 2,299,000
Cash, end of period 9,013,000 943,000
Net income 1,016,000 1,051,000
Adjustments to reconcile net income to net cash provided by operations    
Amortization of debt issuance costs 14,000 14,000
Change in operating assets and liabilities    
Loan payments in trust 8,000 56,000
Accrued interest 63,000 (155,000)
Prepaid interest (103,000) 0
Prepaid expenses 13,000 0
Receivable from related party (13,000) (19,000)
Accounts payable and accrued liabilities 0 116,000
Payable to related parties (98,000) 4,000
Total adjustments (116,000) 16,000
Total cash provided by operations 900,000 1,067,000
Earnings Distributed To Members [Member]    
Distributions to members    
Distributions to members (554,000) (552,000)
Member's Redemptions [Member]    
Distributions to members    
Distributions to members $ (1,925,000) $ (918,000)