SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 ------------ FORM 10-Q QUARTERLY REPORT UNDER SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 ---------------------------------------------------------------------- For Quarter Ended September 30, 1995 Commission File Number 0-13323 NEW ENGLAND LIFE PENSION PROPERTIES II; A REAL ESTATE LIMITED PARTNERSHIP (Exact name of registrant as specified in its charter) Massachusetts 04-2803902 (State or other jurisdiction of (I.R.S. Employer Identification No.) incorporation or organization) 399 Boylston Street, 13th Fl. Boston, Massachusetts 02116 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (617) 578-1200 - ---------------------------------------------------------------------------- Former name, former address and former fiscal year if changed since last report 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 twelve (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 ___ NEW ENGLAND LIFE PENSION PROPERTIES II; A REAL ESTATE LIMITED PARTNERSHIP FORM 10-Q FOR QUARTER ENDED SEPTEMBER 30, 1995 PART I FINANCIAL INFORMATION ---------------------- NEW ENGLAND LIFE PENSION PROPERTIES II; A REAL ESTATE LIMITED PARTNERSHIP BALANCE SHEET (Unaudited) September 30, 1995 December 31, 1994 ------------------ ----------------- ASSETS Real estate investments: Ground leases and mortgage loans net $ 18,799,539 $ 19,014,308 Property, net 15,057,075 14,689,691 Deferred leasing costs and other assets, net 577,522 591,963 --------------- --------------- 34,434,136 34,295,962 Cash and cash equivalents 3,808,600 4,101,201 Short-term investments 1,683,795 1,292,505 Interest and rent receivables 98,369 179,289 --------------- --------------- $ 40,024,900 $ 39,868,957 =============== =============== LIABILITIES AND PARTNERS' CAPITAL Accounts payable $ 241,556 $ 548,907 Accrued management fee 62,089 57,662 Deferred disposition fees 314,464 314,464 --------------- --------------- Total liabilities 618,109 921,033 --------------- --------------- Partners' capital: Limited partners ($889.89 per unit; 110,000 units authorized, issued and outstanding) 39,329,758 38,875,480 General partner 77,033 72,444 --------------- --------------- Total partners' capital 39,406,791 38,947,924 --------------- --------------- $ 40,024,900 $ 39,868,957 =============== =============== <FN> (See accompanying notes to financial statements) NEW ENGLAND LIFE PENSION PROPERTIES II; A REAL ESTATE LIMITED PARTNERSHIP STATEMENT OF OPERATIONS (Unaudited) Quarter Ended Nine Months Ended Quarter Ended Nine Months Ended September 30, 1995 September 30, 1995 September 30, 1994 September 30, 1994 ------------------ ------------------ ------------------ ------------------ INVESTMENT ACTIVITY Property rentals $ 483,612 $ 1,763,355 $ 460,724 $ 1,305,475 Property operations expense (262,021) (696,993) (310,937) (761,060) Depreciation and amortization (164,757) (453,725) (128,701) (389,201) --------------- --------------- ---------------- --------------- 56,834 612,637 21,086 155,214 Provision from impaired mortgage loans -- (205,000) -- (800,000) Ground rentals and interest on mortgage loans 630,948 1,977,347 681,551 2,136,844 --------------- --------------- ---------------- --------------- Total real estate activity 687,782 2,384,984 702,637 1,492,058 Interest on cash equivalents and short term investments 73,409 224,020 64,516 190,165 --------------- --------------- ---------------- --------------- Total investment activity 761,191 2,609,004 767,153 1,682,223 --------------- --------------- ---------------- --------------- Portfolio Expenses Management fee 62,089 186,266 58,660 180,524 General and administrative 39,081 125,269 39,945 127,571 --------------- --------------- ---------------- --------------- 101,170 311,535 98,605 308,095 --------------- --------------- ---------------- --------------- Net Income $ 660,021 $ 2,297,469 $ 668,548 $ 1,374,128 =============== =============== ================ =============== Net income per limited partnership unit $ 16.37 $ 56.98 $ 16.58 $ 34.08 =============== =============== ================ =============== Cash distributions per limited partnership unit $ 15.57 $ 45.60 $ 65.39 $ 95.95 =============== =============== ================ =============== Number of limited partnership units outstanding during the period 39,917 39,917 39,917 39,917 =============== =============== ================ =============== <FN> (See accompanying notes to financial statements) NEW ENGLAND LIFE PENSION PROPERTIES II; A REAL ESTATE LIMITED PARTNERSHIP STATEMENT OF CHANGES IN PARTNERS' CAPITAL (Unaudited) Quarter Ended Nine Months Ended Quarter Ended Nine Months Ended September 30, 1995 September 30, 1995 September 30, 1994 September 30, 1994 ------------------- ------------------- ------------------- ------------------ General Limited General Limited General Limited General Limited Partner Partners Partner Partners Partner Partners Partner Partners --------- --------- -------- --------- --------- --------- ------- -------- Balance at beginning of period $ 76,709 $39,297,846 $ 72,444 $38,875,480 $ 68,183 $40,454,053 $ 73,449 $40,975,393 Cash distributions (6,277) (621,508) (18,386) (1,820,216) (6,160) (2,610,172) (18,482) (3,830,036) Net income 6,601 653,420 22,975 2,274,494 6,685 661,863 13,741 1,360,387 --------- ---------- --------- ---------- --------- ---------- --------- ---------- Balance at end of period $ 77,033 $39,329,758 $ 77,033 $39,329,758 $ 68,708 $38,505,744 $ 68,708 $38,505,744 =========== ============ ========= =========== ========= =========== ========= ============ <FN> (See accompanying notes to financial statements) NEW ENGLAND LIFE PENSION PROPERTIES II; A REAL ESTATE LIMITED PARTNERSHIP SUMMARIZED STATEMENT OF CASH FLOWS (Unaudited) Nine Months Ended September 30, -------------------------------- 1995 1994 ------------- ----------- Net cash provided by operating activities $ 2,887,259 $ 2,360,321 -------------- ------------- Cash flows from investing activities: Increase in mortgage loan -- (171,007) Capital expenditures on owned property (959,835) (608,305) Increase in short-term investments, net (381,423) (310,217) ------------ ------------ Net cash used in investing activities (1,341,258) (1,089,529) ------------ ------------ Cash flows from financing activity: Distributions to partners (1,838,602) (3,848,518) ------------ ------------ Net decrease in cash and cash equivalents (292,601) (2,577,726) Cash and cash equivalents: Beginning of period 4,101,201 7,075,659 ------------ ------------ End of period $ 3,808,600 $ 4,497,933 ============== ============== <FN> (See accompanying notes to financial statements) NEW ENGLAND LIFE PENSION PROPERTIES II; A REAL ESTATE LIMITED PARTNERSHIP NOTES TO FINANCIAL STATEMENTS (Unaudited) In the opinion of management, the accompanying unaudited financial statements contain all adjustments necessary to present fairly the Partnership's financial position as of September 30, 1995 and December 31, 1994 and the results of its operations, its cash flows and changes in partners' capital for the interim periods ended September 30, 1995 and 1994. These adjustments are of a normal recurring nature. See notes to financial statements included in the Partnership's 1994 Annual Report on Form 10-K for additional information relating to the Partnership's financial statements. NOTE 1 - ORGANIZATION AND BUSINESS - ---------------------------------- New England Life Pension Properties II; A Real Estate Limited Partnership (the "Partnership") is a Massachusetts limited partnership organized for the purpose of investing primarily in newly constructed and existing income producing real properties. The Partnership commenced operations in June, 1984 and acquired several properties through 1986. It intends to dispose of its investments within twelve years of their acquisition, and then liquidate; however, the general partner could extend the investment period if it is in the best interest of the limited partners. NOTE 2 - INVESTMENTS IN GROUND LEASES AND MORTGAGE LOANS - -------------------------------------------------------- In accordance with Statement of Financial Accounting Standards No. 114, subsequently amended by Financial Accounting Standards No. 118, which the Partnership adopted as of January 1, 1993, the mortgage loans on Elkridge and Susana Corporate Center are impaired. Accordingly, a valuation allowance has been established to adjust the carrying value of each loan to its estimated fair market value less anticipated costs of sale. The recorded and carrying values of the impaired mortgage loans at the beginning and end of the respective periods are as follows: Recorded Valuation Carrying Value Allowance Value ----------- ----------- ---------- Balance at January 1, 1994 $ 5,541,140 $ (1,670,000) $ 3,871,140 ============= ============= Decrease in estimated fair market value of collateral (800,000) ------------ Balance at September 30, 1994 $ 5,806,133 $ (2,470,000) $ 3,336,133 ============ ============= ============ Balance at January 1, 1995 $ 5,517,874 $ (2,200,000) $ 3,317,874 ============ ============ Decrease in estimated fair market value of collateral (205,000) ------------ Balance at September 30, 1995 $ 5,585,250 $ (2,405,000) $ 3,180,250 ============ ============= ============ During the fourth quarter of 1994, the allowance was reduced by $270,000. NOTE 3 - SUBSEQUENT EVENT - ------------------------- Distributions of cash from operations relating to the quarter ended September 30, 1995 were made on October 26, 1995 in the aggregate amount of $627,786 ($15.57 per limited partnership unit). Management's Discussion and Analysis of Financial Condition and Results of Operations Liquidity and Capital Resources - ------------------------------- The Partnership completed its offering of units of limited partnership interest in November, 1984. A total of 39,917 units were sold. The Partnership received proceeds of $36,296,995, net of selling commissions and other offering costs, which were invested in real estate, used to pay related acquisition costs, or retained as working capital reserves. Capital of $4,395,261 has been returned to the limited partners through September 30, 1995. Two of the Partnership's mortgage loan investments had a maturity date in 1994; another matured in early 1995. The Partnership is in the process of evaluating various alternatives to renewing these loans. At September 30, 1995, the Partnership had $5,492,395 in cash, cash equivalents and short-term investments, of which $627,786 was used for cash distributions to partners on October 26, 1995; the remainder will be used to fund the rehabilitation of the Willows Shopping Center or retained as working capital reserves. The source of future liquidity and cash distributions to partners is expected to be cash generated by the Partnership's investments and proceeds from the sale of such investments. Distributions of cash from operations for the first, second and third quarters of 1995 were made at the annualized rate of 7% on the adjusted capital contribution, while the cash distribution rate for the comparative prior year quarters was 6.5%. The adjusted capital contribution was reduced from $940 per unit to $889.89 per unit due to the distribution of the Oxford Place sale proceeds (sold in December, 1993) during July 1994. The cash distribution rate increased with the stabilization of property operations and the attainment of appropriate reserve levels. The carrying value of real estate investments in the financial statements, other than impaired mortgage loans, is reduced to its lower net realizable value if the investment's carrying value is determined not to be recoverable through expected undiscounted future cash flows. At September 30, 1995, the carrying values of the investments exceeded their appraised values by an aggregate of approximately $1,685,000. The current appraised value of real estate investments has been estimated by the general partner and is generally based on a combination of traditional appraisal approaches performed by the advisor and independent appraisers. Because of the subjectivity inherent in the valuation process, the estimated current appraised value may differ significantly from that which could be realized if the real estate were actually offered for sale in the marketplace. Results of Operations - --------------------- Operating Factors The Willows Shopping Center has remained 91% leased since the end of 1994. (The Center was 74% leased at September 30, 1994.) This property is undergoing a full rehabilitation, including the complete renovation and reconfiguration of the Center. The general partner has determined that it is in the best interest of the Partnership to provide funding for the rehabilitation costs together with its affiliate which shares in the ownership. The Partnership's share of the remaining estimated rehabilitation cost is approximately $1,800,000. During the second quarter a lease buyout was agreed upon with the tenant who had vacated the pad site at the entrance to the Center. One of the anchor tenants at the Center has been experiencing financial difficulties. During October 1995, this tenant requested an early termination of its lease. The Partnership is currently in negotiations with this tenant. Overall occupancy at Elkridge remained at 43% during the third quarter of 1995. (Occupancy was 73% a year ago.) The warehouse building, which remains vacant, continues to be marketed for sale. Occupancy at the R&D building is 73%. The Susana Corporate Center remained 100% leased to a single tenant at September 30, 1995. This property had been listed for sale. During the third quarter, the Partnership received a purchase offer from the ground lessee, however, he was unsuccessful in financing the property and the discussions were terminated. The property will go back to market for sale. Investment Results The credit from (provision for) impaired mortgage loans relates to changes in the net fair market value of the collateral underlying the Elkridge and Susana Corporate Center mortgage loans. Exclusive of the provision for impaired mortgage loans, real estate investment results were $2,589,984 and $2,292,058 for the nine months ended September 30, 1995 and 1994, respectively. This increase of $297,926 or 13% is due to an increase in net operating income generated by Willows Shopping Center of approximately $445,000 as a result of both improved occupancy and the Partnership's share of the lease buyout proceeds (approximately $195,000) received in the second quarter. This increase was partially offset by a decrease in percentage rent of approximately $100,000 from Case Communications. A final settlement of prior year percentage rent of $200,000 was recognized in 1994. Operating income from Susana Corporate Center decreased by $70,000 between the respective periods, due to the restructuring of the sole tenant's lease during the first quarter of 1994. Short-term interest income increased by approximately $34,000 or 18% between the respective nine-month periods due to an increase in the average investment balance and an increase in short-term investment rates. The increase in operating cash flow during the first nine months of 1995 as compared to the prior year period is generally consistent with the change in the Partnership's investment results, exclusive of the non-cash provision for impaired loans, taken together with changes in its net working capital. Portfolio Expenses The Partnership management fee is 9% of distributable cash flow from operations after any increase or decrease in working capital reserves as determined by the general partner. General and administrative expenses primarily consist of real estate appraisal, printing, legal, accounting and investor servicing fees and state filing and tax fees. General and administrative expenses remained relatively unchanged for the nine months ended September 30, 1995 compared to the same period of the prior year. The management fee increased during the respective periods due to an increase in distributable cash flow. NEW ENGLAND PENSION PROPERTIES II; A REAL ESTATE LIMITED PARTNERSHIP FORM 10-Q FOR QUARTER ENDED SEPTEMBER 30, 1995 PART II OTHER INFORMATION ------------------- Item 6. Exhibits and Reports on Form 8-K a. Exhibits: None. b. Reports on Form 8-K: No reports on Form 8-K were filed during the quarter ended September 30, 1995. SIGNATURES ---------- 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. NEW ENGLAND LIFE PENSION PROPERTIES II; A REAL ESTATE LIMITED PARTNERSHIP (Registrant) November 9, 1995 ----------------------------------------- Peter P. Twining Managing Director and General Counsel of General Partner, Copley Properties Company II, Inc. November 9, 1995 ----------------------------------------- Marie A. Welch Investment Officer and Chief Accounting Officer of General Partner, Copley Properties Company II, Inc.