N-Q/A 1 vcmixn-q1231182112019edgar.htm FORM N-Q vcmixn-q1231182112019edgar.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 Villager, CO 80111                 
(Address of principal executive offices) (Zip code)

 
Mark D. Quam

c/o Versus Capital Advisors LLC

5555 DTC Parkway, Suite 330

                            Greenwood Villager, 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, 2018

 

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.


 

Item 1. Schedule of Investments.

The Schedule of Investments are attached herewith.

 


 

VERSUS CAPITAL MULTI-MANAGER REAL ESTATE INCOME FUND LLC

Portfolio of Investments – December 31, 2018 (Unaudited)

Shares

Value

Shares

 

Value

Private Investment Funds * - 81.8%

 

 

Diversified (continued)

 

 

Diversified – 81.8%

 

25,970

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

$  9,155,983

 

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

 

55,595

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

741,187

132,272

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

$ 134,934,563

769,180

Frasers Logistics & Industrial Trust, REIT

 

47,116

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

48,064,372

 

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

581,280

24,886,932

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

24,904,497

7,702

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

997,177

562,619

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

73,832,427

128,968

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

1,202,070

53,911

Barings European Core Property Fund........................

61,706,755

36,410

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

1,971,966

71,887,668

CBRE U.S. Core Partners REIT Operating LP...........

102,080,489

326,114

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

504,421

158,501

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

238,174,948

52,576

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

1,624,044

86,966

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

119,126,940

25,268

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

2,638,000

172,306

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

213,146,304

133,353

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

5,584,824

97,822

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

100,421,600

730,766

Londonmetric Property, PLC, REIT

 

600

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

111,980,268

 

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

1,620,696

799,259

Invesco Real Estate Asia Fund (Cayman) Unit Trust

 

1,057,000

Mapletree Logistics Trust, REIT (Singapore)..............

977,160

 

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

101,525,924

233,140

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

2,880,893

 

LaSalle Property Fund LP

 

192,100

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

3,031,221

88,940

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

145,654,578

178,100

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

3,972,944

34,420

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

56,368,810

2,226,000

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

2,945,069

62,622

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

66,362,287

2,682,345

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

2,163,258

49,078

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

50,311,333

211,110

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

1,583,809

1,729,434

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

214,051,994

1,242

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

795,478

5,729

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

64,398,106

43,519

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

1,207,656

9,001

Trumbull Property Income Fund, LP

113,060,143

74,762

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

768,051

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

100,828,535

74,262

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

1,623,367

 

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

2,140,934,873

51,242

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

592,035

 

     (Cost $2,004,526,468)

 

 

 

78,423,204

 

 

 

 

 

Common Stocks – 9.7%

 

 

Health Care – 0.5%

 

 

Apartments/Single Family Residential – 1.5%

 

148,100

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

4,136,433

328,750

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

6,525,688

90,011

Healthcare Trust of America, Inc., REIT

 

112,939

Apartment Investment & Management Co.,

 

 

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

2,278,178

 

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

4,955,763

175,350

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

2,810,861

57,319

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

9,976,372

233,595

Primary Health Properties, PLC, REIT

 

64,400

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

4,251,044

 

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

330,492

9,382

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

2,300,560

38,750

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

2,689,638

479,619

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

4,402,902

 

 

12,245,602

43,047

InterRent Real Estate Investment Trust, REIT

 

 

Hotels – 0.5%

 

 

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

411,488

193,400

City Developments, Ltd. (Singapore)..........................

1,152,212

2,320

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

956,745

135,836

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

2,105,458

296,820

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

5,960,146

1,583,600

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

702,944

597

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

447,185

29,219

Hilton Grand Vacations, Inc.***.................................

771,089

137

Kenedix Residential Next Investment Corp., REIT

 

15,435

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

1,108,233

 

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

209,115

151,875

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

2,531,756

 

 

40,397,008

13,875

Hyatt Hotels Corp.........................................................

937,950

 

Diversified – 3.0%

 

3,340

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

2,389,088

22,239

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

1,159,866

28,325

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

801,881

3,850

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

731,367

45,331

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

589,756

429,550

Arena, REIT (Australia)................................................

729,153

 

 

13,090,367

271,402

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

2,245,125

 

Mortgages – 0.0%

 

251,557

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

930,956

22,352

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

287,000

476,200

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

475,169

 

 

 

65,055

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

1,199,006

 

Office Properties – 1.2%

 

101,051

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

528,120

61,581

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

7,096,594

24,400

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

2,128,412

30,125

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

3,390,569

16,523

Covivio, REIT (France).................................................

1,594,011

71,975

Brandywine Realty Trust, REIT................................

926,318

3,138,324

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

2,188,372

725,000

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

496,265

17,896

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

1,944,042

247,341

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

2,535,245

66,199

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

3,033,903

34,000

Corporate Office Properties Trust, REIT..................

715,020

190,410

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

1,424,303

98

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

617,837

28,250

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

3,010,038

93,600

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

3,194,568

351,600

Dream Industrial Real Estate Investment Trust

 

108,926

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

3,165,390

 

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

2,451,825

72,225

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

4,541,508

272,200

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

236,389

3,663

MCUBS MidCity Investment Corp., REIT (Japan)

2,900,857

54,408

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

724,895

102,275

Paramount Group, Inc., REIT

1,284,574

39,445

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

2,525,663

 

 

30,864,745

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes to portfolio of investments.

1


 

 

VERSUS CAPITAL MULTI-MANAGER REAL ESTATE INCOME FUND LLC

Portfolio of Investments – December 31, 2018 (Unaudited)(continued)

Shares

 

Value

Shares

 

Value

 

Real Estate Operation / Development – 0.3%

 

 

Diversified (continued)

 

395,723

Essential Properties Realty Trust, Inc., REIT.........

$    5,476,806

 

Vornado Realty Trust, REIT

 

551,300

Leoplace21 Corp. (Japan)........................................

2,193,028

1,900

      Series L, 5.40%...................................................

$       40,736

549,300

PropNex Ltd. *** (Singapore).................................

193,451

1,675

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

34,421

 

 

7,863,285

 

 

  482,038

 

Regional Malls – 0.6%

 

 

Health Care – 0.0%

 

91,689

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

3,968,300

3,650

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

82,855

41,383

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

6,951,930

 

 

 

125,215

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

2,531,847

 

Hotels – 0.0%

 

78,430

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

3,567,780

825

Hersha Hospitality Trust, REIT Series D, 6.50%

16,665

 

 

17,019,857

2,500

Pebblebrook Hotel Trust, REIT, Series D, 6.38%

58,000

 

Residential – 0.1%

 

7,625

Sunstone Hotel Investors, Inc., REIT,

 

675,100

APAC Realty, Ltd. (Singapore)...............................

220,419

 

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

177,777

24,610

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

2,503,083

 

 

252,442

 

 

2,723,502

 

Office Properties – 0.2%

 

 

Shopping Centers – 0.6%

 

80

Highwoods Properties, Inc., Series A, REIT,

 

423

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

960,969

 

     8.63%.................................................................

94,000

199,150

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

2,917,548

120,531

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

3,040,997

335,500

Link REIT (Hong Kong)                                        

3,397,631

79,525

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

1,881,562

447,041

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

1,205,124

 

 

5,016,559

33,100

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

1,942,308

 

Regional Malls – 0.3%

 

48,904

SITE Centers Corp., REIT.......................................

541,367

69,600

Brookfield Property REIT Inc., Series A,, 6.38%.................................................................................

1,506,840

1,074,136

Vicinity Centres, REIT (Australia).........................

1,967,074

9,662

CBL & Associates Properties Inc., REIT,

 

70,020

Weingarten Realty Investors, REIT                        

1,737,196

 

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

102,224

 

 

14,669,217

 

Pennsylvania Real Estate Investment Trust, REIT

 

 

Storage – 0.5%

 

28,250

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

454,542

135,859

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

3,897,795

 

Taubman Centers Inc., REIT,

 

27,925

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

2,596,746

115,275

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

2,764,294

30,975

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

6,269,650

53,650

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

1,263,458

 

 

12,764,191

 

 

6,091,358

 

Warehouse / Industrial – 0.9%

 

 

Shopping Centers – 0.2%

 

387,100

AIMS AMP Capital Industrial, REIT, (Singapore)

377,742

 

Kimco Realty Corp., REIT,

 

278,320

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

2,083,847

1,925

     Series I, 6.00%..................................................

46,181

564

Industrial & Infrastructure Fund

 

3,300

     Series L, 5.13%.................................................

65,043

 

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

585,586

675

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

13,804

168,301

Industrial Logistics Properties Trust, REIT............

3,310,481

30,736

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

774,701

1,168,440

Macquarie Mexico Real Estate Management SA

 

 

SITE Centers Corp., REIT,

 

 

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

1,049,421

38,800

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

838,080

651,770

PLA Administradora Industrial S de RL de CV,

 

69,475

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

1,574,998

 

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

775,421

3,000

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

65,910

173,792

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

10,205,067

 

Urstadt Biddle Properties, Inc., REIT,

 

202,005

Safestore Holdings, PLC, REIT (United

 

17,300

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

425,580

 

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

1,304,114

63,325

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

1,484,971

59,589

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

2,100,512

 

 

5,289,268

130,337

WPT Industrial Real Estate Investment Trust

 

 

Storage – 0.1%

 

 

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

1,601,842

 

National Storage Affiliates Trust, REIT,

 

 

Total Common Stocks                                            

23,394,033

48,350

       Series A, 6.00%.......................................................

1,085,458

 

     (Cost $268,665,640)

253,742,011

 

Public Storage, REIT,

 

 

 

 

875

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

19,950

Preferred Stock – 1.0%

 

800

       Series E, 5.15%..................................................

17,248

 

Apartments/Single Family Residential – 0.2%

 

42,425

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

958,805

 

American Homes 4 Rent, REIT

 

1,900

       Series W, 5.20%......................................................

41,819

85,146

       Series D, 6.50%.................................................

1,917,488

9,125

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

201,206

55,475

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

1,228,771

11,925

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

299,437

60,425

Apartment Investment & Management Co., REIT,

 

3,750

       Series Z, 6.00%.......................................................

93,938

 

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

1,540,838

 

 

2,717,861

2,800

Mid-America Apartment Communities, Inc.,

 

 

Warehouse / Industrial – 0.0%

 

 

       REIT, Series I 8.50%........................................

176,176

2,675

QTS Realty Trust, Inc., REIT, Series A, 7.13%..

61,525

 

 

4,863,273

 

Rexford Industrial Realty, Inc., REIT,

 

 

Diversified – 0.0%

 

4,325

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

96,707

 

Digital Realty Trust, Inc., REIT

 

23,175

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

509,618

850

      Series C, 6.63%................................................

22,508

 

 

667,850

14,125

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

356,091

 

Total Preferred Stock

25,463,504

1,350

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

28,282

 

(Cost $27,716,941)

 

 

 

 

 

 

 

See accompanying notes to portfolio of investments.

2


 

VERSUS CAPITAL MULTI-MANAGER REAL ESTATE INCOME FUND LLC

Portfolio of Investments – December 31, 2018 (Unaudited)(continued)

Par

 

Value

Par

 

Value

 Corporate Debt – 0.6%

 

 

Shopping Centers – (continued)

 

 

Apartments/Single Family Residential – 0.0%

 

 

BANK,........................................................................

 

 

Essex Portfolio LP, REIT,

 

3,000,000

     4.26%, 11/15/2060 Ser 2017-BNK5, Class E...

$  1,982,459

$   259,000

       3.38, 4/15/2026%............................................

$        247,549

 

BENCHMARK Mortgage Trust

 

 

 

 

12,667,000

     1.12%, 1/15/2051 Ser 2018-B1, Class XE........

1,110,986

 

Diversified – 0.0%

 

5,000,000

     3.00%, 1/15/2051 Ser 2018-B1, Class E.............

3,106,170

 

Lexington Realty Trust, REIT,

 

2,000,000

     3.88%, 2/15/2051 Ser 2018-B2, Class A5.........

2,047,520

38,000

       4.25% 6/15/2023.....................................................

37,554

3,680,000

     1.50%, 4/10/2051 Ser 2018-B3, Class XD........

405,587

56,000

       4.40% 6/15/2024.....................................................

55,165

2,000,000

     3.06%, 4/10/2051 Ser 2018-B3, Class D...........

1,621,420

 

 

92,719

 

CGMS Commercial Mortgage Trust,........................

 

 

Health Care – 0.1%

 

2,000,000

     3.00%, 8/15/2050 Ser 2017-B1, Class D...........

1,546,780

 

HCP, Inc., REIT,

 

 

Citigroup Commercial Mortgage Trust,...................

 

88,000

     3.88%, 8/15/2024...................................................

86,606

2,500,000

     3.23%, 9/15/2048 Ser 2015-P1, Class D...........

2,092,222

151,000

     3.40%, 2/1/2025.....................................................

142,899

3,000,000

     4.32%, 10/10/2049 Ser 2016-P5, Class E..........

2,181,319

 

Senior Housing Properties Trust, REIT,

 

49,822,686

     0.77%, 3/10/2051 Ser 2018-B2, Class XA........

2,623,389

1,604,000

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

1,628,110

 

Comm Mortgage Trust,..............................................

 

215,000

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

225,286

2,932,500

     5.19%, 3/10/2047 Ser 2014-UBS2, Class D.....

2,607,836

 

Ventas Realty LP, REIT,

 

2,600,000

     4.96%, 5/10/2047 Ser 2014-CR17, Class D......

2,458,027

556,500

     3.50%, 2/1/2025.....................................................

532,718

1,500,000

     3.50%, 9/10/2047 Ser 2014-UBS5, Class D.....

1,235,414

 

 

2,615,619

3,620,000

     4.26%, 2/10/2048 Ser 2015-LC19, Class E.......

2,810,815

 

Office Properties – 0.5%

 

2,000,000

     3.65%, 10/10/2048 Ser 2015-LC23, Class D....

1,824,969

 

Corporate Office Properties LP, REIT,

 

5,000,000

     4.23%, 5/10/2051 Ser 2018-COR3, Class A3...

5,174,020

3,928,000

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

3,811,578

 

GS Mortgage Securities Trust,

 

1,079,000

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

1,118,610

2,000,000

     4.75%, 8/10/2046 Ser 2013-GC14, Class F......

1,657,636

 

Government Properties Income Trust, REIT,

 

3,500,000

     4.97%, 4/10/2047 Ser 2014-GC20, Class D......

2,932,762

2,778,000

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

2,733,954

1,750,000

     3.58%, 6/10/2047 Ser 2014-GC22, Class E......

1,199,653

458,000

Highwoods Realty LP, REIT, 3.63%, 1/15/2023.......

452,599

 

JP Morgan Chase Commercial Mortgage

 

 

Kilroy Realty LP, REIT,

 

 

     Securities Trust,

 

38,000

     4.38%, 10/1/2025.....................................................

38,133

1,433,000

     3.74%, 12/15/2046 Ser 2013-C16, Class E.......

1,202,252

 

Piedmont Operating Partnership LP, REIT,

 

 

JPMBB Commercial Mortgage Securities Trust,

 

761,000

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

736,875

1,425,000

     4.66%, 4/15/2047 Ser 2014-C19, Class D.........

1,275,390

 

Qualitytech LP / QTS Finance Corp.,

 

 

Morgan Stanley Bank of America Merrill Lynch Trust,

 

248,000

     4.75%, 11/15/2025...................................................

231,880

2,153,000

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

2,010,227

2,127,000

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

2,103,936

1,250,000

      4.75%, 6/15/2047 Ser 2014-C16, Class D........

1,122,230

 

SL Green Realty Corp., REIT,

 

3,576,000

      4.41%, 10/15/2048 Ser 2015-C26, Class E......

2,597,473

320,000

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

323,845

4,012,000

      3.30%, 11/15/2052 Ser 2017-C34, Class E......

2,423,967

 

 

11,551,410

 

SG Commercial Mortgage Securities Trust,

 

 

Regional Malls – 0.0%

 

13,676,730

     2.00%, 10/10/2048 Ser 2016-C5, Class XA......

1,381,309

 

CBL & Associates LP, REIT

 

 

UBS-Barclays Commercial Mortgage Trust,

 

369,000

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

292,433

24,193,980

     1.79%, 12/10/2045 Ser 2012-C4, Class XA......

1,198,224

881,000

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

660,750

2,000,000

     5.20%, 8/10/2049 Ser 2012-C3, Class D...........

1,939,638

 

 

953,183

 

Wells Fargo Commercial Mortgage Trust,

 

 

Shopping Centers – 0.0%

 

2,125,000

     4.61%, 11/15/2048 Series 2015-C31, Class E..

1,538,141

 

Regency Centers Corp., REIT,

 

 

WFRBS Commercial Mortgage Trust,

 

57,000

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

56,909

2,650,000

     3.99%, 5/15/2047 Series 2014-C20, Class D....

2,110,912

 

SITE Centers Corp., REIT,

 

 

 

68,576,531

84,000

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

86,248

 

Total Commercial Mortgage Backed Securities

68,576,531

 

 

143,157

 

(Cost $67,614,741)

 

 

Storage – 0.0%

 

 

 

 

 

CubeSmart LP, REIT,

 

Shares

 

 

154,000

       4.80% 7/15/2022.....................................................

159,233

Short-Term Investment – 3.2%

 

 

38,000

       4.00% 11/15/2025...................................................

37,145

 

Morgan Stanley Institutional Liquidity Fund-

 

 

 

196,378

84,080,753

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

84,080,753

 

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

15,800,015

 

(Cost $84,080,753)

 

 

     (Cost $16,336,094)

 

 

 

 

 

 

 

 

Total Investments – 98.9%....................................

2,588,597,687

Commercial Mortgage Backed Securities – 2.6%

 

 

(Cost $2,468,940,637)

 

 

Banc of America Commercial Mortgage Trust,

 

 

 

 

2,375,000

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

1,943,140

 

     Other Assets Net of Liabilities – 1.1% ..........

29,988,574

 

BANK,...........................................................................

 

 

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

$  2,618,586,261

8,575,000

     1.42%, 11/15/2054 Ser 2017-BNK9, Class XD

900,689

 

 

 

2,000,000

     2.80%, 11/15/2054 Ser 2017-BNK9, Class D...

1,540,498

                     *

Non-Tradable Securities

 

5,000,000

     3.37%, 11/15/2054 Ser 2017-BNK9, Class E...

3,162,100

**

Partnership is not designated in units. The Fund owns approx. 5.7%

2,000,000

     3.08%, 6/15/2060 Ser 2017-BNK5, Class D.....

1,611,357

***

Non-income producing security

 

See accompanying notes to portfolio of investments.

3

                           

 


 

 

VERSUS CAPITAL MULTI-MANAGER REAL ESTATE INCOME FUND LLC

Portfolio of Investments – December 31, 2018 (Unaudited)(continued)

 

 

 

 

 

 

% of Net

 

Portfolio Abbreviations:

 

 

Industry

Assets

 

LP – Limited Partnership

 

 

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

    84.8%

 

PLC – Public Limited Company

 

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

2.6%

 

REIT – Real Estate Investment Trust

 

 

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

    3.2%

 

 

 

 

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

1.9%

 

 

 

 

Apartments/Single Family Residential...................

    1.7%

 

 

 

 

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

    0.9%

 

 

 

 

Warehouse/Industrial

0.9%

 

 

 

 

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

0.8%

 

 

 

 

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

0.6%

 

 

 

 

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

    0.6%

 

 

 

 

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

    0.5%

 

 

 

 

Real Estate Operation/Development.......................

    0.3%

 

 

 

 

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

    0.1%

 

 

 

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

    0.0%

 

 

 

 

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

    1.1%

 

 

 

 

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

100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes to portfolio of investments.

4


 

 

VERSUS CAPITAL MULTI-MANAGER REAL ESTATE INCOME FUND LC

Notes to Portfolio of Investments

For the Nine Months Ended December 31, 2018 (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 LC

Notes to Portfolio of Investments

For the Nine Months Ended December 31, 2018 (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 nine months ended December 31 , 2018, there were no transfers between levels. A summary of inputs used to value the Fund’s investments as of December 31, 2018 is as follows:

 

 

 

Level 2

Level 3

 

Total Market

Level 1

Significant

Significant

 

Value at

Quoted

Observable

Unobservable

 

12/31/2018

Price

Inputs

Inputs

 

 

 

 

 

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

$      253,742,011

$      253,742,011

$                   –     .

$                   –     .

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

25,463,504

25,463,504

           –     .

           –     .

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

15,800,015

           –     .

15,800,015

           –     .

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

68,576,531

           –     .

68,576,531

           –     .

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

84,080,753

84,080,753

               –     .

               –     .

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

$      447,662,814

$       363,286,268

$        84,376,546

$                  –     .

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

$   2,140,934,873

 

 

 

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

$   2,588,597,687

 

 

 

* See Schedule 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 nine months ended December 31, 2018.

Foreign Currency - Foreign currencies, investments and other assets and liabilities 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 the 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.  This and other important information are described in the Fund's Prospectus dated October 18, 2018.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6


 
 

VERSUS CAPITAL MULTI-MANAGER REAL ESTATE INCOME FUND LC

Notes to Portfolio of Investments

For the Nine Months Ended December 31, 2018 (Unaudited) (continued)

 

As of December 31, 2018, 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

132,272

$     124,797

$       134,935

$         —   

5.1%

45 Days

         Class B Shares

7/2/2013

47,116

44,453

48,064

         —

1.8%

45 Days

AEW Value Investors U.S. LP

8/17/2017

24,886,932

25,000

24,905

  25,000

1.0%

(d) 90 Days

Barings Core Property Funds LP

9/30/2013

562,619

66,625

73,832

         —

2.8%

(e) 60 Days

Barings European Core Property Funds LP

3/29/2018

53,911

60,516

61,707

  11,482

2.4%

60 Days

CBRE U.S. Core Partners REIT Operating LP

3/29/2018

71,887,668

100,000

102,081

         —

3.9%

60 Days

Clarion Lion Properties Fund LLC

9/30/2013

158,501

211,180

238,175

         —

9.1%

90 Days

Harrison Street Core Property Fund

8/13/2014

86,966

113,000

119,127

         —

4.5%

45 Days

Heitman America Real Estate LP

12/2/2014

172,306

200,000

213,146

         —

8.1%

90 Days

Heitman Core Real Estate Debt Income Trust LP

7/26/2017

97,822

100,000

100,422

10,000

3.8%

(h) 90 Days

Invesco Core Real Estate USA

12/31/2013

600

99,500

111,980

         —

4.3%

45 Days

Invesco Real Estate Asia Fund (Cayman)

 

 

 

 

 

 

 

         Unit Trust - Class A Units

9/30/2014

799,259

98,426

101,526

         —

3.9%

45 Days

LaSalle Property Fund LP,

 

 

 

 

 

 

 

         Class A Shares

8/31/2015

88,940

136,200

145,654

4,589

5.6%

45 Days

         Class B Shares

8/31/2015

34,420

52,711

56,369

         —

2.2%

45 Days

Mesa Core Lending Fund LP, Class A Shares

7/15/2015

62,622

66,079

66,362

13,920

2.5%

30 Days

Met Life Commercial Mortgage Income Fund

10/1/2015

49,078

50,000

50,311

         —

1.9%

90 Days

RREEF America REIT II, LP

9/30/2013

1,729,434

194,320

214,052

         —

8.2%

45 Days

Trumbull Property Fund, LP

4/1/2016

5,729

61,219

64,398

         —

2.5%

(f) 60 Days

Trumbull Property Income Fund, LP

9/30/2013

9,001

107,500

113,060

         —

4.3%

60 Days

US Government Building, LP

5/1/2014

(g)

93,000

100,829

         —

3.9%

60 Days

Total

 

 

$    2,004,526

$    2,140,935

$           64,991

81.8%

 

 

(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 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)     Shares are subject to an initial lockup period as a result of receiving founding investor shares.  These lockups end on December 31, 2020.

(e)     The Barings Core Property Fund LP currently has a redemption queue.  The Investment Manager expects that investors who entered the queue in December will likely be liquidated within 1-2 quarters.

(f)      The Trumbull Property Fund LP currently has a redemption queue.  The Investment Manager expects that investors who entered the queue in December will likely be liquidated within 4-6 quarters.

(g)     Partnership is not designated in units. The Fund owns approximately 5.7% at December 31, 2018.

(h)     Shares are subject to an initial lock-up period as a result of receiving founding investor shares.  These lock-ups end in June and September of 2020.

 

 

 

 

 

 

 

 

 

 

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 have materially affected, or are 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    2/28/2019                               

 

 

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    2/28/2019                               

 

 

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

                                                (principal financial officer)

 

Date    2/28/2019