UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 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 0-20164
Krupp Government Income Trust II
Massachusetts
(State or other jurisdiction of incorporation or organization)
04-3073045
(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)
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 NoPart I. FINANCIAL INFORMATION
Item 1. FINANCIAL STATEMENTS
This Form 10-Q 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.
KRUPP GOVERNMENT INCOME TRUST II BALANCE SHEETS ASSETS June 30, December 31, 2001 2000 -------------- --------------- Participating Insured Mortgage Investments ("PIMIs")(Note 2) Insured mortgages $ 108,164,718 $ 121,208,064 Additional Loans, net of impairment provision of $2,000,000 21,642,351 22,292,351 Participating Insured Mortgages ("PIMs")(Note 2) 37,439,294 37,631,330 Mortgage-Backed Securities ("MBS")(Note 3) 17,759,520 19,124,031 ------------- --------------- Total mortgage investments 185,005,883 200,255,776 Cash and cash equivalents 6,490,082 7,089,453 Prepaid acquisition fees and expenses, net of accumulated amortization of $8,987,051 and $8,957,065, respectively 3,865,976 4,838,771 Prepaid participation servicing fees, net of accumulated amortization of $2,759,830 and $2,711,086 respectively 1,421,619 1,784,633 Interest receivable and other assets 1,488,136 1,552,568 -------------- --------------- Total assets $ 198,271,696 $ 215,521,201 ============== =============== LIABILITIES AND SHAREHOLDERS' EQUITY Deferred income on Additional Loans $ 1,931,227 $ 2,503,604 Other liabilities 51,278 153,273 -------------- --------------- Total liabilities 1,982,505 2,656,877 -------------- --------------- Shareholders' equity (Note 4) Common stock, no par value; 25,000,000 Shares authorized; 18,371,477 Shares issued and outstanding 196,158,706 212,783,023 Accumulated comprehensive income 130,485 81,301 -------------- --------------- Total Shareholders' equity 196,289,191 212,864,324 -------------- --------------- Total liabilities and Shareholders' equity $ 198,271,696 $ 215,521,201 ============== =============== The accompanying notes are an integral part of the financial statements.
KRUPP GOVERNMENT INCOME TRUST II STATEMENTS OF INCOME AND COMPREHENSIVE INCOME For the Three Months For the Six Months Ended June 30, Ended June 30, --------------------------------- ---------------------------------- 2001 2000 2001 2000 ---- ---- ---- ---- Revenues: Interest income - PIMs and PIMIs: Basic interest $ 2,575,956 $ 2,818,726 $ 5,301,009 $ 5,644,844 Additional loan interest 394,533 381,175 1,061,959 840,783 Participation interest 113,253 275,667 2,624,332 1,380,902 Interest income - MBS 316,868 374,253 648,691 751,306 Interest income - cash and cash equivalents 76,134 105,035 200,890 245,086 -------------- --------------- -------------- -------------- Total revenues 3,476,744 3,954,856 9,836,881 8,862,921 -------------- --------------- -------------- -------------- Expenses: Asset management fee to an affiliate 349,666 381,352 712,598 764,523 Expense reimbursements to affiliates 75,192 78,825 117,175 142,703 Amortization of prepaid fees and expenses 414,521 441,591 1,335,809 1,248,565 General and administrative 121,061 158,193 228,980 226,992 -------------- --------------- -------------- -------------- Total expenses 960,440 1,059,961 2,394,562 2,382,783 -------------- --------------- -------------- -------------- Net income 2,516,304 2,894,895 7,442,319 6,480,138 Other comprehensive income: Net change in unrealized gain (loss) on MBS (7,500) 7,133 49,184 (28,084) -------------- --------------- -------------- -------------- Total comprehensive income $ 2,508,804 $ 2,902,028 $ 7,491,503 $ 6,452,054 ============== ================ ============== ============== Basic earnings per share $ .14 $ .15 $ .41 $ .35 ============== =============== ============== ============== Weighted average shares outstanding 18,371,477 18,371,477 ========== ========== The accompanying notes are an integral part of the financial statements.
KRUPP GOVERNMENT INCOME TRUST II STATEMENTS OF CASH FLOWS For the Six Months Ended June 30, ---------------------------------- 2001 2000 ------------- ------------- Operating activities: Net income $ 7,442,319 $ 6,480,138 Adjustments to reconcile net income to net cash provided by operating activities: Amortization of net premium 28,223 29,612 Amortization of prepaid fees and expenses 1,335,809 1,248,565 Changes in assets and liabilities: Decrease in interest receivable and other assets 64,432 458,215 (Decrease) increase in deferred income on Additional Loans (572,377) 81,987 (Decrease) increase in other liabilities (101,995) 12,502 ------------- ------------- Net cash provided by operating activities 8,196,411 8,311,019 ------------- ------------- Investing activities: Principal collections on MBS 1,385,347 1,274,714 Prepayment on Additional Loan 650,000 - Principal collections on PIMs and Insured Mortgages 13,235,507 10,022,354 ------------- ------------- Net cash provided by investing activities 15,270,854 11,297,068 ------------- ------------- Financing activity: Dividends (24,066,636) (20,943,484) ------------- ------------- Net (decrease) in cash and cash equivalents (599,371) (1,335,397) Cash and cash equivalents, beginning of period 7,089,453 8,653,673 ------------- ------------- Cash and cash equivalents, end of period $ 6,490,082 $ 7,318,276 ============= ============= Non Cash Activities: Increase (decrease) in Fair Value of MBS $ 49,184 $ (28,084) ============= ============= The accompanying notes are an integral part of the financial statements.
KRUPP GOVERNMENT INCOME TRUST II NOTES TO FINANCIAL STATEMENTS 1. Accounting Policies Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted in this report on Form 10-Q pursuant to the Rules and Regulations of the Securities and Exchange Commission. However, in the opinion of Berkshire Mortgage Advisors Limited Partnership (the "Advisor"), which is the advisor to Krupp Government Income Trust II (the "Trust"), the disclosures contained in this report are adequate to make the information presented not misleading. See Notes to Financial Statements in the Trust's Form 10-K for the year ended December 31, 2000 for additional information relevant to significant accounting policies followed by the Trust. In the opinion of the Advisor of the Trust, the accompanying unaudited financial statements reflect all adjustments (consisting primarily of normal recurring accruals) necessary to present fairly the Trust's financial position as of June 30, 2001, the results of its operations for the three and six months ended June 30, 2001 and 2000 and its cash flows for the six months ended June 30, 2001 and 2000. The results of operations for the three and six months ended June 30, 2001 are not necessarily indicative of the results which may be expected for the full year. See Management's Discussion and Analysis of Financial Condition and Results of Operations included in this report. 2. PIMs and PIMIs At June 30, 2001, the Trust's PIMs and PIMIs, including Additional Loans, had a fair value of approximately $168,270,296 and gross unrealized gains and losses of $1,450,185 and $426,252, respectively. The PIMs and PIMIs have maturities ranging from 2006 to 2036. At June 30, 2001, there were no insured mortgage loans within the Trust's portfolio that were delinquent of principal or interest. Windmill Lakes has been adversely affected by the competitive South Florida rental housing market. The Advisor recorded an impairment provision of $2,000,000 against the Additional Loan during the fourth quarter of 1998. Based on its analyses of the property operations underlying the PIMIs, the Trust continues to maintain that allowance. During the first quarter of 2001, the Trust received a payoff of the Hunters Pointe PIMI. The Trust received the outstanding balance on the insured mortgage of $12,347,267, the outstanding balance on the Additional Loan of $650,000, Participating Income Interest of $496,207 (including all of the delinquent amounts), Preferred Interest of $492,543, Participating Appreciation Interest of $1,070,304 and late fees on the delinquent Participating Income Interest of $11,021. In addition, the Trust recognized $196,710 of additional loan interest and $311,132 of Participating Income Interest that had been previously received and recorded in deferred income on additional loans. On March 20, 2001, the Trust paid a special dividend of $.83 per share from the proceeds of the Hunters Pointe PIMI payoff. 3. MBS At June 30, 2001, the Trust's MBS portfolio had an amortized cost of $17,629,035 and gross unrealized gains and losses of $152,851 and $22,366, respectively. The MBS portfolio has maturities ranging from 2008 to 2031. Continued
KRUPP GOVERNMENT INCOME TRUST II NOTES TO FINANCIAL STATEMENTS, Continued 4. Changes in Shareholder's Equity A summary of changes in Shareholders' equity for the six months ended June 30, 2001 is as follows: Accumulated Total Common Retained Comprehensive Shareholders' Stock Earnings Income Equity -------------- -------------- --------------- ---------------- Balance at December 31, 2000 $ 212,783,023 $ - $ 81,301 $ 212,864,324 Net income - 7,442,319 - 7,442,319 Dividends (16,624,317) (7,442,319) - (24,066,636) Change in unrealized loss on MBS - 49,184 49,184 -------------- --------------- --------------- ---------------- Balance atJune 30, 2001 $ 196,158,706 $ - $ 130,485 $ 196,289,191 ============== =============== =============== ================ 5. Related Party Transactions The Trust received $221,641 of Additional Loan Interest during the three months ended June 30, 2000 from an affiliate of the Advisor. The Trust also received participation interest of $175,968 from an affiliate of the Advisor during the three months ended June 30, 2000. The Trust received $221,641 and $221,641 of Additional Loan Interest from an affiliate of the Advisor during the six months ended June 30, 2001 and 2000, respectively. The Trust also received participation interest of $129,872 and $175,968 from an affiliate of the Advisor during the six months ended June 30, 2001 and 2000, respectively. 6. Subsequent Event On July 23, 2001, the Trust received a prepayment of the Seasons Subordinated Promissory Note and the Seasons Additional Loan Note. The Trust received $4,925,351 of the Additional Loan principal, $610,744 of surplus cash, $2,168,701 of unpaid preferred interest, $2,693,326 of unpaid contingent interest, $29,147 of unpaid Base Interest on Additional Loan and $3,325,696 which represents its portion of the residual split. The Trust received $21,926,006 representing the principal proceeds on the first mortgage note on July 26, 2001. The Advisor expects to pay a special dividend of $1.95 per share during the third quarter from the proceeds of the Seasons PIMI prepayment. The payoff of the Seasons PIMI was a result of a sale of the underlying property by the borrower, Maryland Associates Limited Partnership ("MALP"), which is an affiliate of the Adviser, to an affiliate of MALP's general partner. Because the sale of the underlying property was to an affiliate, the Independent Trustees of the Trust were required to approve the transaction, which they did based upon a number of factors, including an appraisal of the underlying property prepared by an independent third party MAI appraiser. The purchase price paid by the affiliate for the underlying property was $1.6 million greater than the value indicated by such appraisal.Item 2. 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 quarterly report on Form 10-Q 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 Trust’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; the inability of the borrower to meet financial obligations on additional loans; 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 Trust and its Affiliates, including the Advisor.
Liquidity and Capital ResourcesAt June 30, 2001 the Trust had liquidity consisting of cash and cash equivalents, of approximately $6.5 million as well as the cash inflows provided by PIMs, PIMIs, MBS, cash and cash equivalents. The Trust may also receive additional cash flow from the participation features of its PIMs and PIMIs. The Trust anticipates that these sources will be adequate to provide the Trust with sufficient liquidity to meet its obligations, including providing dividends to its investors.
The most significant demand on the Trust’s liquidity is quarterly dividends paid to investors of approximately $4.4 million, and special dividends. Funds for dividends come from interest income received on PIMs, PIMIs, MBS and cash and cash equivalents net of operating expenses, and the principal collections received on PIMs, PIMIs and MBS. The portion of dividends funded from principal collections reduces the capital resources of the Trust. As the capital resources of the Trust decrease, the total cash flows to the Trust will also decrease which may result in periodic adjustments to the dividends paid to the investors.
The Advisor periodically reviews the dividend rate to determine whether an adjustment is necessary based on projected future cash flows. The current dividend rate is $.24 per Share per quarter. The Trustees, based on the Advisor’s recommendations, generally set a dividend rate that provides for level quarterly distributions. To the extent quarterly dividends do not fully utilize the cash available for distribution and cash balances increase, the Trustees may adjust the dividend rate or distribute such funds through a special dividend.
In addition to providing guaranteed or insured monthly principal and interest payments, the Trust’s investments in the PIMs and PIMIs also may provide additional income through the interest on the Additional Loan portion of the PIMIs as well as participation income based on operating cash flow and increase in the value realized upon the sale or refinance of the underlying properties. However, these payments are neither guaranteed nor insured and depend on the successful operations of the underlying properties.
On July 23, 2001, the Trust received a prepayment of the Seasons Subordinated Promissory Note and the Seasons Additional Loan Note. The Trust received $4,925,351 of the Additional Loan principal, $610,744 of surplus cash, $2,168,701 of unpaid preferred interest, $2,693,326 of unpaid contingent interest, $29,147 of unpaid Base Interest on Additional Loan and $3,325,696 which represents its portion of the residual split. The Trust received $21,926,006 representing the principal proceeds on the first mortgage note on July 26, 2001. The Advisor expects to pay a special dividend of $1.95 per share during the third quarter from the proceeds of the Seasons PIMI prepayment.
The Trust received the first installment of Additional Loan interest due in 2001 from six of the PIMI investments and received a $25,000 partial payment from Windmill Lakes during the six months ended June 30, 2001. During 1999, the Advisor determined that the borrower on the Norumbega PIMI had paid Additional Loan interest from funds other than surplus cash, which resulted in overpayments during the previous three years; consequently, the Trust will not receive any Additional Loan interest until the overpayment has been absorbed.
The Trust received participation interest totaling $129,872 from the Seasons and $113,253 from Sunset Summit during the six months ended June 30, 2001. In addition, the Trust received and recognized participation interest related to the Falls at Hunters Pointe payoff as described below.
The Advisor continues to closely monitor the Windmill Lakes property due to market conditions. Competitive market conditions in the south Florida market have adversely affected the ability of Windmill Lakes to generate sufficient cash flow from operations to service the interest payments due on the Additional Loan. The strength of the South Florida economy, bolstered by an expanding business environment and in-migration coupled with low interest rates and available building sites, has fostered aggressive development of both single family homes and new apartments. Windmill Lakes is located in the Pembroke Pines submarket, a market that had vast tracts of vacant land six years ago and has seen explosive construction activity since then in single family, multifamily and retail sectors. Windmill Lakes is a twelve-year old, basic apartment community that has not been able to compete against the influx of new apartment communities that have extensive amenity packages. Builders use deep marketing concessions to fill the new properties, lowering the cost of renting a new apartment and making it more difficult for older properties like Windmill Lakes to attract residents. During the fourth quarter of 2000, occupancy was in the 70% range. The property’s curb appeal, a critical element in a competitive market, has suffered as well because there has not been enough cash flow for adequate maintenance. Consequently, the borrower has been delinquent in its obligation to pay Additional Loan interest since March 1998. Although the borrower has tried to sell the property, the borrower has been unable to secure a purchase price that will cover the property’s outstanding liabilities. The Advisor has agreed to defer the delinquent Additional Loan payments pending a sale of the property. In the meantime as stated above, the borrower paid $25,000 towards the delinquent Additional Loan interest during the first quarter of 2001. If it becomes apparent that a sale of the property at a mutually acceptable price to both the Trust and the borrower will not be possible, the Advisor will reassess the feasibility of extending long-term debt service relief rather than risking the consequences of a default. As a result of the factors described above, the Advisor determined that the Additional Loan collateralized by the Windmill Lakes asset was impaired, and the Trust recorded a valuation allowance of $2,000,000 in the fourth quarter of 1998 which it continues to maintain.
In November 1999, the Trust notified the borrower on the Falls at Hunters Pointe PIMI that he was in default for non-payment of participating interest due to the Trust based on 1997 and 1998 operating results. The borrower failed to cure the default. Consequently, the Trust elected to use a portion of the borrower’s funds held in escrow to cure the 1997 portion of the default. The Borrower remained in default for 1998 and 1999 operating results. The Trust filed a complaint against the partners of the borrowing entity to collect the delinquent participation interest related to 1998 and1999 operations along with late payment penalties and legal fees. In response to this action, the borrower on the PIMI put the property up for sale. During the first quarter of 2001, the Trust received a payoff of the Falls at Hunters Pointe PIMI as a result of the sale of the property. The Trust received the outstanding balance on the insured mortgage of $12,347,267, the outstanding balance on the Additional Loan of $650,000, Participating Income Interest on the Additional Loan of $496,207 (including all of the delinquent amounts), Preferred Interest on the Additional Loan of $492,543, Participating Appreciation Interest on the subordinate loan agreement of $1,070,304 and late fees on the delinquent Participating Income Interest of $11,021. In addition, the Trust recognized $196,710 of additional loan interest and $311,132 of Participating Income Interest that had been previously received and recorded in deferred income on additional loans. On March 20, 2001, the Trust paid a special dividend of $.83 per share from the proceeds of the Falls at Hunters Pointe PIMI payoff.
Whether the operating performance of any of the properties mentioned above will provide sufficient cash flow from operations to pay either the Additional Loan interest or participation income will depend on factors over which the Trust has little or no control over. Should the properties be unable to generate sufficient cash flow to pay the Additional Loan interest, it would reduce the Trust’s distributable cash flow and could affect the value of the Additional Loan collateral.
There are contractual restrictions on the prepayment of the PIMs and PIMIs. During the first five years of the investment, borrowers are generally prohibited from repayment. During the second five years, the PIM borrowers can prepay the insured first mortgage by paying the greater of a prepayment premium or the participation income due at the time of the prepayment. Similarly, the PIMI borrowers can prepay the insured mortgage and the Additional Loan by satisfying the Preferred Return obligation. The participation features and the Additional Loans are neither insured nor guaranteed. If the prepayment of the PIM or PIMI results from the foreclosure on the underlying property or an insurance claim, the Trust generally would not receive any participation income or any amounts due under the Additional Loan.
The Trust has the option to call certain PIMs and all the PIMIs by accelerating their maturity if the loans are not prepaid by the tenth year after permanent funding. The Advisor will determine the merits of exercising the call option for each PIM and PIMI as economic conditions warrant. Such factors as the condition of the asset, local market conditions, the interest rate environment and available financing will have an impact on these decisions.
Results of OperationsNet income for the six months ended June 30, 2001 increased as compared to the same period in 2000 due primarily to increases in Additional Loan interest and participation interest on PIMs and PIMIs and a decrease in asset management fees. This was partially offset by an increase in amortization expense and decreases in basic interest from PIMs and PIMIs and interest income on MBS. Additional Loan interest and participation interest increased primarily due to the Falls at Hunters Pointe payoff (see discussion above). The payoff also caused basic interest from PIMs and PIMIs to decrease and amortization expense to increase as the prepaid fees and expenses associated with this PIMI were fully amortized. Interest income on MBS decreased due to the collection of principal payments resulting in the reduction of the MBS investment balance. Asset management fees decreased due to the decrease in the Trust’s investments as a result of principal collections and payoffs.
Net income for the three months ended June 30, 2001 decreased as compared to the same period in 2000 due primarily to decreases in basic interest income on PIMs and PIMIs, participation interest and interest income on MBS. Basic interest from PIMs and PIMIs decreased due to the payoff of the Falls at Hunter’s Pointe PIMI during the first quarter of 2001. Participation interest decreased due to the Trust receiving participation interest from one of its mortgage investments in 2001 as compared to three in 2000. Interest income on MBS decreased due to the collection of principal payments resulting in the reduction of the MBS investment balance.
Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKAssessment of Credit Risk
The Trust’s investments in insured mortgages and MBS are guaranteed or insured by Fannie Mae, the Federal Home Loan Mortgage Corporation (FHLMC), the Government National Mortgage Association (GNMA) or the Department of Housing and Urban Development (HUD), and therefore, the certainty of their cash flows and the risk of a material loss of the amounts invested depends upon the creditworthiness of these institutions.
Fannie Mae is a federally chartered private corporation that guarantees obligations originated under its programs. However, obligations of Fannie Mae are not backed by the U.S. Government. Fannie Mae is one of the largest corporations in the United States and the Secretary of the Treasury of the United States has discretionary authority to lend up to $2.25 billion to Fannie Mae at any time. 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 full and timely payment of principal and basic interest on the securities it issues, which represent interests in pooled mortgages insured by HUD. HUD, an agency of the U.S. Government, insures the obligations originated under its programs, which are backed by the full faith and credit of the U.S. Government.
The Trust’s Additional Loans have similar risks as those associated with higher risk debt instruments, including: reliance on the owner’s operating skills, ability to maintain occupancy levels, control operating expenses, ability to maintain the properties and obtain adequate insurance coverage. Operations also may be effected by 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 Trust may have little or no control.
At June 30, 2001 the Trust included in cash and cash equivalents approximately $6.5 million held in a money market fund which invests in securities which are primarily direct obligations of the U.S. Government or securities issued by agencies and instrumentalities of the U.S. Government which may be guaranteed, supported or backed by the credit of the U.S. Government or agencies thereof.
Interest Rate RiskThe Trust’s primary market risk exposure is to interest rate risk, which can be defined as the exposure of the Trust’s net income, comprehensive income or financial condition to adverse movements in interest rates. At June 30, 2001, the Trust’s PIMs, PIMIs and MBS comprise the majority of the Trust’s assets. As such, decreases in interest rates may accelerate the prepayment of the Trust’s investments. The Trust does not utilize any derivatives or other instruments to manage this risk as the Trust plans to hold all of its investments to expected maturity.
The Trust monitors prepayments and considers prepayment trends, as well as dividend requirements of the Trust, when setting regular dividend policy. For MBS, the fund forecasts prepayments based on trends in similar securities as reported by statistical reporting entities such as Bloomberg. For PIMs and PIMIs, the Trust incorporates prepayment assumptions into planning as individual properties notify the Trust of the intent to prepay or as they mature.
KRUPP GOVERNMENT INCOME TRUST II PART II - OTHER INFORMATION Item 1. Legal Proceedings Response: None Item 2. Changes in Securities Response: None Item 3. Defaults upon Senior Securities Response: None Item 4. Submission of Matters to a Vote of Security Holders Response: None Item 5. Other Information Response: None Item 6. Exhibits and Reports on Form 8-K Response: None
SIGNATURE Pursuant to the requirements 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. Krupp Government Income Trust II -------------------------------- (Registrant) BY: / s / Robert A. Barrows ------------------------------------- Robert A. Barrows Treasurer and Chief Accounting Officer of Krupp Government Income Trust II. DATE: August 3, 2001
(Unaudited Amounts in thousands, except per Share amounts) Period Inception Ended Through 6/30/01 6/30/01 -------- ----------- Distributable Cash Flow (a): - --------------------------- Net income 7,442 132,892 Items providing or not requiring (not providing) the use of operating funds: Provision for impaired mortgage loans - 2,000 Loss on sale of MBS - 1,379 Amortization of prepaid fees and expenses and organization costs 1,337 16,741 Additional Loan interest received and deferred, net (573) 1,931 -------- ----------- Total Distributable Cash Flow ("DCF") $ 8,206 $ 154,943 ======== =========== DCF per Share based on Shares outstanding at June 30, 2001 $ 0.45 $ 8.43(d) ======== =========== Dividends: Total dividends to Shareholders $ 24,065(b) $ 282,948(c) ======== =========== Average dividend per Share based on Shares outstanding at June 30, 2001 $ 1.31(b) $ 15.40(c)(d) ======== =========== (a) Distributable Cash Flow consists of income before provision for impaired mortgage loans, Loss on sale of MBS, amortization of prepaid fees and expenses and organization costs and includes interest collections on Additional Loans which have not been recognized as income for book purposes. The Trust believes Distributable Cash Flow is an appropriate supplemental measure of operating performance, however, it should not be considered as a substitute for net income as an indication of operating performance or cash flows as a measure of liquidity. (b) Represents all dividends paid through June 2001 except the February 2001 quarterly dividend and includes an estimate of the August 2001 quarterly dividend. (c) Includes an estimate of the August 2001 quarterly dividend. (d) Shareholders average per Share return of capital on a cash basis as of June 2001 is $6.97 [$15.40- $8.43]. Return of capital represents that portion of dividends which is not funded from DCF, such as proceeds from the sale of assets and substantially all of the principal collections received from MBS, PIMs and PIMIs.