1-SA 1 para_1sa.htm PARADYME FUND A II, LLC - 1-SA

 

 

 

 

FORM 1-SA

 

SPECIAL FINANCIAL REPORT PURSUANT TO REGULATION A

 

For the semi-annual period ended June 30, 2024

 

Paradyme Fund A II, LLC

 

Commission File No. 024-12449

 

Delaware

(State or other jurisdiction of incorporation or organization)

 

E.I.N.: 93-3887467

 

7980 Plaza De Los Pajaros

Lake Havasu City, AZ 86406

Office: (951) 901-5304

Email: michael@paradymecompanies.com

 

All correspondence:

Arden Anderson, Esq.

Dodson Robinette PLLC

1431 E. McKinney St. Suite 130

Denton, TX 76209

EMAIL FOR CORRESPONDENCE: arden@crowdfundinglawyers.net

 

 

 

 



STATEMENTS REGARDING FORWARD-LOOKING INFORMATION

 

We make statements in this Special Financial Report on Form 1-SA (“Report”) of Paradyme Fund A II, LLC (the “Company”, “we”, “our” or “us”) that are forward-looking statements within the meaning of the federal securities laws. The words “believe,” “estimate,” “expect,” “anticipate,” “intend,” “plan,” “seek,” “may,” and similar expressions or statements regarding future periods are intended to identify forward-looking statements. These forward-looking statements involve known and unknown risks, uncertainties and other important factors that could cause our actual results, performance or achievements, or industry results, to differ materially from any predictions of future results, performance, or achievements that we express or imply in this Report or in the information incorporated by reference into this Report.

 

The forward-looking statements included in this Report are based upon our current expectations, plans, estimates, assumptions, and beliefs that involve numerous risks and uncertainties. Assumptions relating to the foregoing involve judgments with respect to, among other things, future economic, competitive, and market condition and future business decision, all of which are difficult or impossible to predict accurately and many of which are beyond our control. Although we believe that the expectations reflected in such forward-looking statements are based on reasonable assumptions, our actual results and performance could differ materially from those set forth in the forward-looking statements. The Company does not promise to update any forward-looking statements to reflect changes in the underlying assumptions or factors, new information, future events, or other changes.

 

The Company’s financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). The preparation of these financial statements requires our management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On a regular basis, we evaluate these estimates. These estimates are based on management’s historical industry experience and on various assumptions that are believed to be reasonable under the circumstances. Actual results may differ from these estimates.

 

Factors which could have a material adverse effect on our operations and future prospects include, but are not limited to:

 

·changes in economic conditions generally and the real estate market specifically; 

 

·limited ability to dispose of assets because of the relative illiquidity of real estate investments; 

 

·intense competition in the real estate market that may limit our ability to attract or retain tenants or re-lease units; 

 

·defaults on or non-renewal of leases by tenants; 

 

·increased interest rates and operating costs; 

 

·our failure to obtain necessary outside refinancing; 

 

·decreased rental rates or increased vacancy rates; 

 

·changes in multi-family or geographic market trends; 

 

·changes in real estate and zoning laws and increases in real property tax rates and values; 

 

·failure of acquisitions to yield anticipated results; 

 

·failure to achieve the target returns, internal rate of return, multiple and distributions to Members; 

 

·legislative or regulatory changes impacting our business or our assets; and 

 

·exposure to liability relating to environmental and health and safety matters. 


2


 

PARADYME FUND A II, LLC

 

SPECIAL FINANCIAL REPORT ON FORM 1-SA

For the Period ended June 30, 2024

 

TABLE OF CONTENTS

 

ITEM 1.

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

4

 

 

 

ITEM 2.

OTHER INFORMATION

4

 

 

 

ITEM 3.

FINANCIAL STATEMENTS

4

 

 

 

ITEM 4.

EXHIBITS

5


3


 

Item 1. Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

None.

 

Item 2. Other Information

 

None.

 

Item 3. Financial Statements

 

PARADYME FUND A II, LLC

 

Financial Statements for the Six Month Period Ended June 30, 2024

 

 

Page

 

 

Balance Sheets

F-1

 

 

Statements of Operations

F-2

 

 

Statements of Changes in Members Equity

F-3

 

 

Statements of Cash Flows

F-4


4


Paradyme Fund A II

 

Balance Sheet

As of June 30, 2024

 

 

TOTAL

ASSETS

 

Current Assets

 

Bank Accounts

 

Paradyme Fund A II Brokerage (8949) - 1

233,788.95 

Total Bank Accounts

$233,788.95 

Other Current Assets

 

Startup Organization Costs

60,990.26 

Total Other Current Assets

$60,990.26 

Total Current Assets

$294,779.21 

Fixed Assets

 

Investment in 40 Retail BC LH LLC

 

Construction Costs

62,363.27 

Land

554,230.82 

Total Investment in 40 Retail BC LH LLC

616,594.09 

Total Fixed Assets

$616,594.09 

TOTAL ASSETS

$911,373.30 

LIABILITIES AND EQUITY

 

Liabilities

 

Current Liabilities

 

Other Current Liabilities

 

Due to Paradyme Funding

39,935.26 

Due to Paradyme Havasu Storage LLC

1,200.00 

Total Other Current Liabilities

$41,135.26 

Total Current Liabilities

$41,135.26 

Total Liabilities

$41,135.26 

Equity

 

Investors

 

Chad & Kimberly Daoust

100,000.00 

D & J Keefe Family Trust

50,000.00 

Joseph & Cammi Merriam

100,000.00 

Kelly Foster

50,000.00 

Nancy Back

100,000.00 

Robert Eskew

200,000.00 

Ryan & Lauren Hedlund

75,000.00 

Steve Shefcheck

75,000.00 

Total Investors

750,000.00 

IRA Investors

 

CNB - IRA FBO Joshua Vinson

50,000.00 

Preferred Trust Co, LLC FBO Anthony Devino, IRA 404001929

75,376.63 

Total IRA Investors

125,376.63 

Retained Earnings

 

Net Income

-5,138.59 

Total Equity

$870,238.04 

TOTAL LIABILITIES AND EQUITY

$911,373.30 


F-1


Paradyme Fund A II

 

Profit and Loss

January - June, 2024

 

 

TOTAL

Income

 

Total Income

 

 

 

Expenses

 

Business Licenses & Permits

445.00

Legal and Professional Fees

4,700.00

Total Expenses

$5,145.00

 

 

NET OPERATING INCOME

$ -5,145.00

Other Income

 

Interest Earned

6.41

Total Other Income

$6.41

NET OTHER INCOME

$6.41

NET INCOME

$ -5,138.59

 

In the opinion of management, all adjustments necessary in order to make the interim financial statement not misleading have been included.


F-2


Paradyme Fund A II

 

Statement of Equity

 

FULL NAME

ACCOUNT TYPE

ACCOUNT SUBTYPE

DESCRIPTION

TOTAL BALANCE

Investors: Andrew Talley

Equity

Owner’s Equity

 

-$20,000.00

Investors: Chad & Kimberly Daoust

Equity

Owner’s Equity

 

-$100,000.00

Investors: D & J Keefe Family Trust

Equity

Owner’s Equity

 

-$50,000.00

Investors: Jason & Diamon Bowman

Equity

Owner’s Equity

 

-$10,000.00

Investors: Joseph & Cammi Merriam

Equity

Owner’s Equity

 

-$100,000.00

Investors: Kelly Foster

Equity

Owner’s Equity

 

-$50,000.00

Investors: Nancy Back

Equity

Owner’s Equity

 

-$100,000.00

Investors: Robert Eskew

Equity

Owner’s Equity

 

-$200,000.00

Investors: Ryan & Lauren Hedlund

Equity

Owner’s Equity

 

-$75,000.00

Investors: Ryan Mendoza

Equity

Owner’s Equity

 

-$25,000.00

Investors: Steven Scarpella

Equity

Owner’s Equity

 

-$100,000.00

Investors: Steve Shefcheck

Equity

Owner’s Equity

 

-$75,000.00

IRA Investors: CNB - IRA FBO Joshua Vinson

Equity

Owner’s Equity

 

-$50,000.00

IRA Investors: Preferred Trust Co. FBO Christina Jones IRA 404001943

Equity

Owner’s Equity

 

-$99,690.00

IRA Investors: Preferred Trust Co. FBO Christopher Fischer IRA 414001069

Equity

Owner’s Equity

 

-$50,000.00

IRA Investors: Preferred Trust Co, LLC FBO Anthony Devino, IRA 404001929

Equity

Owner’s Equity

 

-$75,376.63

Opening Balance Equity

Equity

Opening Balance Equity

 

$ 0.00

Retained Earnings

Equity

Retained Earnings

 

 

 

 

 

 

-$1,180,066.63


F-3


Paradyme Fund A II

 

Statement of Cash Flows

January - June, 2024

 

 

TOTAL

OPERATING ACTIVITIES

-5,138.59 

Net Income

 

Adjustments to reconcile Net Income to Net Cash provided by operations:

 

Startup Organization Costs

-25,000.00 

Due to Paradyme Funding

3,945.00 

Due to Paradyme Havasu Storage LLC

1,200.00 

Total Adjustments to reconcile Net Income to Net Cash provided by operations:

-19,855.00 

Net cash provided by operating activities

$-24,993.59 

INVESTING ACTIVITIES

 

Investment in 40 Retail BC LH LLC: Construction Costs

-62,363.27 

Investment in 40 Retail BC LH LLC: Land

-554,230.82 

Net cash provided by investing activities

$-616,594.09 

FINANCING ACTIVITIES Investors: Chad & Kimberly Daoust

100,000.00 

Investors: D & J Keefe Family Trust

50,000.00 

Investors: Joseph & Cammi Merriam

100,000.00 

Investors: Kelly Foster

50,000.00 

Investors: Nancy Back

100,000.00 

Investors: Robert Eskew

200,000.00 

Investors: Ryan & Lauren Hedlund

75,000.00 

Investors: Steve Shefcheck

75,000.00 

IRA Investors: CNB - IRA FBO Joshua Vinson

50,000.00 

IRA Investors: Preferred Trust Co, LLC FBO Anthony Devino, IRA 404001929

75,376.63 

Net cash provided by financing activities

$875,376.63 

NET CASH INCREASE FOR PERIOD

$233,788.95 

CASH AT END OF PERIOD

$233,788.95 


F-5


 

Item 4. Exhibits

 

None.

 

SIGNATURES

 

Pursuant to the requirements of Regulation A, the issuer has duly caused this Special Financial Report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

Paradyme Fund A II, LLC

 

 

 

 

By:

Paradyme Asset Management II, LLC, its Manager

 

 

 

 

By:

/s/ Michael Reveley

 

Name:

Michael Reveley

 

Title:

Chief Executive Officer

 

Date:

September 9, 2024

 

 

Pursuant to the requirements of Regulation A, this report has been signed below by the following persons on behalf of the issuer and in the capacities and on the dates indicated.

 

 

Signature

 

Title

 

Date

 

 

 

 

 

/s/ Michael Reveley

 

Chief Executive Officer of Paradyme Asset
Management II, LLC, the issuer’s Manager

 

September 9, 2024

Michael Reveley

 

(Principal Executive Officer)

 

 

 

 

 

 

 

/s/ Ryan Garland

 

Manager of Paradyme Asset Management II, LLC

 

September 9, 2024

Ryan Garland

  

(Principal Financial Officer; Principal Accounting Officer)

  

 


5