UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-K
(Mark One)
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended December 31, 2001
OR
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission file number 0-16817
Krupp Insured Plus-II Limited Partnership
Massachusetts
(State or other jurisdiction of incorporation or organization)
04-2955007
(IRS employer identification no.)
One Beacon Street, Boston, Massachusetts
(Address of principal executive offices)
02108
(Zip Code)
(617) 523-0066
(Registrant's telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
Title Name of Exchange on which Registered
Shares of Beneficial Interest None
Securities registered pursuant to Section 12(g) of the Act: None
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes X No
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. [ ].
Aggregate market value of voting securities held by non-affiliates: Not applicable.
Documents incorporated by reference: see Part IV, Item 14
The exhibit index is located on pages 10-11
PART I
This form 10-K contains forward-looking statements within the meaning of Section
27A of the Securities Act of 1933 and Section 21e of the Securities Exchange Act
of 1934. Actual results could differ materially from those projected in the
forward-looking statements as a result of a number of factors, including those
identified herein.
ITEM 1. BUSINESS
- ------
Krupp Insured Plus-II Limited Partnership (the "Partnership") is a Massachusetts
limited partnership which was formed on October 29, 1986. The Partnership raised
approximately $292 million through a public offering of limited partner
interests evidenced by units of depositary receipts ("Units") and used the
investable proceeds primarily to acquire participating insured mortgages
("PIMs") and mortgage-backed securities ("MBS"). The Partnership considers
itself to be engaged only in the industry segment of investment in mortgages.
The Partnership's remaining PIM investment is a multi-family residential
property consisting of a MBS guaranteed as to principal and basic interest. This
MBS was issued or originated under or in connection with the housing program of
the Government National Mortgage Association ("GNMA"). This PIM provides the
Partnership with monthly payments of principal and basic interest and may also
provide for Partnership participation in the current revenue stream and in
residual value, if any, from a sale or other realization of the underlying
property (participation interest). The borrower conveys these rights to the
Partnership through a subordinated promissory note and mortgage. The
participation feature is neither insured nor guaranteed.
The Partnership also has investments in MBS and insured mortgages collateralized
by single-family or multi-family mortgage loans issued or originated by GNMA,
Fannie Mae, the Department of Housing and Urban Development ("HUD") or the
Federal Home Loan Mortgage Corporation ("FHLMC"). Fannie Mae and FHLMC guarantee
the principal and basic interest of the Fannie Mae and FHLMC MBS, respectively.
GNMA guarantees the timely payment of principal and basic interest on its MBS,
and HUD insures the pooled mortgage loans underlying the GNMA MBS and its own
direct mortgage loans.
Although the Partnership will terminate no later than December 31, 2026, it is
expected that the value of the PIMs generally will be realized by the
Partnership through repayment or sale as early as ten years from the dates of
the closings of the permanent loans and that the Partnership will realize the
value of all of its other investments within that time frame thereby resulting
in a dissolution of the Partnership significantly prior to December 31, 2026.
The Partnership's investments are not expected to be subject to seasonal
fluctuations. Any ultimate realization of the participation features of the PIMs
are subject to similar risks associated with equity real estate investments,
including: reliance on the owner's operating skills, ability to maintain
occupancy levels, control operating expenses, maintain the properties and
provide adequate insurance coverage; adverse changes in general economic
conditions, adverse local conditions, and changes in governmental regulations,
real estate zoning laws, or tax laws; and other circumstances over which the
Partnership may have little or no control.
The requirements for compliance with federal, state and local regulations to
date have not had an adverse effect on the Partnership's operations, and no
adverse effect is anticipated in the future.
As of December 31, 2001, there were no personnel directly employed by the
Partnership.
ITEM 2. PROPERTIES
- ------
None
ITEM 3. LEGAL PROCEEDINGS
- ------
There are no material pending legal proceedings to which the Partnership is a
party or to which any of its investments is the subject.
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
- ------
None.
PART II
ITEM 5. MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
- ------
There currently is no established trading market for the Units.
The number of investors holding Units as of December 31, 2001 was approximately
12,500. One of the objectives of the Partnership is to provide quarterly
distributions of cash flow generated by its investments in mortgages. The
Partnership anticipates that future operations will continue to generate cash
available for distribution. Adjustments may be made to the distribution rate in
the future due to the realization and payout of the existing mortgages.
On July 18, 2001, the Partnership paid a special distribution of $.31 per
Limited Partner interest from the Orchard Landing MBS principal proceeds
received during May 2001 in the amount of $4,440,315.
On March 30, 2000, the Partnership paid a special distribution of $.58 per
Limited Partner interest from the prepayment proceeds received during February
2000 on the Greenhouse Apartments PIM in the amount of $8,428,984. The
underlying property was foreclosed on by the first mortgage lender during
January 1999. The Partnership continued to receive its full principal and basic
interest payments due on the PIM while the underlying mortgage was in default
because those payments were guaranteed by GNMA. The Partnership did not receive
any participation interest from this transaction.
On January 11, 2000, the Partnership paid a special distribution of $.43 per
Limited Partner interest from the Saratoga Apartments PIM prepayment proceeds
received in December 1999 in the amount of $6,204,960. The underlying property
value had not increased sufficiently to meet the criteria for the Partnership to
earn any participation interest.
The Partnership will make special distributions in the future when its PIM
prepays and when it liquidates any remaining assets.
The Partnership made the following distributions to its Partners during the two
years ended December 31, 2001 and 2000:
2001 2000
---------------------------- ----------------------------
Amount Per Unit Amount Per Unit
Quarterly Distributions:
Limited Partners $ 5,862,204 $ .40 $ 5,862,204 $ .40
General Partners 69,366 - 97,176 -
------------- --------------
5,931,570 5,959,380
------------- --------------
Special Distributions:
Limited Partners 4,543,209 $ .31 14,802,066 $ 1.01
------------- --------------
Total Distributions $ 10,474,779 $ 20,761,446
============= ==============
ITEM 6. SELECTED FINANCIAL DATA
- ------
The following table sets forth selected financial information regarding the
Partnership's financial position and operating results. This information should
be read in conjunction with Management's Discussion and Analysis of Financial
Condition and Results of Operations and the Financial Statements and
Supplementary Data, which are included in Item 7 and Item 8, (Appendix A) of
this report, respectively.
2001 2000 1999 1998 1997
---- ---- ---- ---- ----
Total revenues $ 2,790,634 $ 3,520,446 $ 7,822,665 $ 15,335,618 $ 16,672,558
Net income 2,171,571 2,770,378 6,146,718 12,017,670 12,972,600
Net income allocated to:
Limited Partners ("LP") 2,106,424 2,687,267 5,962,316 11,657,140 12,583,422
Average per LP interest .14 .18 .41 .80 .86
General Partners 65,147 83,111 184,402 360,530 389,178
Total assets at:
December 31 34,466,969 42,256,448 60,161,993 117,626,762 180,126,977
Distributions to:
Quarterly to LPs 5,862,204 5,862,204 11,138,189 16,414,173 16,414,173
Average per LP interest .40 .40 .76 1.12 1.12
Specials to LPs 4,543,209 14,802,066 51,587,401 56,716,830 24,767,815
Average per LP interest .31 1.01 3.52 3.87 1.69
General Partners 69,366 97,176 217,645 385,355 436,626
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS
- ------
Certain statements in this Management's Discussion and Analysis of Financial
Condition and Results of Operations and elsewhere in this Form 10-K constitute
"forward-looking statements" within the meaning of the Federal Private
Securities Litigation Reform Act of 1995. These forward-looking statements
involve known and unknown risks, uncertainties and other factors which may cause
the Partnership's actual results, performance or achievements to be materially
different from any future results, performance or achievements expressed or
implied by these forward-looking statements. These factors include, among other
things, federal, state or local regulations; adverse changes in general economic
or local conditions; pre-payments of mortgages; failure of borrowers to pay
participation interests due to poor operating results at properties underlying
the mortgages; uninsured losses and potential conflicts of interest between the
Partnership and its Affiliates, including the General Partners.
Liquidity and Capital Resources
The most significant demands on the Partnership's liquidity are the quarterly
distributions paid to investors. Funds for investor distributions come from the
monthly principal and interest payments received on the PIMs and MBS, the
principal prepayments of the PIMs and MBS, and interest earned on the
Partnership's cash and cash equivalents. In general, the General Partners try to
set a distribution rate that provides for level quarterly distributions. To the
extent that quarterly distributions do not fully utilize the cash available for
distribution and cash balances increase, the General Partners may adjust the
distribution rate or distribute such funds through a special distribution. The
portion of distributions attributable to the principal collections reduces the
capital resources of the Partnership. As the capital resources decrease, the
total cash flows to the Partnership also will decrease and over time will result
in periodic adjustments to the distributions paid to investors. The General
Partners periodically review the distribution rate to determine whether an
adjustment is necessary based on projected future cash flows. Based on current
projections, the General Partners have determined that the Partnership will
adjust the current distribution rate beginning with the distribution payable in
February 2002 to $.05 per Limited Partner interest per quarter. This will result
in a payment of approximately $733,000 each quarter.
In addition to providing insured or guaranteed monthly principal and basic
interest payments, the Partnership's PIM investment also may provide
participation interest if the underlying property operates successfully. The
Partnership may receive a share in any operating cash flow that exceeds debt
service obligations and capital needs or a share in any appreciation in value
when the property is sold or refinanced. However, this participation is neither
guaranteed nor insured, and it is dependent upon whether property operations or
its terminal value meet certain criteria.
During May 2001, the Partnership received a payoff of the Orchard Landing MBS in
the amount of $4,440,315. On July 18, 2001 the Partnership paid a special
distribution of $.31 per Limited Partner interest from the principal proceeds.
Also during May 2001, the Partnership received $30,769 from the borrowers of the
Richmond Park PIM as a settlement to release the loan's participation features.
The property was not generating sufficient cash flow to pay any participation
from property operations nor did it have sufficient appreciation in value to
meet the threshold to pay any participation based on value if the property was
sold or refinanced. Considering the property's physical condition, there was
little likelihood that its status would improve. Rental rate increase and
occupancy levels had been difficult to achieve. Consequently, all of the cash
flow generated by the property went back into operations. While the borrower had
assured that the insured first mortgage debt was serviced, no major capital
improvements were undertaken to enhance the property's leasing efforts.
Furthermore, routine maintenance and repairs were beginning to be prioritized
according to need and available cash. The condition of the property and its
inability to generate sufficient cash flow seriously impaired the ability of the
borrower to either sell the property or refinance it without taking a loss.
Their business plan was to make a significant investment in the property to
correct deferred maintenance and functional obsolescence and to market it for
leasing in order to reposition the property for a successful sale or refinance.
They were unwilling to make the significant investments necessary while the
property was encumbered with the PIM's participation features. As a result, the
borrowers requested a release of the participation features while keeping the
insured first mortgage in place until the property turns around. The General
Partners agreed to this request in return for the settlement because there was
no expectation that the Partnership would be entitled to any participation
proceeds now or in the future in the property's physical condition. Upon this
settlement, the insured first mortgage loan on Richmond Park was reclassified
from a PIM to a MBS as the only remaining portion of the investment is a GNMA
MBS. The Partnership also reclassified this investment to available for sale
concurrent with the release of the participation feature. The Partnership will
continue to receive the scheduled principal and interest payments on the first
mortgage until the property is refinanced or sold.
On March 30, 2000, the Partnership paid a special distribution of $.58 per
Limited Partner interest from the prepayment proceeds received during February
2000 on the Greenhouse Apartments PIM in the amount of $8,428,984. The
underlying property was foreclosed on by the first mortgage lender during
January 1999. The Partnership continued to receive its full principal and basic
interest payments due on the PIM while the underlying mortgage was in default
because those payments were guaranteed by GNMA. The Partnership did not receive
any participation interest from this transaction.
On January 11, 2000, the Partnership paid a special distribution of $.43 per
Limited Partner interest from the Saratoga Apartments PIM prepayment proceeds
received in December 1999 in the amount of $6,204,960. The underlying property
value had not increased sufficiently to meet the criteria for the Partnership to
earn any participation interest.
On November 22, 1999, the Partnership paid a special distribution of $.72 per
Limited Partner interest from the Le Coeur du Monde Apartments PIM prepayment
proceeds received in October 1999 in the amount of $9,422,001. The Partnership
also received $472,587 of accrued and unpaid participation interest attributable
to property operations from its Le Coeur du Monde PIM investment and $1,102,701
of participation interest attributable to the Partnership's share in the
increase in the property's value.
On June 18, 1999, the Partnership paid a special distribution of $.83 per
Limited Partner interest from the Country Meadows Apartments PIM prepayment
proceeds received in May 1999 in the amount of $12,015,224. The underlying
property value had not increased sufficiently to meet the criteria for the
Partnership to earn any participation interest. The Partnership did receive a
$60,076 prepayment premium for the early payoff of the Country Meadows PIM.
On February 26, 1999, the Partnership paid a special distribution of $1.97 per
Limited Partner interest from the prepayments of the Stanford Court, Hillside
Court, Carlyle Court and Waterford Court Apartments PIMs. On January 25, 1999,
the Partnership received prepayments of the Stanford Court, Hillside Court,
Carlyle Court and Waterford Court Apartments PIMs in the amounts of $6,609,242,
$4,266,759, $7,696,897 and $9,394,386, respectively. In addition to the
prepayments, the Partnership received $860,052 of Shared Appreciation Interest
and prepayment penalties and $432,877 of Minimum Additional Interest and Shared
Income Interest during December 1998.
The Partnership's only remaining PIM investment is the GNMA security backed by
the first mortgage loan on Denrich Apartments. Presently, the borrower is
working on refinancing the underlying first mortgage as there are no contractual
obligations remaining that would prevent a prepayment of the underlying first
mortgage. The property is thirty years old, and rental rate increases have not
kept pace with the increasing costs of maintenance, repairs and replacements.
Denrich Apartments does not compete successfully in the Philadelphia
neighborhood where it is located. Occupancy, which generally fluctuates in the
mid 80% range, is adversely affected by cash constraints that have led to
extensive deferred maintenance. Denrich Apartments operated under a long-term
workout agreement with the Partnership that expired at the end of 2000. The
General Partners do not expect the Partnership to receive participation interest
from Denrich Apartments. The property is currently negotiating a refinancing
agreement and the General Partners expect that the borrower will close his
refinancing transaction during 2002. If the borrower is successful, it would
result in a payoff of the Denrich PIM to the Partnership followed by a
liquidation of the remaining assets and a final special distribution to the
Partners.
Critical Accounting Policy
The Partnership's critical accounting policy relates primarily to revenue
recognition related to the participation feature of the Partnership's PIM
investment. The Partnership's policy is as follows:
Basic interest on the PIM is recognized based on the stated coupon rate of the
GNMA MBS. The Partnership's recognizes interest related to the participation
feature when the amount becomes fixed and the transaction that gives rise to
such amount is consummated.
ITEM 7A QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
- -------
Assessment of Credit Risk
The Partnership's investments in mortgages are guaranteed or insured by GNMA,
Fannie Mae, FHLMC or HUD and therefore the certainty of their cash flows and the
risk of material loss of the amounts invested depends on the creditworthiness of
these entities.
Fannie Mae is a federally chartered private corporation that guarantees
obligations originated under its programs. FHLMC is a federally chartered
corporation that guarantees obligations originated under its programs and is
wholly-owned by the twelve Federal Home Loan Banks. These obligations are not
guaranteed by the U.S. Government or the Federal Home Loan Bank Board. GNMA
guarantees the timely payment of principal and basic interest on the securities
it issues, which represent interests in pooled mortgages insured by HUD.
Obligations insured by HUD, an agency of the U.S. Government, are backed by the
full faith and credit of the U.S. Government.
At December 31, 2001 the Partnership includes in cash and cash equivalents
approximately $699,000 of commercial paper, which is issued by entities with a
credit rating equal to one of the top two rating categories of a nationally
recognized statistical rating organization.
Interest Rate Risk
The Partnership's primary market risk exposure is to interest rate risk, which
can be defined as the exposure of the Partnership's net income, comprehensive
income or financial condition to adverse movements in interest rates. At
December 31, 2001, the Partnership's PIM and MBS comprise the majority of the
Partnership's assets. Decreases in interest rates may accelerate the prepayment
of the Partnership's investments. The Partnership does not utilize any
derivatives or other instruments to manage this risk as the Partnership plans to
hold all of its investments to expected maturity. The Partnership monitors
prepayments and considers prepayment trends, as well as distribution
requirements of the Partnership, when setting regular distribution policy. For
MBS, the Partnership forecasts prepayments based on trends in similar securities
as reported by statistical reporting entities such as Bloomberg. For its
remaining PIM, the Partnership continues to monitor the borrower's intention to
refinance the underlying first mortgage.
The table on the following page provides information about the Partnership's
financial instruments that are sensitive to changes in interest rates. For
mortgage investments, the table presents principal cash flows and related
weighted average interest rates ("WAIR") by expected maturity dates. The
expected maturity date is contractual maturity adjusted for expectations of
prepayments.
Expected maturity dates ($ in thousands)
Total
2002 2003 2004 2005 2006 Thereafter Face Fair
Value Value
Interest-sensitive assets:
MBS $ 1,059 $ 984 $ 929 $ 891 $ 868 $ 24,876 $ 29,607 $ 30,575
WAIR 7.56% 7.56% 7.56% 7.56% 7.56% 7.56% 7.56%
PIM 3,101 - - - - - 3,101 3,247
WAIR 8.00% 0.00% 0.00% 0.00% 0.00% 0.00% 8.00%
-------- -------- -------- -------- --------- ----------- --------- ---------
Total Interest-
sensitive assets $ 4,160 $ 984 $ 929 $ 891 $ 868 $ 24,876 $ 32,708 $ 33,822
======== ======== ======== ======== ========= =========== ========= ==========
Results of Operations
The following discussion relates to the operation of the Partnership during the
years ended December 31, 2001, 2000 and 1999.
(Amounts in thousands)
2001 2000 1999
---- ---- ----
Interest income on PIMs:
Basic interest $ 613 $ 1,360 $ 3,682
Participation interest 31 - 1,635
Interest income on MBS 2,022 1,685 1,826
Other interest income 125 475 680
Partnership expenses (553) (628) (778)
Amortization of prepaid fees and
expenses (66) (122) (898)
--------- --------- ---------
Net Income $ 2,172 $ 2,770 $ 6,147
========= ========= =========
Net income decreased during 2001 as compared to 2000 primarily due to lower
basic interest on PIMs and other interest income. This decrease was
partially offset by an increase in interest income on MBS and decreases in
general and administrative expenses, asset management fees and amortization
expense. The reduction in basic interest on PIMs is primarily due to the
reclassification of the Richmond Park PIM to an MBS in May 2001. Interest
income on MBS increased due to the reclassification, but was partially
offset by the payoff of the Orchard Landing MBS in May 2001. Other interest
income decreased due to significantly lower average interest rates earned
on cash balances available for short-term investing in 2001 versus 2000.
General and administrative expenses were greater during 2000 due to higher
processing costs. Asset management fees decreased due to the decrease in
the Partnership's investments as a result of principal collections and
payoffs. Amortization expense was greater during 2000 as compared to 2001
as a result of the full amortization of the remaining prepaid fees and
expenses on the PIM prepayments in 2000.
Net income decreased during 2000 as compared to 1999 primarily due to lower
basic and participation interest on PIMs. This was partially offset by a
decrease in amortization. The reduction in basic interest on PIMs is due to
the payoff of the Greenhouse PIM in 2000 and the payoffs of the Saratoga,
Le Coeur du Monde, Country Meadows, Stanford Court, Hillside Court, Carlyle
Court and Waterford Court PIMs in 1999. Participation interest was higher
in 1999 than 2000 as the loans that paid off in 1999 generated higher
Shared Appreciation Interest and prepayment premiums than the Greenhouse
PIM which paid off in 2000. The decrease in amortization was also related
to the payoff activity in 1999 which resulted in the write-off of the
remaining deferred expenses attributed to those loans.
As the Partnership distributes principal collections on MBS and PIMs
through quarterly or special distributions, the invested assets of the
Partnership will decline which should result in a continuing decline in net
income.
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
- ------
See Appendix A to this report.
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
- ------
None.
PART III
ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
- -------
The Partnership has no directors or executive officers. Information as to the
directors and executive officers of Krupp Plus Corporation which is a General
Partner of the Partnership and is the general partner of Mortgage Services
Partners Limited Partnership, which is the other General Partner of the
Partnership, is as follows:
Position with
Name and Age Krupp Plus Corporation
Douglas Krupp (55) President, Co-Chairman of the Board and Director
George Krupp (57) Co-Chairman of the Board and Director
Peter F. Donovan (48) Senior Vice President
Ronald Halpern (60) Senior Vice President
Robert A. Barrows (44) Vice President and Treasurer
Carol J.C. Mills (52) Vice President
Douglas Krupp co-founded and serves as Co-Chairman and Chief Executive
Officer of The Berkshire Group, an integrated real estate financial
services firm engaged in real estate acquisitions, property management,
investment sponsorship, venture capital investing, mortgage banking and
financial management, and ownership of two operating companies through
private equity investments. Mr. Krupp has held the position of Co-Chairman
since The Berkshire Group was established as The Krupp Companies in 1969
and he has served as the Chief Executive Officer since 1992. He is a
graduate of Bryant College where he received an honorary Doctor of Science
in Business Administration in 1989.
George Krupp is the Co-Founder and Co-Chairman of The Berkshire Group, an
integrated real estate financial services firm engaged in real estate
acquisitions, property management, investment sponsorship, venture capital
investing, mortgage banking and financial management, and ownership of two
operating companies through private equity investments. Mr. Krupp has held
the position of Co-Chairman since The Berkshire Group was established as
The Krupp Companies in 1969. Mr. Krupp has been an instructor of history at
the New Jewish High School in Waltham, Massachusetts since September of
1997. Mr. Krupp attended the University of Pennsylvania and Harvard
University and holds a Master's Degree in History from Brown University.
Douglas and George Krupp are brothers.
Peter F. Donovan is Chief Executive Officer of Berkshire Mortgage Finance
which position he has held since January of 1998 and in this capacity, he
oversees the strategic growth plans of this mortgage banking firm.
Berkshire Mortgage Finance is the 10th largest commercial mortgage servicer
in the United States with a servicing and asset management portfolio of
$14.1 billion. Previously he served as President of Berkshire Mortgage
Finance from January of 1993 to January of 1998 and in that capacity he
directed the production, underwriting, servicing and asset management
activities of the firm. Prior to that, he was Senior Vice President of
Berkshire Mortgage Finance and was responsible for all participating
mortgage originations. Before joining the firm in 1984, he was Second Vice
President, Real Estate Finance for Continental Illinois National Bank and
Trust, where he managed a $300 million construction loan portfolio of
commercial properties. Mr. Donovan received a B.A. from Trinity College and
an M.B.A. degree from Northwestern University. Mr. Donovan is currently a
member of the Advisory Council for Fannie Mae.
Ronald Halpern is President and COO of Berkshire Mortgage Finance. He has
served in these positions since January of 1998 and in this capacity, he is
responsible for the overall operations of the Company. Prior to January of
1998, he was Executive Vice President, managing the underwriting, closing,
portfolio management and servicing departments for Berkshire Mortgage
Finance. Before joining the firm in 1987, he held senior management
positions with the Department of Housing and Urban Development in
Washington D.C. and several HUD regional offices. Mr. Halpern has over 30
years of experience in real estate finance which includes his experience as
prior Chairman of the MBA Multifamily Housing Committee. He holds a B.A.
degree from the University of the City of New York and J.D. degree from
Brooklyn Law School.
Robert A. Barrows is Senior Vice President and Chief Financial Officer of
Berkshire Mortgage Finance. Mr. Barrows has held several positions within
The Berkshire Group since joining the company in 1983 and is currently
responsible for accounting, financial reporting and treasury functions for
Berkshire Mortgage Finance. Prior to joining The Berkshire Group, he was an
audit supervisor for Coopers and Lybrand L.L.P. in Boston. He received a B.S.
degree from Boston College and is a Certified Public Accountant.
Carol J.C. Mills is Senior Vice President for Loan Management of Berkshire
Mortgage Finance and in this capacity, she is responsible for the Loan
Servicing and Asset Management functions of Berkshire Mortgage Finance. She
manages the estimated $14.1 billion portfolio of loans. Ms. Mills joined
Berkshire in December 1997 as Vice President and was promoted to Senior
Vice President in January 1999. From January 1989 through November 1997,
Ms. Mills was Vice President of First Winthrop Corporation and Winthrop
Financial Associates, in Cambridge, MA. Ms. Mills earned a B.A. degree from
Mount Holyoke College and a Master of Architecture degree from Harvard
University. Ms. Mills is a member of the Real Estate Finance Association,
New England Women in Real Estate, the Mortgage Bankers Association and the
Servicing Advisory Council for Freddie Mac.
ITEM 11. EXECUTIVE COMPENSATION
- -------
The Partnership has no directors or executive officers.
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
- -------
As of December 31, 2001, no person owned of record or was known by the General
Partners to own beneficially more than 5% of the Partnership's 14,655,512
outstanding Limited Partner interests. The only interests held by management or
its affiliates consist of its General Partner and Corporate Limited Partner
Interests.
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
- -------
Information required under this Item is contained in Note F to the Partnership's
Notes To Financial Statements presented in Appendix A to this report.
PART IV
ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K
- -------
(a) 1. Financial Statements - see Index to Financial Statements and
Schedule included under Item 8, Appendix A, page F-2 of this
report.
2. Financial Statement Schedule - see Index to Financial Statements and
Schedule included under Item 8, Appendix A, page F-2 of this report.
All other schedules are omitted as they are not applicable, not
required or the information is provided in the Financial Statements
or the Notes thereto.
(b) Reports on Form 8-K
During the last quarter of the year ended December 31, 2001, the Partnership did
not file any reports on Form 8-K.
(c) Exhibits:
Number and Description
Under Regulation S-K
The following page reflects all applicable Exhibits required under Item 601
of Regulation S-K: (4) Instruments defining the rights of security holders
including indentures:
(4.1)Amended and Restated Agreement of Limited Partnership dated as of May 29,
1987 [Exhibit A to Prospectus included in Post Effective Amendment No. 1 of
Registrant's Registration Statement on Form S-11 dated June 18, 1987 (File
No. 33-9889)].*
(4.2)Second Amendment to Agreement of Limited Partnership dated as of June 17,
1987 [Exhibit 4.6 in Post Effective Amendment No. l of Registrant's
Registration Statement on Form S-11 dated June 18, 1987 (File No.
33-9889)].*
(4.3)Subscription Agreement whereby a subscriber agrees to purchase Units and
adopts the provisions of the Amended and Restated Agreement of Limited
Partnership [Exhibit D to Prospectus included in Post Effective Amendment
No. 1 of Registrant's Registration Statement on Form S-11 dated June 18,
1987 (File No. 33-9889)].*
(4.4)Copy of Amended Certificate of Limited Partnership filed with the
Massachusetts Secretary of State on April 28, 1987. [Exhibit 4.4 in
Amendment No. 1 of Registrant's Registration Statement on Form S-11 dated
May 14, 1987 (File No. 33-9889)].*
(10) Material Contracts:
(10.1) Form of agreement between the Partnership and Krupp Mortgage Corporation.
[Exhibit 10.3 in Amendment No. 1 of Registrant's Registration Statement on
Form S-11 dated May 14, 1987 (File No. 33-9889)].*
Denrich Apartments
(10.2) Prospectus for GNMA Pool No. 267075 (PL). [Exhibit 10.29 to Registrant's
Report on Form 10-K for the year ended December 31, 1988 (File No.
0-16817)].*
(10.3) Subordinated Multifamily Mortgage (including Subordinated Promissory
Note) dated November 3, 1988 between Arthur J. Stagnaro and Krupp Insured
Plus-II Limited Partnership. [Exhibit 10.30 to Registrant's Report on Form
10-K for the year ended December 31, 1988 (File No. 0-16817)].*
(10.4) Modification Agreement dated June 28, 1995 between Arthur J. Stagnaro and
Krupp Insured Plus-II Limited Partnership [Exhibit 10.1 to Registrant's
Report on Form 10-Q for the quarter ended June 30, 1995 (File No.
0-16817)].*
Richmond Park Apartments
(10.5) Prospectus for GNMA Pool No. 260865 (PL) [Exhibit 1 to Registrant's
Report on Form 8-K dated August 30, 1989 (File No. 0-16817)].*
* Incorporated by reference.
SIGNATURES
Pursuant to the requirements of Section 13 or 15 (d) of the Securities Exchange
Act of 1934, the registrant has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized, on the 22nd day of March,
2002.
KRUPP INSURED PLUS-II LIMITED PARTNERSHIP
By: Krupp Plus Corporation,
a General Partner
By: /s/ Douglas Krupp
--------------------------------------
Douglas Krupp, President, Co-Chairman
(Principal Executive Officer) and
Director of Krupp Plus Corporation
Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following persons on behalf of the registrant and
in the capacities indicated, on the 22nd day of March, 2002.
Signatures Title(s)
/s/ Douglas Krupp President, Co-Chairman (Principal Executive Officer) and
- ----------------------------
Douglas Krupp Director of Krupp Plus Corporation, a General Partner
/s/ George Krupp Co-Chairman (Principal Executive Officer) and Director of
- ----------------------------
George Krupp of Krupp Plus Corporation, a General Partner
/s/ Peter F. Donovan Senior Vice President of Krupp Plus Corporation, a General Partner
- ----------------------------
Peter F. Donovan
/s/ Robert A. Barrows Treasurer and Chief Accounting Officer of Krupp Plus Corporation,
- ----------------------------
Robert A. Barrows a General Partner
APPENDIX A
KRUPP INSURED PLUS-II LIMITED PARTNERSHIP
FINANCIAL STATEMENTS AND SCHEDULE
ITEM 8 of FORM 10-K
ANNUAL REPORT TO THE SECURITIES AND EXCHANGE COMMISSION
For the Year Ended December 31, 2001
KRUPP INSURED PLUS-II LIMITED PARTNERSHIP
INDEX TO FINANCIAL STATEMENTS AND SCHEDULES
Report of Independent Accountants F-3
Balance Sheets at December 31, 2001 and 2000 F-4
Statements of Income and Comprehensive Income for
the Years Ended December 31, 2001, 2000 and 1999 F-5
Statements of Changes in Partners' Equity for the Years
Ended December 31, 2001, 2000 and 1999 F-6
Statements of Cash Flows for the Years Ended December 31, 2001,
2000 and 1999 F-7
Notes to Financial Statements F-8 - F-16
All schedules are omitted as they are not applicable or not
required, or the information is provided in the financial
statements or the notes thereto.
REPORT OF INDEPENDENT ACCOUNTANTS
To the Partners of Krupp Insured Plus-II Limited Partnership:
In our opinion, the financial statements listed in the accompanying index
present fairly, in all material respects, the financial position of Krupp
Insured Plus- II Limited Partnership (the "Partnership") at December 31, 2001
and 2000 and the results of its operations and its cash flows for each of the
three years in the period ended December 31, 2001 in conformity with accounting
principles generally accepted in the United States of America. These financial
statements are the responsibility of the Partnership's management; our
responsibility is to express an opinion on these financial statements based on
our audits. We conducted our audits of these statements in accordance with
auditing standards generally accepted in the United States of America which
require that we plan and perform the audit to obtain reasonable assurance about
whether the financial statements are free of material misstatement. An audit
includes examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements, assessing the accounting principles
used and significant estimates made by management, and evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.
PricewaterhouseCoopers LLP
Boston, Massachusetts
March 22, 2002
KRUPP INSURED PLUS-II LIMITED PARTNERSHIP
BALANCE SHEETS
December 31, 2001 and 2000
ASSETS
2001 2000
---- ----
Participating Insured Mortgages ("PIMs")
(Notes B, C and H) $ 3,101,005 $ 17,541,596
Mortgage-Backed Securities and insured
mortgage ("MBS") (Notes B, D and H) 30,211,162 21,247,646
------------- --------------
Total mortgage investments 33,312,167 38,789,242
Cash and cash equivalents (Notes B, C and H) 933,678 3,125,710
Interest receivable and other assets 221,124 275,591
Prepaid acquisition fees and expenses, net of
accumulated amortization of $0 and $733,572, respectively (Note B) - 65,905
------------- -------------
Total assets $ 34,466,969 $ 42,256,448
============= =============
LIABILITIES AND PARTNERS' EQUITY
Liabilities $ 17,875 $ 17,889
------------- -------------
Partners' equity (deficit) (Notes A, C and E):
Limited Partners 34,084,355 42,383,344
(14,655,512 Limited Partner interest outstanding)
General Partners (341,667) (337,448)
Accumulated comprehensive income (Note B) 706,406 192,663
------------- -------------
Total Partners' equity 34,449,094 42,238,559
------------- -------------
Total liabilities and Partners' equity $ 34,466,969 $ 42,256,448
============= ==============
The accompanying notes are an integral
part of the financial statements.
KRUPP INSURED PLUS-II LIMITED PARTNERSHIP
STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
For the Years Ended December 31, 2001, 2000 and 1999
2001 2000 1999
---- ---- ----
Revenues:
Interest income - PIMs:
Basic interest $ 613,152 $ 1,360,247 $ 3,681,868
Participation interest 30,769 - 1,634,686
Interest income - MBS 2,021,867 1,685,246 1,826,026
Other interest income 124,846 474,953 680,085
--------------- ---------------- -------------
Total revenues 2,790,634 3,520,446 7,822,665
--------------- ---------------- -------------
Expenses:
Asset management fee to an affiliate (Note F) 261,650 299,983 496,464
Expense reimbursement to affiliates (Note F) 119,166 125,209 94,160
Amortization of prepaid fees and expenses (Note B) 65,905 122,275 898,457
General and administrative 172,342 202,601 186,866
--------------- ---------------- -------------
Total expenses 619,063 750,068 1,675,947
--------------- ---------------- -------------
Net income (Notes E and G) 2,171,571 2,770,378 6,146,718
Other Comprehensive Income:
Net change in unrealized gain on MBS 513,743 87,582 (435,431)
--------------- ---------------- -------------
Total Comprehensive Income $ 2,685,314 $ 2,857,960 $ 5,711,287
=============== ================ =============
Allocation of net income (Notes E and G.):
Limited Partners $ 2,106,424 $ 2,687,267 $ 5,962,316
=============== ================ =============
Average net income per Limited Partner
Interest (14,655,512 Limited Partner $ .14 $ .18 $ .41
=============== ================ =============
interests outstanding)
General Partners $ 65,147 $ 83,111 $ 184,402
=============== ================ ==============
The accompanying notes are an integral
part of the financial statements.
KRUPP INSURED PLUS-II LIMITED PARTNERSHIP
STATEMENTS OF CHANGES IN PARTNERS' EQUITY
For the Years Ended December 31, 2001, 2000 and 1999
Accumulated Total
Limited General Comprehensive Partners'
Partners Partners Income Equity
-------- -------- ------ -------
Balance at December 31, 1998 $ 117,123,621 $ (290,140) $ 540,512 $ 117,373,993
Net income 5,962,316 184,402 - 6,146,718
Quarterly distributions (11,138,189) (217,645) - (11,355,834)
Special distributions (51,587,401) - - (51,587,401)
Change in unrealized gain on MBS - - (435,431) (435,431)
------------- ----------- ----------- -------------
Balance at December 31, 1999 60,360,347 (323,383) 105,081 60,142,045
Net income 2,687,267 83,111 - 2,770,378
Quarterly distributions (5,862,204) (97,176) - (5,959,380)
Special distributions (14,802,066) - - (14,802,066)
Change in unrealized gain on MBS - - 87,582 87,582
----------------- ----------- ----------- --------------
Balance at December 31, 2000 42,383,344 (337,448) 192,663 42,238,559
Net income 2,106,424 65,147 - 2,171,571
Quarterly distributions (5,862,204) (69,366) - (5,931,570)
Special distributions (4,543,209) - - (4,543,209)
Change in unrealized gain on MBS - - 513,743 513,743
------------- ----------- ----------- --------------
Balance at December 31, 2001 $ 34,084,355 $ (341,667) $ 706,406 $ 34,449,094
============= =========== =========== =============
The accompanying notes are an integral
part of the financial statements.
KRUPP INSURED PLUS-II LIMITED PARTNERSHIP
STATEMENTS OF CASH FLOWS
For the Years Ended December 31, 2001, 2000 and 1999
2001 2000 1999
------- ------- --------
Operating activities:
Net income $ 2,171,571 $ 2,770,378 $ 6,146,718
Adjustments to reconcile net income to net
cash provided by operating activities:
Amortization of prepaid fees and expenses 65,905 122,275 898,457
Premium Amortization 22,153 - -
Shared Appreciation Interest and prepayment
premiums - - (1,162,777)
Changes in assets and liabilities:
Decrease in interest receivable
and other assets 54,467 102,695 352,543
Decrease in liabilities (14) (2,059) (232,821)
------------- ------------- --------------- -
Net cash provided by operating activities 2,314,082 2,993,289 6,002,120
------------- ------------- -------------
Investing activities:
Principal collections on PIMs including Shared Appreciation
Interest and prepayment premium of $1,162,777 in 1999 119,842 8,682,792 57,196,596
Principal collections on MBS 5,848,823 1,117,892 2,078,965
------------- -------------- -------------
Net cash provided by investing activities 5,968,665 9,800,684 59,275,561
------------- -------------- --------------
Financing activities:
Quarterly distributions (5,931,570) (5,959,380) (11,355,834)
Special distributions (4,543,209) (14,802,066) (51,587,401)
------------- -------------- -------------
Net cash used for financing activities (10,474,779) (20,761,446) (62,943,235)
------------- -------------- ------------
Net (decrease) increase in cash and equivalents (2,192,032) (7,967,473) 2,334,446
Cash and cash equivalents, beginning of year 3,125,710 11,093,183 8,758,737
------------- -------------- ------------
Cash and cash equivalents, end of year $ 933,678 $ 3,125,710 $ 11,093,183
============= ============== ============
Supplemental disclosure of non-cash investing activities:
Reclassification of investment in a PIM to MBS $ 14,320,749 $ - $ -
============= ============== ============
Non cash activities:
Increase (decrease) in fair value of MBS $ 513,743 $ 87,582 $ (435,431)
============= ============== =============
The accompanying notes are an integral part
of the financial statements.
KRUPP INSURED PLUS-II LIMITED PARTNERSHIP
NOTES TO FINANCIAL STATEMENTS
A. Organization
Krupp Insured Plus-II Limited Partnership (the "Partnership") was formed on
October 29, 1986 by filing a Certificate of Limited Partnership in The
Commonwealth of Massachusetts. The Partnership was organized for the purpose
of investing in multi-family loans and mortgage backed securities. The
Partnership issued all of the General Partner Interests to Krupp Plus
Corporation and Mortgage Services Partners Limited Partnership in exchange
for capital contributions aggregating $3,000. The Partnership terminates on
December 31, 2026, unless terminated earlier upon the occurrence of certain
events as set forth in the Partnership Agreement.
The Partnership commenced the public offering of Limited Partner interests
on May 29, 1987 and completed its public offering having sold 14,655,412
Limited Partner interests for $292,176,381 net of purchase volume discounts
of $931,859 as of May 27, 1988. In addition, Krupp Depositary Corporation
owns one hundred Limited Partner interests.
B. Significant Accounting Policies
The Partnership uses the following accounting policies for financial
reporting purposes, which may differ in certain respects from those used for
federal income tax purposes (Note G).
Basis of Presentation
The accompanying financial statements have been prepared on the accrual
basis of accounting in accordance with accounting principles generally
accepted in the United States of America ("GAAP").
MBS
The Partnership, in accordance with Financial Accounting Standards Board's
Statement 115, "Accounting for Certain Investments in Debt and Equity
Securities" ("FAS 115"), classifies its MBS portfolio as available-for-sale.
As such the Partnership carries its MBS at fair market value and reflects
any unrealized gains (losses) as a separate component of Partners' Equity.
The Partnership amortizes purchase premiums or discounts over the life of
the underlying mortgages using the effective interest method.
The Partnership also holds a Federal Housing Administration ("FHA") insured
mortgage which is classified as MBS and is carried at amortized cost. The
Partnership holds this loan at amortized cost. The Partnership does not
establish loan loss reserves as its investments are fully insured by the
FHA.
PIMs
The Partnership accounts for the MBS portion of its PIM in accordance with
FAS 115 under the classification of held to maturity. The Partnership
carries the Government National Mortgage Association ("GNMA") MBS at
amortized cost.
Basic interest on the PIM is recognized based on the stated coupon rate of
the GNMA MBS. The Partnership's recognizes interest related to the
participation feature when the amount becomes fixed and the transaction that
gives rise to such amount is consummated.
Cash and Cash Equivalents
The Partnership includes all short-term investments with maturities of three
months or less at the date of acquisition in cash and cash equivalents. The
Partnership invests its cash primarily in commercial paper and money market
funds with a commercial bank and has not experienced any loss to date on its
invested cash.
Continued
KRUPP INSURED PLUS-II LIMITED PARTNERSHIP
NOTES TO FINANCIAL STATEMENTS, Continued
B. Significant Accounting Policies, continued
Prepaid Fees and Expenses
Prepaid fees and expenses consisted of acquisition fees and expenses paid
for the acquisition of PIMs. The Partnership amortized prepaid acquisition
fees and expenses using a method that approximated the effective interest
method over a period of ten to twelve years, which represented the estimated
life of the underlying mortgage.
Upon the repayment of a PIM, any unamortized acquisition fees and expenses
related to such loan were expensed.
Income Taxes
The Partnership is not liable for federal or state income taxes because
Partnership income is allocated to the partners for income tax purposes. If
the Partnership's tax returns are examined by the Internal Revenue Service
or state taxing authority and such an examination results in a change in
Partnership taxable income, such change will be reported to the partners.
Estimates and Assumptions
The preparation of financial statements in accordance with GAAP requires
management to make estimates and assumptions that affect the reported amount
of assets and liabilities, contingent assets and liabilities and revenues
and expenses during the period. Actual results could differ from those
estimates.
C. PIMs
At December 31, 2001 and 2000, the Partnership had investments in one PIM
and two PIMs, respectively. The Partnership's remaining PIM consists of a
GNMA MBS representing the securitized first mortgage loan on the underlying
property and participation interests in the revenue stream and appreciation
of the underlying property above specified base levels. The borrower conveys
these participation features to the Partnership generally through a
subordinated promissory note and mortgage (the "Agreement").
The Partnership receives guaranteed monthly payments of principal and basic
interest on the GNMA MBS and HUD insures the first mortgage loan underlying
the GNMA MBS.
The Partnership may receive income related to its participation interests in
the underlying property, however, these amounts are neither insured nor
guaranteed.
The participation features consist of the following: (i) "Minimum Additional
Interest" equal to .5% per annum calculated on the unpaid principal balance
of the first mortgage on the underlying property , (ii) "Shared Income
Interest" is 25% of the monthly gross rental income generated by the
underlying property in excess of a specified base, but only to the extent
that it exceeds the amount of Minimum Additional Interest received during
such month and (iii) "Shared Appreciation Interest" is 25% of any increase
in the value of the underlying property in excess of a specified base.
Payment of Minimum Additional Interest and Shared Income Interest from the
operations of the property is limited to 50% of net revenue or Surplus Cash
as defined by HUD.
Continued
KRUPP INSURED PLUS-II LIMITED PARTNERSHIP
NOTES TO FINANCIAL STATEMENTS, Continued
---------------
C. PIMs, continued
The total amount of Minimum Additional Interest, Shared Income Interest and
Shared Appreciation Interest payable on the maturity date by the underlying
borrower usually cannot exceed 50% of any increase in value of the property.
Shared Appreciation Interest is payable when one of the following occurs:
(1) the sale of the underlying property to an unrelated third party on a
date which is later than five years from the date of the Agreement, (2) the
maturity date or accelerated maturity date of the Agreement, or (3)
prepayment of amounts due under the Agreement and the insured mortgage.
Under the Agreement, the Partnership, upon giving twelve months written
notice, can accelerate the maturity date of the Agreement and insured
mortgage to a date not earlier than ten years from the date of the Agreement
for (a) the payment of all participation interest due under the Agreement as
of the accelerated maturity date, or (b) the payment of all participation
interest due under the Agreement plus all amounts due on the first mortgage
note on the property.
During May 2001, the Partnership received $30,769 from the borrowers of the
Richmond Park PIM as a settlement to release the loan's participation
features. The property was not generating sufficient cash flow to pay any
participation from property operations nor did it have sufficient value to
meet the threshold to pay any participation based on value if the property
was sold or refinanced. The borrowers asked for a release of the
participation features while keeping the insured first mortgage in place
until the property turns around. The General Partners agreed to this request
in return for the settlement because there was no expectation that the
Partnership would be entitled to any participation proceeds now or in the
future in the property's current condition. Upon this settlement, the
insured first mortgage loan on Richmond Park was reclassified from a PIM to
a MBS as the only remaining portion of the investment is a GNMA MBS. The
Partnership also reclassified this investment to available for sale
concurrent with the release of the participation feature. The Partnership
will continue to receive the scheduled principal and interest payments on
the first mortgage until the property is refinanced or sold.
On March 30, 2000, the Partnership paid a special distribution of $.58 per
Limited Partner interest from the prepayment proceeds received during
February 2000 on the Greenhouse Apartments PIM in the amount of $8,428,984.
The underlying property was foreclosed on by the first mortgage lender
during January 1999. The Partnership continued to receive its full principal
and basic interest payments due on the PIM while the underlying mortgage was
in default because those payments were guaranteed by GNMA. The Partnership
did not receive any participation interest from this transaction.
On January 11, 2000, the Partnership paid a special distribution of $.43 per
Limited Partner interest from the Saratoga Apartments PIM prepayment
proceeds received in December 1999 in the amount of $6,204,960. The
underlying property value had not increased sufficiently enough to meet the
criteria for the Partnership to earn any participation interest.
In September 1999, the Partnership received Shared Appreciation Interest and
accrued Minimum Additional and Shared Income Interest of $1,102,701 and
$472,587, respectively in connection with the Le Coeur du Monde PIM. The
Partnership also received $279,447 relating to repayment of interest rate
rebates. The Partnership received the principal proceeds of $9,422,001 in
October. The principal proceeds and Shared Appreciation Interest were
distributed to the Limited Partners through a special distribution of $.72
per Limited Partner interest on November 22, 1999.
Continued
KRUPP INSURED PLUS-II LIMITED PARTNERSHIP
NOTES TO FINANCIAL STATEMENTS, Continued
---------------
C. PIMs, continued
On June 18, 1999, the Partnership made a special distribution of $.83 per
Limited Partner interest with the proceeds of the Country Meadows PIM. The
Partnership received principal of $12,015,224 and a prepayment premium of
$60,076 from this prepayment.
On February 26, 1999, the Partnership made a special distribution to the
Limited Partners of $1.97 per Limited Partner Interest. This special
distribution was the result of the prepayment of the Stanford Court,
Hillside Court, Carlyle Court and Waterford Court Apartments PIMs. The
Partnership received principal of $27,967,284 during January 1999, Shared
Appreciation Interest and prepayment premiums of $860,052 and accrued
Minimum Additional and Shared Income Interest of $432,877 during December
1998 from these prepayments.
At December 31, 2001 and 2000 there were no loans within the Partnership's
portfolio that were delinquent as to principal or interest.
The Partnership's PIMs consisted of the following at December 31, 2001 and
2000:
Investment Basis at
Original Interest Maturity Monthly December 31,
-----------------------------
GNMA Face Amount Rates (a) Dates (e) Payment (f) 2001 2000
---- -------------- ------------- ---------------- -------------- ------------ ------------
Denrich Apartments
Philadelphia, PA $ 3,500,000 8% 12/15/23 $ 24,800 $ 3,101,005 $ 3,148,969
(b)(c)
(d)(g)
Richmond Park (h)
Richmond Heights, OH 16,000,000 - - - - 14,392,627
-------------- ----------- ------------
$ 19,500,000 $ 3,101,005 $ 7,541,596
============== =========== ============
(j)
(a) Represents the permanent interest rate of the GNMA MBS. In addition, the
Partnership receives participation interest consisting of (i) Minimum
Additional Interest, (ii) Shared Income Interest and (iii) Shared
Appreciation Interest.
(b) Minimum Additional Interest is at a rate of .5% per annum calculated on the
unpaid principal balance of the first mortgage note.
(c) Shared Income Interest is based on 25% of monthly gross rental income over a specified base amount.
(d) Shared Appreciation Interest is based on 25% of any increase in the value of the project over the specified base value.
(e) The Partnership's GNMA MBS has a call provision, which allows the Partnership to accelerate the maturity date.
Continued
KRUPP INSURED PLUS-II LIMITED PARTNERSHIP
NOTES TO FINANCIAL STATEMENTS, Continued
C. PIMs, continued
(f) The normal monthly payment consisting of principal and basic interest is
payable monthly at level amounts over the term of the GNMA MBS.
(g) On June 28, 1995, the Partnership entered into a temporary basic interest
rate reduction agreement on the Denrich Apartments PIM. Beginning July 1,
1995, the basic interest rate decreased from 8% per annum to 6.25% per
annum for thirty months, then increased to 6.75% per annum for the
following thirty-six month period and then increased to the original rate
of 8% per annum. The difference between basic interest at the original
interest rate and the reduced rates accumulated and will be payable from
surplus cash or from the net proceeds of a sale or refinancing. These
accumulated amounts will be due and payable prior to any distributions to
the borrower or payment of participation interest to the Partnership. Also
under the agreement, the Base Value for calculating Shared Appreciation
Interest decreased from $4,025,000 to $3,500,000.
(h) During May 2001, the Partnership received $30,769 as a settlement to
release the loan's participation features. The insured first mortgage loan
was reclassified from a PIM to a MBS.
(i) The aggregate cost of the PIM for federal income tax purposes is $3,101,005.
A reconciliation of the carrying value of PIMs for each of the three years
in the period ended December 31, 2001 is as follows:
2001 2000 1999
---- ---- ----
Balance at beginning of period $ 17,541,596 $ 26,224,388 $ 82,258,207
Deductions during period:
Prepayments and
principal collections (119,842) (8,682,792) (56,033,819)
Reclass to MBS (14,320,749) - -
------------ -------------- --------------
Balance at end of period $ 3,101,005 $ 17,541,596 $ 26,224,388
============ ============== ==============
The underlying mortgage of the Denrich Apartments PIM is collateralized by a
multi-family apartment complex located in Philadelphia, Pennsylvania. The
apartment complex has 89 units.
Continued
KRUPP INSURED PLUS-II LIMITED PARTNERSHIP
NOTES TO FINANCIAL STATEMENTS, Continued
D. MBS
During May 2001, the Partnership received a payoff of the Orchard Landing
MBS in the amount of $4,440,315. On July 18, 2001 the Partnership paid a
special distribution of $.31 per Limited Partner interest from the
principal proceeds.
At December 31, 2001, the Partnership's MBS portfolio had an amortized
cost of $17,982,354 and unrealized gains of $706,406. At December 31,
2001, the Partnership's insured mortgage had an amortized cost of
$11,522,402 and an unrealized gain of $363,763. At December 31, 2000, the
Partnership's MBS portfolio has an amortized cost of $9,407,384 and
unrealized gains and losses of $233,123 and $40,460, respectively. At
December 31, 2000, the Partnership's insured mortgage had an amortized
cost of $11,647,599 and an unrealized gain of $203,833. The portfolio has
maturities ranging from 2007 to 2028.
Unrealized
Maturity Date Fair Value Gain
-------------- ------------- ----------------
2002 - 2006 $ - $ -
2007 - 2011 1,643,717 159,611
2012 - 2028 28,931,208 910,558
------------ -------------
Total $ 30,574,925 $ 1,070,169
============ ==============
E. Partners' Equity
Profits and losses from Partnership operations and Distributable Cash Flow
are allocated 97% to the Unitholders and Corporate Limited Partner (the
"Limited Partners") and 3% to the General Partners.
Upon the occurrence of a capital transaction, as defined in the
Partnership Agreement, net cash proceeds will be distributed first, to the
Limited Partners until they have received a return of their total invested
capital, second, to the General Partners until they have received a return
of their total invested capital, third, 99% to the Limited Partners and 1%
to the General Partners until the Limited Partners receive an amount equal
to any deficiency in the 11% cumulative return on their invested capital
that exists through fiscal years prior to the date of the capital
transaction, fourth, to the class of General Partners until they have
received an amount equal to 4% of all amounts of cash distributed under
all capital transactions and fifth, 96% to the Limited Partners and 4% to
the General Partners.
Upon the occurrence of a terminating capital transaction, as defined in
the Partnership Agreement, the net cash proceeds and winding up of the
affairs of the Partnership will be allocated among the Partners first, to
each class of Partners in the amount equal to, or if less than, in
proportion to, the positive balance in the Partner's capital accounts,
second, to the Limited Partners until they have received a return of their
total invested capital, third, to the General Partners until they have
received a return of their total invested capital, fourth, 99% to the
Limited Partners and 1% to the General Partners until the Limited Partners
have received to any deficiency in the 11% cumulative return on their
invested capital that exists through fiscal years prior to the date of the
capital transaction, fifth, to the General Partners until they have
received an amount equal to 4% of all amounts of cash distributed under
all capital transactions and sixth, 96% to the Limited Partners and 4% to
the General Partners.
Profits arising from a capital transaction, will be allocated in the same
manner as related cash distributions. Losses from a capital transaction
will be allocated 97% to the Limited Partners and 3% to the General
Partners.
During 2001, 2000 and 1999 the Partnership made quarterly distributions
totaling $.40, $.40 and $.76 per Limited Partner interest, respectively.
The Partnership made special distributions of $.31, $1.01 and $3.52 per
Limited Partner interest in 2001, 2000 and 1999, respectively.
Continued
KRUPP INSURED PLUS-II LIMITED PARTNERSHIP
NOTES TO FINANCIAL STATEMENTS, Continued
E. Partners' Equity, continued
As of December 31, 2001, the following cumulative partner contributions and
allocations have been made since the inception of the Partnership:
Corporate Accumulated
Limited General Comprehensive
Unitholders Partner Partners Income Total
---------------- --------------- ------------- ------------- ---------------
Capital
contributions $ 292,176,381 $ 2,000 $ 3,000 $ - $ 292,181,381
Syndication
costs (15,580,734) - - - (15,580,734)
Quarterly
distributions (249,750,539) (1,740) (5,898,928) - (255,651,207)
Special
distributions (172,347,642) (1,176) - - (172,348,818)
Net income 179,586,552 1,253 5,554,261 - 185,142,066
Unrealized
gains on MBS - - - 706,406 706,406
-------------- ------------ ------------ ----------- --------------
Total at
December 31, 2001 $ 34,084,018 $ 337 $ (341,667) $ 706,406 $ 34,449,094
============== ============ ============ =========== ==============
F. Related Party Transactions
Under the terms of the Partnership Agreement, the General Partners or their
affiliates are entitled to an asset management fee for the management of the
Partnership's business, equal to .75% per annum of the value of the
Partnership's actual and committed mortgage assets, payable quarterly. The
General Partners may also receive an incentive management fee in an amount
equal to .3% per annum on the Partnership's total invested assets provided
the Unitholders have received their specified non-cumulative annual return on
their Invested Capital. Total fees payable to the General Partners for
management services shall not exceed 10% of Distributable Cash Flow over the
life of the Partnership.
Additionally, the Partnership reimburses affiliates of the General Partners
for certain costs incurred in connection with maintaining the books and
records of the Partnership the preparation and mailing of financial reports,
tax information and other communications to investors and legal fees and
expenses.
Continued
KRUPP INSURED PLUS-II LIMITED PARTNERSHIP
NOTES TO FINANCIAL STATEMENTS, Continued
G. Federal Income Taxes
The reconciliation of the income reported in the accompanying financial
statements with the income reported in the Partnership's 2001 federal
income tax return is as follows:
Net income per statement of income $ 2,171,571
Less: Book to tax difference for amortization of
prepaid fees and expenses (232,139)
---------------
Net income for federal income tax purposes $ 1,939,432
===============
The allocation of the 2001 net income for federal income tax purposes is
as follows:
Portfolio
Income
Unitholders $ 1,881,236
Corporate Limited Partner 13
General Partners 58,183
---------------
$ 1,939,432
For the years ended December 31, 2001, 2000 and 1999 the average per unit
net income to the Unitholders for federal income tax purposes was $.13,
$.15 and $.33 respectively.
The basis of the Partnership's assets for financial reporting purposes
was less than its tax basis by approximately $183,000 and $929,000 at
December 31, 2001 and 2000, respectively. The basis of the Partnership's
liabilities for financial reporting purposes were the same as its tax
basis at December 31, 2001 and 2000, respectively.
H. Fair Value Disclosures of Financial Instruments
The Partnership uses the following methods and assumptions to estimate
the fair value of each class of financial instruments:
Cash and Cash Equivalents
The carrying amount approximates fair value because of the short maturity
of those instruments.
MBS
The Partnership estimates the fair value of MBS based on quoted market
prices while it estimates the fair value of insured mortgages based on
quoted prices of MBS with similar interest rates. Based on the estimated
fair value determined using these methods and assumptions, the
Partnership's investments in MBS had gross unrealized gains of
approximately $1,070,000 at December 31, 2001 and gross unrealized gains
and losses of $437,000 and $40,000, respectively, at December 31, 2000.
Continued
KRUPP INSURED PLUS-II LIMITED PARTNERSHIP
NOTES TO FINANCIAL STATEMENTS, Continued
H. Fair Value Disclosures of Financial Instruments, continued
-----------------------------------------------
PIMs
As there is no active trading market for these investments, Management
estimates the fair value of the PIMs using quoted market prices of MBS
having a similar interest rate. Management does not include any
participation interest in the Partnership's estimated fair value arising
from the properties as Management does not believe it can predict the
time of realization of the feature with any certainty. Based on the
estimated fair value determined using these methods and assumptions, the
Partnership's investments in PIMs had gross unrealized gains of
approximately $146,000 at December 31, 2001 and gross unrealized gains of
approximately $46,000 at December 31, 2000.
At December 31, 2001 and 2000, the estimated fair values of the
Partnership's financial instruments are as follows (amounts rounded to
nearest thousand):
2001 2000
---- -----
Fair Carrying Fair Carrying
Value Value Value Value
--------- --------- ---------- --------
Cash and cash equivalents $ 934 $ 934 $ 3,126 $ 3,126
MBS and insured mortgages 30,575 30,211 21,451 21,248
PIMs 3,247 3,101 17,588 17,542
--------- --------- --------- --------
$ 34,756 $ 34,246 $ 42,165 $ 41,916
========= ========= ========= ========
Unaudited Distributable Cash Flow and Net Cash Proceeds from Capital Transactions
Shown below is the calculation of Distributable Cash Flow and Net Cash Proceeds
from Capital Transactions, as defined by Section 17 of the Partnership
Agreement, and the source of cash distributions for the year ended December 31,
2001 and the period from inception through December 31, 2001. The General
Partners provide certain of the information below to meet requirements of the
Partnership Agreement and because they believe that it is an appropriate
supplemental measure of operating performance. However, Distributable Cash Flow
and Net Cash Proceeds from Capital Transactions should not be considered by the
reader as a substitute to net income as an indicator of the Partnership's
operating performance or to cash flows as a measure of liquidity.
Year Ended Inception Through
12/31/01 12/31/01
-------- ---------
(Amounts in thousands, except per Unit amounts)
Distributable Cash Flow:
- -----------------------
Income for tax purposes $ 1,939 $ 186,032
Items not requiring (not providing) the use of
operating funds:
Amortization of prepaid fees and expenses 298 16,932
Acquisition expenses paid from offering
proceeds charged to operations - 690
Shared Appreciation Income/prepayment premiums - (6,157)
Premium Amortization 22 22
Gain on sale of MBS - (377)
--------- ---------
Total Distributable Cash Flow ("DCF") $ 2,259 $ 197,142
========= =========
Limited Partners Share of DCF $ 2,191 $ 191,228
========= =========
Limited Partners Share of DCF per Unit (14,655,512) $ .15 $ 13.05
========= =========
General Partners Share of DCF $ 68 $ 5,914
========= =========
Net Proceeds from Capital Transactions:
- --------------------------------------
Principal collections on PIMs and PIM sale proceeds
including Shared Appreciation Income/prepayment premiums $ 120 $ 174,380
Principal collections on MBS and MBS sale proceeds 5,849 99,376
Reinvestment of MBS and PIM principal collections
and sale proceeds - (41,966)
Gain on sale of MBS - 377
--------- ----------
Total Net Proceeds from Capital Transactions $ 5,969 $ 232,167
========= ==========
Cash available for distribution
(DCF plus proceeds from Capital Transactions) $ 8,228 $ 429,309
========= ==========
Distributions:
Limited Partners $ 9,673(a) $ 422,834(b)
========= ==========
Limited Partners Average per Unit $ .66(a) $ 28.85(b)(c)
========= ==========
General Partners $ 68(a) $ 5,914(b)
========= ==========
Total Distributions $ 9,741 $ 428,748
========= ==========
(a) Represents all distributions paid in 2001 except February 2001
quarterly distribution and includes an estimate of the quarterly
distribution to be paid in February 2002.
(b) Includes an estimate of the quarterly distribution to be paid in
February 2002.
(c) Limited Partners average per Unit return of capital as of February
2002 is $15.80 [$28.85 - $13.05] Return of capital represents that
portion of distributions which is not funded from DCF such as
proceeds from the sale of assets and substantially all of the
principal collections received from MBS and PIMs.
