N-Q 1 vcmixformn-q2212018.htm FORM N-Q 12-31-2017 vcmixformn-q2212018.htm - Generated by SEC Publisher for SEC Filing

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

 

FORM N-Q

 

QUARTERLY SCHEDULE OF PORTFOLIO HOLDINGS OF

REGISTERED MANAGEMENT INVESTMENT COMPANY

 

Investment Company Act file number: 811-22534

 

   Versus Capital Multi-Manager Real Estate Income Fund LLC     
(Exact name of registrant as specified in charter)

 

5555 DTC Parkway, Suite 330

                    Greenwood Village, CO 80111                        
    (Address of principal executive offices) (Zip code)

 

Mark D. Quam
c/o Versus Capital Advisors LLC
5555 DTC Parkway, Suite 330

                        Greenwood Village, CO 80111                        
 (Name and address of agent for service)

 

COPY TO:

Alan Hoffman, Esq.

Winston & Strawn LLP

200 Park Avenue

New York, New York 10166-4193

 

Registrant's telephone number, including area code: (303) 895-3773

 

Date of fiscal year end:  March 31

 

Date of reporting period: December 31, 2017

 

 

Form N-Q is to be used by management investment companies, other than small business investment companies registered on Form N-5 (§§ 239.24 and 274.5 of this chapter), to file reports with the Commission, not later than 60 days after the close of the first and third fiscal quarters, pursuant to rule 30b1-5 under the Investment Company Act of 1940 (17 CFR 270.30b1-5). The Commission may use the information provided on Form N-Q in its regulatory, disclosure review, inspection, and policymaking roles.

 

A registrant is required to disclose the information specified by Form N-Q, and the Commission will make this information public. A registrant is not required to respond to the collection of information contained in Form N-Q unless the Form displays a currently valid Office of Management and Budget ("OMB") control number. Please direct comments concerning the accuracy of the information collection burden estimate and any suggestions for reducing the burden to the Secretary, Securities and Exchange Commission, 450 Fifth Street, NW, Washington, DC 20549-0609. The OMB has reviewed this collection of information under the clearance requirements of 44 U.S.C. § 3507.


 
 

VERSUS CAPITAL MULTI-MANAGER REAL ESTATE INCOME FUND LLC

Portfolio of Investments – December 31, 2017 (Unaudited)

Shares

Value

Shares

 

Value

Private Investment Funds * - 72.7%

 

 

Diversified (continued)

 

 

Diversified – 72.7%

 

 

Frasers Logistics & Industrial Trust, REIT

 

 

AEW Core Property Trust (U.S.), Inc., REIT..............

 

919,100

     (Singapore)..............................................................

 $   797,156

111,329

        Class A Shares.......................................................

$ 110,951,615

6,302

Gecina SA, REIT (France)..........................................

  1,163,704

37,805

        Class B Shares.......................................................

37,676,848

 

Hispania Activos Inmobiliarios SOCIMI SA,

 

14,363,461

AEW Value Investors US LP........................................

13,965,111

38,568

     REIT (Spain)...........................................................

726,528

562,619

Barings Core Property Fund LP....................................

71,480,682

68,748

Inmobiliaria Colonial SA (Spain)...............................

  683,240

141,504

Clarion Lion Properties Fund LLC...............................

201,602,602

53,402

Interxion Holding NV***(Netherlands)...................

3,146,980

36,605

Harrison Street Core Property Fund.............................

48,843,103

274,802

Irish Residential Properties PLC, REIT.....................

494,580

98,704

Heitman America Real Estate LP.................................

118,242,595

26,220

Klepierre, REIT (France).............................................

1,153,480

49,107

Heitman Core Real Estate Debt Income Trust LP.......

50,266,092

19,404

LEG Immobilien AG (Germany)..................................

2,218,525

518

Invesco Core Real Estate USA.....................................

91,377,827

129,910

Liberty Property Trust, REIT.....................................

5,587,429

 

Invesco Real Estate Asia Fund (Cayman) Unit Trust

 

 

Londonmetric Property, PLC, REIT

 

684,671

        Class A Units.........................................................

88,946,943

578,792

     (United Kingdom).....................................................

1,453,505

 

LaSalle Property Fund LP.............................................

 

186,260

Merlin Properties Socimi SA, REIT (Spain)................

2,525,362

68,422

        Class A Shares.......................................................

108,073,142

28,600

Mitsubishi Estate Co., Ltd. (Japan).............................

497,502

25,626

        Class B Shares.......................................................

40,476,489

135,500

Mitsui Fudosan Co., Ltd. (Japan)................................

3,036,499

47,564

Mesa Core Lending Fund LP Class A ........................  

50,239,119

1,012,000

New World Development Co., Ltd. (Hong Kong)..

1,520,685

34,445

Met Life Commercial Mortgage Income Fund............

35,129,254

1,329,225

Propertylink Group (Australia)..................................

1,037,128

1,403,185

RREEF America Reit II, LP.........................................

166,908,836

186,000

Pure Industrial Real Estate Trust, REIT...................

1,001,766

7,985

Trumbull Property Fund, LP.........................................

87,633,151

32,202

Secure Income REIT, PLC (United Kingdom).........

156,845

5,948

Trumbull Property Income Fund, LP

72,196,661

156,156

Segro, PLC, REIT (United Kingdom)........................

1,237,593

US Government Building, LP**...................................

57,121,333

438

Sekisui House Reit, Inc. (Japan).................................

511,567

 

Total Private Investment Funds................................

1,451,131,403

2,228,500

SOHO China, Ltd. (Cayman Islands).........................

1,303,525

 

     (Cost $1,369,809,155)

 

345,499

Spirit Realty Capital, Inc., REIT.................................

2,964,381

 

 

 

838,000

Spring Real Estate Investment Trust (Hong Kong)

364,681

Common Stocks – 14.8%

 

126,836

STORE Capital Corp., REIT.......................................

3,302,809

 

Apartments – 2.0%

 

36,984

TLG Immobilien AG (Germany)................................

982,687

154,000

American Homes 4 Rent, REIT Class A shares........

3,363,360

69,400

Tokyo Tatemono Co., Ltd. (Japan)...........................

937,447

 

Apartment Investment & Management Co.,

 

55,887

UNITE Group, PLC, REIT (United Kingdom)..........

607,418

116,382

         REIT Class A shares............................................

5,087,057

52,300

Vornado Realty Trust, REIT......................................

4,088,814

42,300

AvalonBay Communities, Inc., REIT..........................

7,546,743

48,541

Weyerhaeuser Co., REIT...........................................

1,711,556

97,425

Equity Residential, REIT..............................................

6,212,792

23,927

Wihlborgs Fastigheter AB (Sweden).......................

572,573

27,234

Essex Property Trust, Inc., REIT.................................

6,573,471

 

 

85,669,849

190,741

Independence Realty Trust, Inc., REIT.......................

1,924,577

 

Health Care – 1.0%

 

256,097

Invitation Homes, Inc., REIT.......................................

6,036,206

446,827

Assura, PLC, REIT.......................................................

385,497

 

Japan Rental Housing Investments, Inc., REIT...........

 

151,800

HCP, Inc., REIT...........................................................

3,958,944

590

     (Japan).......................................................................

430,424

 

Healthcare Trust of America, Inc., REIT

 

71,775

UDR, Inc., REIT............................................................

2,764,773

32,687

     Class A shares........................................................

981,917

 

 

39,939,403

86,815

Physicians Realty Trust, REIT....................................

1,561,802

 

Diversified – 4.3%

 

138,712

Senior Housing Properties Trust, REIT

2,656,335

42,936

ADO Properties SA (Luxembourg)..............................

2,178,122

73,175

Ventas, Inc., REIT........................................................

4,391,232

4,052

Altarea SCA, REIT (France)........................................

1,011,736

89,731

Welltower, Inc., REIT..................................................

5,722,146

267,529

Arena, REIT (Austalia).................................................

471,751

 

 

19,657,873

209,960

Aroundtown SA (Luxembourg)....................................

1,616,317

 

Hotels – 0.8%

 

209,647

Atrium European Real Estate, Ltd. (Jersey)................

1,043,908

83,000

Extended Stay America, Inc.......................................

1,577,000

925,687

Capitaland Commercial Trust, REIT (Singapore)......

1,335,808

1,452,500

Far East Hospitality Trust, REIT (Singapore).........

781,936

877,000

Capitaland Retail China Trust, REIT (Singapore)......

1,062,275

5,223

Hilton Worldwide Holdings, Inc...............................

417,109

357,200

Capitaland, Ltd..............................................................

942,776

89

Hoshino Resorts REIT, Inc. (Japan).........................

432,066

55,353

Castellum AB (Sweden)................................................

933,898

39,900

Hospitality Properties Trust, REIT...........................

1,191,015

198,429

Charter Hall Group, REIT (Australia)..........................

932,042

212,500

Host Hotels & Resorts, Inc., REIT............................

4,218,125

29,600

Coresite Realty Corp., REIT.........................................

3,371,440

2,545

Japan Hotel REIT Investment Corp. (Japan)..............

1,707,584

1,732,981

Cromwell Property Group, REIT (Australia)..............

1,365,681

49,475

LaSalle Hotel Properties, REIT...................................

1,388,763

24,716

Crown Castle International Corp., REIT......................

2,743,723

75,291

Park Hotels & Resorts, Inc., REIT..............................

2,164,616

48,841

Deutsche Wohnen SE (Germany).................................

2,136,618

53,825

Pebblebrook Hotel Trust, REIT...................................

2,000,675

290,249

Dexus, REIT (Australia)...............................................

2,208,052

37,331

Sunstone Hotel Investors, Inc., REIT.........................

617,081

28,075

Digital Realty Trust, Inc., REIT...................................

3,197,743

 

 

16,495,970

95.479

Echo Investment SA .....................................................

124,802

 

Mortgages – 0.1%

 

 

Empiric Student Property, PLC, REIT         

 

127,389

CYS Investments, Inc., REIT......................................

1,022,934

139,846

     (United Kingdom)....................................................

175,124

 

 

 

47,598

Entra ASA (Norway).....................................................

707,251

 

Office Properties – 1.5%

 

18,911

EPR Properties, REIT....................................................

1,237,914

43,640

Alexandria Real Estate Equities, Inc., REIT..............

5,698,948

19,859

Equinix, Inc., REIT........................................................

9,000,496

32,950

Boston Properties, Inc., REIT......................................

4,284,489

29,303

Fabege AB (Sweden).....................................................

623,704

1,108,000

Champion REIT (Hong Kong)...................................

812,615

12,903

Fonciere Des Regions, REIT (France).........................

1,462,703

235,444

City Office REIT, Inc...............................................

3,063,126

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes to Portfolio of Investments

1


 

VERSUS CAPITAL MULTI-MANAGER REAL ESTATE INCOME FUND LLC

Portfolio of Investments – December 31, 2017 (Unaudited) (continued)

Shares

 

Value

Shares

 

Value

 

Office Properties – (continued)

 

 

Warehouse / Industrial – (continued)

 

82

Daiwa Office Investment Corp., REIT (Japan)......

  $      432,288

 

WPT Industrial Real Estate Investment Trust

 

79,700

Douglas Emmett, Inc., REIT....................................

3,272,482

141,219

      (Canada)...........................................................

$  1,792,281

124,730

Hudson Pacific Properties, Inc., REIT....................

4,272,002

 

 

27,795,102

150,603

Investa Office Fund, REIT (Australia)....................

534,661

 

Total Common Stocks                                            

295,318,012

57,750

Kilroy Realty Corp., REIT.......................................

4,311,038

 

     (Cost $279,089,625)

 

2,360

MCUBS MidCity Investment Corp., REIT (Japan)

1,570,890

 

 

 

15,800

SL Green Realty Corp., REIT..................................

1,594,694

Preferred Stock – 2.2%

 

 

 

29,847,233

 

Apartments – 0.4%

 

 

Regional Malls – 1.4%

 

 

American Homes 4 Rent, REIT

 

461,700

Frasers Centerpoint Trust, REIT.............................

773,269

145,421

        Series D, 6.50%                                                 

3,981,627

81,950

GGP, Inc., REIT.......................................................

1,916,810

55,475

       Series E, 6.35%..................................................

1,486,175

63,975

Macerich Co., The, REIT.........................................

4,201,878

9,725

       Series F, 0.37%..................................................

248,571

96,905

Simon Property Group, Inc., REIT.........................

16,642,465

 

Apartment Investment & Management Co., REIT,

 

100,255

Tanger Factory Outlet Centers, Inc., REIT............

2,657,760

60,425

       Series A, 6.88%...............................................

1,655,645

37,215

Taubman Centers, Inc., REIT..................................

2,434,977

 

Mid-America Apartment Communities, Inc.,

 

 

 

28,627,159

1,975

       REIT, 1.06%....................................................

129,866

 

Residential – 0.3%

 

 

 

7,501,884

55,248

Sun Communities, Inc., REIT.................................

5,125,909

 

Diversified – 0.1%

 

 

 

 

 

Digital Realty Trust, Inc., REIT,

 

 

Shopping Centers – 1.2%

 

24,350

       Series H, 7.38%...............................................

649,414

48,125

Brixmor Property Group, Inc., REIT......................

898,012

4,825

       Series J, 5.25%................................................

121,108

228,845

Citycon OYJ (Finland).............................................

592,541

 

PS Business Parks, Inc., REIT,

 

321,537

DDR Corp., REIT.....................................................

2,880,972

6,525

       Series U, 5.75%...............................................

164,756

 

Eurocommercial Properties NV, REIT

 

 

Vornado Realty Trust, REIT,

 

20,982

      (Netherlands)

914,111

4,100

       Series K, 5.70%..............................................

103,566

13,625

Federal Realty Investment Trust, REIT..................

1,809,536

47,150

       Series M, 5.25%.............................................

1,233,444

327,000

Fortune, REIT (Singapore)......................................

404,311

 

 

2,272,288

443

Kenedix Retail REIT Corp. (Japan)........................

916,077

 

Health Care – 0.0%

 

128,225

Kimco Realty Corp., REIT......................................

2,327,284

11,350

Sabra Health Care, Inc., REIT, Series A, 7.13%  

289,084

81,500

Kite Realty Group Trust, REIT...............................

1,597,400

3,650

Senior Housing Properties Trust, REIT 6.25%....

98,039

323,000

Link REIT (Hong Kong)                                        

2,995,239

 

 

387,123

395,212

Newriver REIT, PLC (United Kingdom)..............

1,784,340

 

Hotels – 0.1%

 

45,575

Regency Centers Corp., REIT.................................

3,152,878

40,275

LaSalle Hotel Properties, REIT Series J, 6.30%.

1,036,678

118,145

Weingarten Realty Investors, REIT                        

3,883,426

 

Sunstone Hotel Investors, Inc., REIT,

 

 

 

24,156,127

7,625

       Series F, 6.45%...............................................

194,361

 

Storage – 0.8%

 

 

 

1,231,039

167,825

CubeSmart, REIT.....................................................

4,853,499

 

Office Properties – 0.4%

 

18,800

Extra Space Storage, Inc., REIT..............................

1,644,060

80

Highwoods Properties, Inc., REIT, 8.63%

99,759

35,625

Life Storage, REIT...................................................

3,173,119

151,456

SL Green Realty Corp., REIT, Series I, 6.50%...

3,798,516

34,975

Public Storage, REIT...............................................

7,309,775

145,400

VEREIT, Inc., Series F, 6.70%.............................

3,717,878

 

 

16,980,453

 

 

7,616,153

 

 

 

 

Regional Malls – 0.6%

 

 

Warehouse / Industrial – 1.4%

 

 

CBL & Associates Properties Inc., REIT,

 

704,800

AIMS AMP Capital Industrial, REIT, (Singapore)

716,683

64,271

     Series D, 7.38%................................................

1,404,964

27,250

CyrusOne, Inc., REIT...............................................

1,622,193

83,250

GGP, Inc., REIT, Series A, 6.38%.......................

2,101,230

234,151

Goodman Group, REIT (Australia).........................

1,538,304

 

Pennsylvania Real Estate Investment Trust, REIT

 

67,196

Gramercy Property Trust, REIT..............................

1,791,445

2,150

     Series B, 7.38%................................................

54,137

16,140

Granite Real Estate Investment Trust (Canada).....

632,375

65,750

     Series C, 7.20%................................................

1,702,925

 

Industrial & Infrastructure Fund

 

 

Taubman Centers Inc., REIT,

 

161

      Investment Corp., REIT (Japan).......................

691,582

195,000

     Series J, 6.50%..................................................

4,898,400

 

Macquarie Mexico Real Estate Management SA

 

46,100

     Series K, 6.25%................................................

1,163,103

920,140

      de CV, REIT (Mexico)......................................

970,095

 

Washington Prime Group, Inc., REIT,

 

 

PLA Administradora Industrial S de RL de CV,

 

1,800

      Series H, 7.50%...............................................

44,280

583,770

      REIT (Mexico)...................................................

885,044

9,400

      Series I, 6.88%.................................................

232,838

 

Prologis Property Mexico SA de CV, REIT

 

 

 

11,601,877

197,530

      (Mexico).............................................................

341,464

 

Shopping Centers – 0.4%

 

222,136

Prologis, Inc., REIT..................................................

14,329,993

 

DDR Corp., REIT,

 

 

Safestore Holdings, PLC, REIT (United

 

74,075

     Series A, 6.38%................................................

1,948,173

148,908

      Kingdom).........................................................

1,004,434

111,975

     Series J, 6.50%..................................................

2,810,573

54,124

STAG Industrial, Inc., REIT....................................

1,479,209

3,000

     Series K, 6.25%................................................

77,010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes to financial statements

2


 
 

 VERSUS CAPITAL MULTI-MANAGER REAL ESTATE INCOME FUND LLC

Portfolio of Investments – December 31, 2017 (Unaudited) (continued)

Shares

 

Value

Par

 

Value

 

Shopping Centers – (continued)

 

 

Reginal Malls – 0.1%

 

 

Kimco Realty Corp., REIT,

 

 

CBL & Associates LP, REIT

 

6,900

     Series J, 5.50%..................................................

$          172,776

$    369,000

     5.25%, 12/1/2023................................................

$         348,898

14,150

     Series K, 5.63%................................................

355,306

881,000

     4.60%, 10/15/2024..............................................

786,416

46,475

Saul Centers, Inc., REIT, Series C, 6.88%...........

1,173,494

 

 

1,135,314

 

Urstadt Biddle Properties, Inc., REIT,

 

 

Shopping Centers – 0.2%

 

22,850

     Series G, 6.75%................................................

602,326

 

Brixmor Operating Partnership LP, REIT

 

68,625

     Series H, 6.25%................................................

1,794,544

1,061,000

     3.88%, 8/15/2022..............................................

1,088,209

 

 

8,934,202

 

DDR Corp., REIT,

 

 

Storage – 0.2%

 

267,000

     4.63%, 7/15/2022..............................................

281,781

91,550

National Storage Affiliates Trust, REIT, 0.33%....

2,383,962

 

Regency Centers Corp., REIT,

 

 

Public Storage, REIT,

 

93,000

     3.75%, 11/15/2022............................................

95,375

9,100

       Series B, 5.40%.......................................................

233,779

 

Retail Opportunity Investments Partnership LP,

 

52,425

       Series V, 5.38%.......................................................

  1,321,634

 

     REIT,

 

9,125

       Series X, 5.20%.......................................................

228,125

16,000

     5.00%, 12/15/2023............................................

16,700

11,925

       Series Y, 6.38%.......................................................

317,205

 

Retail Properties of America, Inc., REIT,

 

 

 

4,484,705

1,676,000

     4.00%, 3/15/2025..............................................

1,314,238

 

Warehouse / Industrial – 0.0%

 

 

 

3,096,303

 

Rexford Industrial Realty, Inc., REIT,

 

 

Total Corporate Debt..............................................

29,253,628

2,400

       Series A, 5.88%.......................................................

61,080

 

     (Cost $29,210,896)

 

23,175

       Series B, 5.88%.......................................................

589,572

 

 

 

 

 

650,652

Shares

 

 

 

Total Preferred Stock...............................................

44,679,923

Commercial Mortgage Backed Securities – 2.3%

 

 

(Cost $44,314,168)

 

 

Banc of America Commercial Mortgage Trust,

 

 

 

 

2,375,000

     3.25%, 2/1/2050 Ser 2017-BNK3, Class D.......

1,947,572

Par

 

 

 

BANK 2017-BNK4,

 

 Corporate Debt – 1.2%

 

23,876,760

     1.46%, 5/1/2050 Ser 2017-BNK4, Class XA....

2,281,482

 

Apartments – 0.0%

 

2,000,000

     3.36%, 5/1/2050 Ser 2017-BNK4, Class D.......

1,683,182

$    764,0000

Select Income, REIT, 2.85%, 2/1/2018........................

764,000

 

BANK 2017-BNK5,

 

 

 

 

3,000,000

     4.26%, 6/1/2060 Ser 2017-BNK5, Class E.......

2,012,307

 

Diversified – 0.1%

 

 

BANK 2017-BNK9,

 

 

Liberty Property LP, REIT,

 

8,575,000

     1.42%, 11/1/2054 Ser 2017-BNK9, Class XD..

993,679

112,000

     4.75%, 10/1/2020.....................................................

117,874

2,000,000

     2.80%, 11/1/2054 Ser 2017-BNK9, Class D.....

1,554,942

 

Corporate Office Properties LP, REIT,

 

 

CGMS Commercial Mortgage Trust 2017-B1,

 

1,118,000

     5.00%, 1/15/2022.....................................................

1,200,333

2,000,000

     3.00%, 8/1/2050..................................................

1,566,797

 

 

1,318,207

 

Citigroup Commercial Mortgage Trust,

 

 

Health Care – 0.4%

 

2,500,000

     3.23%, 9/1/2048 Ser 2015-PI, Class D..............

2,065,278

910,000

HCP, Inc., REIT 4.25%, 11/15/2023...........................

956,310

 

Comm 2014-CCRE17 Mortgage Trust,

 

 

Senior Housing Properties Trust, REIT,

 

2,600,000

     4.80%, 5/1/2047 Ser 2014-CR17, Class D........

2,185,864

3,455,000

     3.25%, 5/01/2019...................................................

3,474,378

 

Comm 2014-LC17 Mortgage Trust,

 

3,604,000

     6.75%, 4/15/2020...................................................

3,829,324

1,950,000

     3.69%, 10/1/2047 Ser 2014-LC17, Class D......

1,436,928

154,000

     6.75%, 12/15/2021.................................................

170,544

 

Comm 2014-UBS2 Mortgage Trust,

 

 

 

8,430,556

2,932,500

     5.01%, 3/1/2047 Ser 2014-UBS2, Class D........

2,529,303

 

Office Properties – 0.7%

 

 

Comm 2014-UBS5 Mortgage Trust,

 

 

Corporate Office Properties LP, REIT,

 

2,000,000

     3.50%, 9/1/2047 Ser 2014-UBS5, Class D........

1,566,562

1,704,000

     3.70%, 6/15/2021.....................................................

1,737,238

 

Comm 2015-LC23 Mortgage Trust,

 

4,317,000

     3.60%, 5/15/2023.....................................................

4,324,939

2,000,000

     3.80%, 10/1/2048 Ser 2015-LC23, Class D......

1,814,270

1,079,000

     5.25%, 2/15/2024.....................................................

1,165,520

 

GS Mortgage Securities Trust,

 

 

Equity Commonwealth, REIT,

 

2,000,000

     4.92%, 8/1/2046 Ser 2013-GC14, Class F........

1,562,523

587,000

     5.88%, 9/15/2020.....................................................

620,439

3,500,000

     4.86%, 4/1/2047 Series 2014-GC20, Class D...

2,344,724

 

Government Properties Income Trust, REIT,

 

1,750,000

     3.58%, 6/1/2047 Series 2014-GC22, Class E....

1,143,508

532,000

     3.75%, 8/15/2019.....................................................

536,670

 

JPMC Commercial Mortgage Securities Trust,

 

4,166,000

     4.00%, 7/15/2022.....................................................

4,195,417

1,433,000

     3.74%, 12/1/2046 Ser 2013-C16, Class E.........

1,078,562

 

Piedmont Operating Partnership LP, REIT,

 

 

JPMDB Commercial Mortgage Securities Trust,

 

51,000

     3.40%, 6/1/2023.......................................................

50,729

1,500,000

     4.73%, 3/1/2050 Ser 2017-C5, Class D.............

1,461,060

1,775,000

Select Income, REIT, 4.15%, 2/1/2022.......................

1,796,525

 

Morgan Stanley Bank of America Merrill Lynch

 

 

SL Green Realty Corp., REIT,

 

 

     Trust,

 

78,000

     4.50%, 12/1/2022.....................................................

81,771

2,153,000

     4.13%, 5/15/2046 Ser 2013-C9, Class D...........

1,988,129

 

 

14,509,248

1,250,000

      4.75%, 6/1/2047 Ser 2014-C16, Class D..........

1,109,773

 

 

 

3,576,000

      4.41%, 10/1/2048 Ser 2015-C26, Class E........

2,533,037

 

 

 

4,012,000

      3.30%, 11/1/2052 Ser 2017-C34, Class E........

2,377,131

 

 

 

 

 

             

 

 

See accompanying notes to financial statements

3


 
 

VERSUS CAPITAL MULTI-MANAGER REAL ESTATE INCOME FUND LLC

Portfolio of Investments – December 31, 2017 (Unaudited) (continued)

 

Shares

 

 

 

 

 

 

SG Commercial Mortgage Securities Trust,

 

 

 

% of Net

13,882,069

     2.19%, 10/1/2048 Ser 2016-C5, Class XA........

$         1,628,522

 

Industry

Assets

 

UBS-Barclays Commercial Mortgage Trust,

 

 

Diversified................................................................

    77.2%

24,962,581

     1.74%, 12/10/2045 Ser 2012-C4, Class XA......

1,567,435

 

Short-Term Investments..........................................

    4.6%

2,000,000

     5.04%, 8/10/2049 Ser 2012-C3, Class D...........

1,952,332

 

Office Properties......................................................

2.6%

 

WFRBS Commercial Mortgage Trust,

 

 

Apartments................................................................

2.4%

2,650,000

     3.99%, 5/1/2047 Series 2014-C20, Class D......

2,050,610

 

Commercial Mortgage Backed Securities..............

    2.3%

 

Total Commercial Mortgage Backed Securities

46,435,512  

 

Regional Malls.........................................................

    2.0%

 

(Cost $46,080,426)

 

 

Shopping Centers.....................................................

1.8%

 

 

 

 

Health Care...............................................................

1.4%

Short-Term Investment – 4.6%

 

 

Warehouse/Industrial...............................................

    1.4%

 

Morgan Stanley Institutional Liquidity Fund-

 

 

Storage......................................................................

    1.1%

91,197,226

     Treasury Securities Portfolio..............................

 91,197,226

 

Hotels........................................................................

    0.9%

 

(Cost $91,197,226)

 

 

Residential................................................................

    0.3%

 

 

 

 

Mortgages.................................................................

    0.1%

 

Total Investments – 98.1%....................................

1,958,015,704

 

Other Assets Net of Liabilities................................

    1.9%

 

(Cost $1,859,701,496)

 

 

Total..........................................................................

100.0%

 

 

 

 

 

 

 

     Other Assets Net of Liabilities – 1.9% ..........

  37,872,145

 

 

 

 

Net Assets – 100.0%...............................................

 $   1,995,887,849

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*

Non-Tradable Securities

 

 

 

 

**

Partnership is not designated in units. The Fund owns approximately 2.9%

 

 

 

***

Non-income producing security

 

 

 

 

 

 

 

 

 

 

 

Portfolio Abbreviations:

 

 

 

 

 

LP – Limited Partnership

 

 

 

 

 

PLC – Public Limited Company

 

 

 

 

 

REIT – Real Estate Investment Trust

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes to financial statements

4

 


 

VERSUS CAPITAL MULTI-MANAGER REAL ESTATE INCOME FUND LLC

Notes to Portfolio of Investments

For the Period Ended December 31, 2017 (Unaudited)

 

Securities Valuation - Consistent with Section 2(a)(41) of the 1940Act, the Funds price their securities as follows: Investments in securities that are listed on the New York Stock Exchange (the “NYSE”) are valued, except as indicated below, at the last sale price reflected at the close of the NYSE. If there has been no sale on such day, the securities are valued at the mean of the closing bid and ask prices for the day or, if no ask price is available, at the bid price.  Securities not listed on the NYSE but listed on other domestic or foreign securities exchanges are valued in a similar manner. Securities traded on more than one securities exchange are valued at the last sale price as reflected on the tape at the close of the exchange representing the principal market for such securities. If, after the close of a foreign market, but prior to the NYSE close, market conditions change significantly, certain foreign securities may be valued pursuant to procedures established by the Board of Directors (the “Board”).

 

Debt securities are valued at their bid prices by an independent pricing service using valuation methods that are designed to represent fair value, such as matrix pricing and other analytical pricing models, market transactions and dealer quotations.  Debt securities purchased with a remaining maturity of 60 days or less are valued at acquisition cost, plus or minus any amortized discount or premium which approximates fair value.

 

Securities for which market prices are unavailable, or securities for which the Adviser determines that the bid and/or ask price does not reflect market value, will be valued at fair value pursuant to procedures approved by the Board. Circumstances in which market prices may be unavailable include, but are not limited to, trading in a security is suspended, the exchange on which the security is traded is subject to an unscheduled close or disruption or material events occur after the close of the exchange on which the security is principally traded. In these circumstances, the Fund determines fair value in a manner that fairly reflects the market value of the security on the valuation date based on consideration of any information or factors it deems appropriate.  These may include recent transactions in comparable securities, information relating to the specific security and developments in the markets. Short-term debt securities, which have a maturity date of 60 days or less, are valued at amortized cost, which approximates fair value. Investments in open-end mutual funds are valued at their closing NAV.

 

As a general matter, the Fund records the fair value of its interests in certain investment funds based on the NAV provided by the Investment Managers and their agents.  These fair value calculations will involve significant professional judgment by the Investment Managers in the application of both observable and unobservable attributes, the calculated net asset values of the Investment Funds' assets may differ from their actual realizable value or future fair value. Valuations will be provided to the Fund based on the interim unaudited financial records of Investment Funds, and, therefore, will be estimates subject to adjustment (upward or downward) upon the auditing of such financial records and may fluctuate as a result. Furthermore, the Board and the Adviser may not have the ability to assess the accuracy of these valuations.

 

The Fund's use of fair value pricing may cause the NAV of the Shares to differ from the NAV that would be calculated using market quotations. Fair value pricing involves subjective judgments and it is possible that the fair value determined for a security may be materially different than the value that could be realized upon the sale of such security.

 

Due to the inherent uncertainty of determining the fair value of investments that do not have readily available market quotations, the fair value of the Fund’s investments may fluctuate from period to period. Additionally, the fair value of investments may differ significantly from the values that would have been used had a ready market existed for such investments and may differ materially from the values the Fund may ultimately realize. Further, such investments may be subject to legal and other restrictions on resale or otherwise less liquid than publicly traded securities.

 

Fair Value Measurements: The inputs and valuation techniques used to measure fair value of the Fund’s investments are summarized into three levels as described in the hierarchy below:

      Level 1  –    unadjusted quoted prices in active markets for identical securities

      Level 2  –    prices determined using other significant observable inputs (including quoted prices for similar securities, interest rates, prepayment speeds, credit risk, etc.)

     Level 3  –    significant unobservable inputs (including the Fund’s own assumptions in determining the fair value of investments)

 

 

 

 

 

 

5


 
 

VERSUS CAPITAL MULTI-MANAGER REAL ESTATE INCOME FUND LLC

Notes to Portfolio of Investments

For the Period Ended December 31, 2017 (Unaudited) (continued)

The inputs or methodology used for valuing securities are not necessarily an indication of the risk associated with investing in those securities. It is the Fund's policy to recognize transfers in and out of the levels at the value at the (end or beginning) of the period. For the period ended December 31, 2017, there were no transfers between levels. A summary of inputs used to value the Fund’s investments as of December 31, 2017 is as follows:

 

 

 

Level 2

Level 3

 

Total Market

Level 1

Significant

Significant

 

Value at

Quoted

Observable

Unobservable

 

12/31/2017

Price

Inputs

Inputs

Common Stocks *............................................

$      293,723,319

$     293,723,319

$                  –     .

$                  –     .

Preferred Stocks *............................................

46,274,617

46,274,617

           –     .

           –     .

Corporate Debt *.............................................

29,253,628

           –     .

29,253,628

           –     .

Commercial Mortgage Backed Securities *..

46,435,512

           –     .

46,435,512

           –     .

Short-Term Investments..................................

     91,197,226

     91,197,226

               –     .

               –     .

Subtotal............................................................

$      506,884,302 

$     431,195,162

$       75,689,140

$                  –     .

Private Investment Funds*..............................

$    1,451,131,403

 

 

 

Total

$    1,958,015,705

 

 

 

* See Portfolio of Investments for industry breakout.

At the end of each calendar quarter, management evaluates the classification of Levels 1, 2 and 3 assets and liabilities. Various factors are considered, such as changes in liquidity from the prior reporting period; whether or not a broker is willing to execute at the quoted price; the depth and consistency of prices from third party pricing services; and the existence of contemporaneous, observable trades in the market. Additionally, management evaluates the classification of Level 1 and Level 2 assets and liabilities on a quarterly basis for changes in listings or delistings on national exchanges. There were no transfers between categories during the period ended December 31, 2017.

Foreign Currency - Foreign currencies, investments and other assets and liabilities, if any, are translated into U.S. dollars at the exchange rates at 4:00 p.m. U.S. ET (Eastern Time). Fluctuations in the value of the foreign currencies and other assets and liabilities resulting from changes in exchange rates are recorded as unrealized foreign currency gains (losses).

Restricted Securities - Securities that have not been registered under the Securities Act of 1933, as amended, and securities that are subject to restrictions on resale. The Fund may invest in restricted securities that are consistent with a Fund’s investment objective and investment strategies. Investments in restricted securities are valued at fair value as determined in good faith in accordance with procedures adopted by the Board. It is possible that the estimated value may differ significantly from the amount that might ultimately be realized in the near term, and the difference could be material. Each of the following securities can suspend redemptions if its respective Board deems it in the best interest of its shareholders.  None of these securities have suspended redemptions.  This and other important information are described in the Fund's Prospectus dated January 26, 2018.

 

 

 

 

 

 

 

 

 

                             

 

 

 

6


 
 

VERSUS CAPITAL MULTI-MANAGER REAL ESTATE INCOME FUND LLC

Notes to Portfolio of Investments

For the Period Ended December 31, 2017 (Unaudited) (continued)

As of December 31, 2017, the Fund invested in the following restricted securities:

 

 

 

 

 

Unfunded

 

 

 

Acquisition

 

Cost

Value

Commitments

% of Net

Redemption

Security (a)

Date (b)

Shares

($1,000s)

 ($1,000s)

($1,000s)

Assets

Notice (c)

AEW Core Property Trust (U.S.), Inc.,

 

 

 

 

 

 

 

       Class A Shares

7/2/2013

111,329

$  103,951

$  110,952

$      30,000

5.5%

45 Days

       Class B Shares

7/2/2013

37,805

35,299

37,677

      

1.7%

45 Days

AEW Value Investors US LP

8/17/2017

14,363,461

14,363

13,965

10,637

0.7%

30 Days

Barings Core Property Fund LP

9/30/2013

562,619

66,625

71,481

50,000

3.6%

30 Days

Clarion Lion Properties Fund LLC

7/1/2013

141,504

186,180

201,603

      

10.1%

90 Days

Harrison Street Core Property Fund

8/13/2014

36,605

45,500

48,843

52,500

2.5%

45 Days

Heitman America Real Estate LP

12/2/2014

98,704

109,887

118,242

78,659

5.9%

90 Days

Heitman Core Real Estate Debt

 

 

 

 

 

 

 

       Income Trust LP

4/1/2017

49,107

50,000

50,266

60,000

2.5%

90 Days

Invesco Core Real Estate USA

12/31/2013

518

84,500

91,378

5,000

4.6%

45 Days

Invesco Real Estate Asia Fund (Cayman)

 

 

 

 

 

 

 

       Unit Trust - Class A Units (d)

9/30/2014

684,671

85,000

88,947

12,500

4.5%

45 Days

LaSalle Property Fund LP,

 

 

 

 

 

 

 

       Class A Shares

8/31/2015

68,422

103,260

108,073

51,566

5.4%

45 Days

       Class B Shares

8/31/2015

25,626

38,674

40,476

      

2.0%

45 Days

Mesa Core Lending Fund LP,

 

 

 

 

 

 

 

       Class A Shares

7/15/2015

47,564

50,000

50,239

30,000

2.5%

30 Days

Met Life Commercial Mortgage

 

 

 

 

 

 

 

       Income Fund

10/1/2015

34,445

35,000

35,129

15,000

1.8%

90 Days

RREEF America Reit II, LP

9/30/2013

1,403,185

155,070

166,909

39,250

8.4%

45 Days

Trumbull Property Fund, LP

9/30/2013

7,985

85,000

87,633

      

4.4%

60 Days

Trumbull Property Income Fund, LP

4/1/2016

5,948

70,000

72,197

37,500

3.6%

60 Days

US Government Building, LP

5/1/2014

   (d) 

51,500

57,121

41,500

       3.0%

60 Days

Total

 

 

$   1,369,809

$    1,451,131

$    514,112

     72.7%

 

 

(a)   The investment funds are open-ended Investment Funds organized to serve as a collective investment vehicle through which eligible investors may invest in a professionally managed real estate portfolio of equity and debt investments consisting of multi-family, industrial, retail and office properties in targeted metropolitan areas primarily within the continental United States. The principal investment objective of the Investment Funds is to generate attractive, predictable investment returns from a target portfolio of low-risk equity investments in income-producing real estate while maximizing the total return to shareholders through cash dividends and appreciation in the value of shares.

(b)   Represents initial acquisition date as shares are purchased at various dates through the current period.

(c)  The investment funds provide for a quarterly redemption subject to the notice period listed.

(d)   Partnership is not designated in units. The Fund owns approximately 2.9% at December 31, 2017.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7


 

 

Item 2. Controls and Procedures.

 

(a)   The registrant’s principal executive and principal financial officers, or persons performing similar functions, have concluded that the registrant’s disclosure controls and procedures (as defined in Rule 30a-3(c) under the Investment Company Act of 1940, as amended (the “1940 Act”) (17 CFR 270.30a-3(c))) are effective, as of a date within 90 days of the filing date of the report that includes the disclosure required by this paragraph, based on their evaluation of these controls and procedures required by Rule 30a-3(b) under the 1940 Act (17 CFR 270.30a-3(b)) and Rules 13a-15(b) or 15d-15(b) under the Securities Exchange Act of 1934, as amended (17 CFR 240.13a-15(b) or 240.15d-15(b)).

 

(b)   There were no changes in the registrant’s internal control over financial reporting (as defined in Rule 30a-3(d) under the 1940 Act (17 CFR 270.30a-3(d))) that occurred during the registrant’s last fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting.

 

Item 3. Exhibits.

 

Certifications pursuant to Rule 30a-2(a) under the 1940 Act and Section 302 of the Sarbanes-Oxley Act of 2002 are attached hereto.


 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

(Registrant)    Versus Capital Multi-Manager Real Estate Income Fund LLC                    

 

By (Signature and Title)*       /s/ Mark D Quam                               
                                                Mark D. Quam, Chief Executive Officer

                                                (principal executive officer)

 

Date    2/28/2018                                           

 

 

Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

 

 

By (Signature and Title)*       /s/ Mark D Quam                               
                                                Mark D. Quam, Chief Executive Officer

                                                (principal executive officer)

 

Date    2/28/2018                                           

 

 

 

By (Signature and Title)*       /s/ John Gordon                                 
                                                John Gordon, Chief Financial Officer

                                                (principal financial officer)

 

Date    2/28/2018                                           

 

 

 

* Print the name and title of each signing officer under his or her signature.