UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 _______________________ FORM 10-Q Quarterly Report Under Section 13 or 15(d) of the United States Securities Exchange Act of 1934 _______________________ For Quarter Ended June 30, 1995 Commission File No. 2-89177 WELLESLEY LEASE INCOME LIMITED PARTNERSHIP II-A (Exact name of registrant as specified in its charter) Massachusetts 4-2819912 (State or other jurisdiction of (I.R.S. Employer incorporation or organization) Identification No.) One Financial Center, 21st Floor, Boston, MA 02111 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code (617) 482-8000 Not Applicable (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 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 --- --- There are no Exhibits. Page 1 of 12 (Page 2) WELLESLEY LEASE INCOME LIMITED PARTNERSHIP II-A (A Massachusetts Limited Partnership) INDEX Page No. Part I. FINANCIAL INFORMATION Financial Statements Balance Sheets as of June 30, 1995 and December 31, 1994 3 Statements of Operations For the Quarters Ended June 30, 1995 and 1994 and the Six Months Ended June 30, 1995 and 1994 4 Statements of Cash Flows For the Six Months Ended June 30, 1995 and 1994 5 Notes to Financial Statements 6 - 7 Management's Discussion and Analysis of Financial Condition and Results of Operations 8 - 9 Computer Equipment Portfolio 10 Part II. OTHER INFORMATION Items 1 - 6 11 Signature 12 (Page 3) PART I. FINANCIAL INFORMATION WELLESLEY LEASE INCOME LIMITED PARTNERSHIP II-A (A Massachusetts Limited Partnership) Balance Sheets Assets (Unaudited) (Audited) 6/30/95 12/31/94 Investment property, at cost (note 3): Computer equipment $ 1,307,694 $ 1,562,489 Less accumulated depreciation 1,240,294 1,382,982 --------------------------- Investment property, net 67,400 179,507 Cash and cash equivalents 96,980 382,960 Marketable securities (note 2) 71,080 - Rents receivable, net (note 2) 38,203 19,224 Sales receivable, net (note 2) - 8,835 Accounts receivable - affiliates, net (note 2) 1,182 - --------------------------- Total assets $ 274,845 $ 590,526 --------------------------- --------------------------- Liabilities and Partners' Equity Liabilities: Accounts payable and accrued expenses - affiliates (note 4) $ 21,316 $ 30,551 Accrued expenses 3,190 7,974 Accounts payable 33,303 36,961 Distribution payable 4,882 - Unearned rental revenue 1,746 5,500 --------------------------- Total liabilities 64,437 80,986 --------------------------- Partners' equity: General Partner: Capital contribution 1,000 1,000 Cumulative net income 823,364 793,866 Cumulative cash distributions (824,364) (806,463) --------------------------- - (11,597) --------------------------- Limited Partners (24,737 units): Capital contribution, net of offering costs 11,019,501 11,019,501 Cumulative net income 4,853,882 4,824,477 Cumulative cash distributions (15,662,975) (15,322,841) --------------------------- 210,408 521,137 --------------------------- Total partners' equity 210,408 509,540 --------------------------- Total liabilities and partners' equity $ 274,845 $ 590,526 --------------------------- --------------------------- See accompanying notes to financial statements. (Page 4) WELLESLEY LEASE INCOME LIMITED PARTNERSHIP II-A (A Massachusetts Limited Partnership) Statements of Operations (Unaudited) Quarters Ended Six Months Ended June 30, June 30, --------------------- --------------------- 1995 1994 1995 1994 --------------------- --------------------- Revenue: Rental income $ 78,875 $ 137,863 $151,422 $295,955 Interest income 1,970 2,366 7,114 3,192 Recovery of net unsecured pre-petition claim (note 2) 71,080 - 71,080 - --------------------- --------------------- Total revenue 151,925 140,229 229,616 299,147 --------------------- --------------------- Costs and expenses: Depreciation 25,486 67,826 64,077 141,284 Interest (1,077) 1,216 43 2,962 Related party expenses (note 4): Management fees 2,061 4,771 5,976 16,321 General and administrative 17,911 11,631 33,877 27,393 Net loss (gain) on sale of equipment - (3,045) 40,336 (3,845) Provision for doubtful accounts 13,407 14,834 26,404 14,834 --------------------- --------------------- Total costs and expenses 57,788 97,233 170,713 198,949 --------------------- --------------------- Net income $ 94,137 $ 42,996 $ 58,903 $100,198 --------------------- --------------------- --------------------- --------------------- Net income (loss) per Limited Partnership Unit $ 3.61 $ 1.56 $ 1.19 $ (1.82) --------------------- --------------------- --------------------- --------------------- See accompanying notes to financial statements. (Page 5) WELLESLEY LEASE INCOME LIMITED PARTNERSHIP II-A (A Massachusetts Limited Partnership) Statements of Cash Flows For the Six Months Ended June 30, 1995 and 1994 (Unaudited) 1995 1994 Cash flows from operating activities: Net income $ 58,903 $ 100,198 -------------------------- Adjustments to reconcile net income to net cash provided by operating activities: Depreciation 64,077 141,284 Provision for doubtful accounts 26,404 14,834 Net loss (gain) on sale of equipment 40,336 (3,845) Net (increase) decrease in current assets (108,810) 26,063 Net (decrease) increase in current liabilities (21,431) 69,271 -------------------------- Total adjustments 576 247,607 -------------------------- Net cash provided by operating activities 59,479 347,805 -------------------------- Cash flows from investing activities: Purchase of investment property - (2,250) Proceeds from sales of investment property 7,694 22,485 -------------------------- Net cash provided by investing activities 7,694 20,235 -------------------------- Cash flows from financing activities: Principal payments on long-term debt - (133,077) Cash distributions to partners (353,153) (195,291) -------------------------- Net cash used in financing activities (353,153) (328,368) -------------------------- Net (decrease) increase in cash and cash equivalents (285,980) 39,672 -------------------------- Cash and cash equivalents at beginning of period 382,960 141,087 -------------------------- Cash and cash equivalents at end of period $ 96,980 $ 180,759 -------------------------- -------------------------- Supplemental cash flow information: Interest paid during the period $ 1,120 $ 4,111 -------------------------- -------------------------- See accompanying notes to financial statements. (Page 6) WELLESLEY LEASE INCOME LIMITED PARTNERSHIP II-A (A Massachusetts Limited Partnership) Notes to Financial Statements (Unaudited) (1) Organization and Partnership Matters The foregoing financial statements of Wellesley Lease Income Limited Partnership II-A (the "Partnership") have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission for Form 10-Q and reflect all adjustments which are, in the opinion of management, necessary for a fair presentation of the results for the interim periods presented. Pursuant to such rules and regulations, certain note disclosures which are normally required under generally accepted accounting principles have been omitted. It is recommended that these financial statements be read in conjunction with the Partnership's Annual Report on Form 10-K for the year ended December 31, 1994. (2) Summary of Significant Accounting Policies Allowance for Doubtful Accounts The financial statements include allowances for estimated losses on receivable balances. The allowances for doubtful accounts are based on past write off experience and an evaluation of potential uncollectible accounts within the current receivable balances. Receivable balances which are determined to be uncollectible are charged against the allowance and subsequent recoveries, if any, are credited to the allowance. At June 30, 1995 and December 31, 1994, the allowance for doubtful accounts included in rents receivable was $27,911 and $1,042, respectively, and $0 and $465 included in sales receivable, respectively. The allowance for doubtful accounts included in accounts receivable - affiliates was $194,623 at June 30, 1995 and December 31, 1994, respectively, all of which is related to the pre-petition bankruptcy claim. Marketable Securities The marketable securities consist of common stock in Continental Information Systems Corporation received by the Partnership in the distribution made December 27, 1994 by the Trustee of the Liquidating Estate of CIS Corporation, et al with respect to the outstanding net unsecured pre- petition claim. During the second quarter of 1995, the stock began trading, thereby providing an objective valuation measure for establishing the cost basis which approximates fair market value at the balance sheet date. Reclassifications Certain prior year financial statement items have been reclassified to conform with the current year's financial statement presentation. (3) Investment Property At June 30, 1995, the Partnership owned computer equipment with a depreciated cost basis of $67,400, subject to existing leases. All purchases of computer equipment are subject to a 3% acquisition fee paid to the General Partner. (Page 7) (4) Related Party Transactions Fees, commissions and other expenses paid or accrued by the Partnership to the General Partner or affiliates of the General Partner for the six months ended June 30, 1995 and 1994 are as follows: 1995 1994 Management fees $ 5,976 $ 16,321 Reimbursable expenses paid 35,142 21,166 --------------------- $ 41,118 $ 37,487 --------------------- --------------------- Under the terms of the Partnership Agreement, the General Partner is entitled to an equipment acquisition fee of 3% of the purchase price paid by the Partnership for the equipment. The General Partner is also entitled to a management fee equal to 7% of the monthly rental billings collected. Also, the Partnership reimburses the General Partner and its affiliates for certain expenses incurred by them in connection with the operations of the Partnership. (5) Subsequent Events On July 20, 1995, the Partnership received the second distribution from the Trustee of the Liquidating Estate of CIS Corporation, et al, with respect to the net unsecured pre-petition claim. The distribution consisted of cash proceeds of $108,985 and 2,453 shares of common stock in Continental Information Systems Corporation with a carrying value of $6,133. The cash and stock will be reflected in the financial statements for the third quarter of 1995. Following the Trustee's second distribution, the Partnership has a remaining net unsecured pre- petition claim of $75,114 as of July 20, 1995. The General Partner anticipates that the Liquidating Estate will make future distributions on the remaining outstanding claim balance, although it is not possible at this time to determine when these distributions will be made. (Page 8) WELLESLEY INCOME LIMITED PARTNERSHIP II-A (A Massachusetts Limited Partnership) Management's Discussion and Analysis of Financial Condition and Results of Operations (Unaudited) Results of Operations The following discussion relates to the Partnership's operations for the quarter and six month periods ended June 30, 1995, compared to the same period in 1994. The Partnership realized net income of $94,137 for the quarter ended June 30, 1995 in comparison to net income of $42,996 for the quarter ended June 30, 1994. Rental income decreased $58,988 or 43% for the quarter ended June 30, 1995 primarily due to lower rental rates obtained on equipment lease extensions and remarketings resulting after the initial lease term expires and due to a decrease in the overall size of the equipment portfolio. Interest income decreased as a result of lower average short-term investment balances. The recovery of net unsecured pre-petition claim was the result of the establishment of the carrying value of the stock received in the December 27, 1994 distribution from the Trustee of the Liquidating Estate of CIS Corporation, et al. The receivables associated with the stock settlement had been fully reserved in a prior year; accordingly, the Partnership was able to show a recovery on those receivables as of June 30, 1995 at which time an objective stock value could be determined due to the stock's trading activities. Total costs and expenses decreased 41% in 1995 primarily as a result of lower depreciation expense. Depreciation expense decreased due to a large portion of the equipment portfolio becoming fully depreciated and an overall reduction in the equipment portfolio. Interest expense decreased between the three month periods due to an overaccrual of interest expense that was reversed in the current period. Management fees decreased in relation to the decline in rental income. General and administrative expenses were lower in 1994 due to the receipt of a refund related to a sales tax audit assessment that was paid in 1990 and included in general and administrative expenses at that time. The Partnership realized net income of $58,903 and $100,198 and rental income of $151,422 and $295,955 for the six months ended June 30, 1995 and 1994, respectively. This decrease in rental income of 49% can be attributed to lower rental rates obtained on equipment lease extensions and remarketings after the initial lease term expires and due to an overall reduction in the equipment portfolio, as mentioned above. Interest income increased as a result of higher average short- term investment balances held during the six month periods. As mentioned above, the recovery of net unsecured pre-petition claim was the result of the establishment of the carrying value of the stock received in the December 27, 1994 distribution from the Trustee of the Liquidating Estate of CIS Corporation, et al. The receivables associated with the stock settlement had been fully reserved in a prior year; accordingly, the Partnership was able to show a recovery on those receivables as of June 30, 1995 at which time an objective stock value could be determined due to the stock's trading activities. Total costs and expenses decreased 15% in 1995. The decrease in costs and expenses is due to a significant decrease in depreciation expense offset by the 1995 net loss on sale of equipment. Depreciation expense decreased between 1995 and 1994 due to a large portion of the equipment portfolio becoming fully depreciated and a reduction in the overall equipment portfolio. The decline in management fees reflects the decline in rental income. As mentioned in the quarter analysis above, general and administrative expenses were lower in 1994 due to a sales tax audit assessment refund that had originally been included in general and administrative expenses in 1990. The net loss on sale of equipment for 1995 is attributable to sales of equipment carrying high net book values. The Partnership increased its provision for doubtful accounts by $11,570 between the six month periods to reserve for uncollectible accounts. (Page 9) The Partnership recorded net income per Limited Partnership Unit of $3.61 and $1.19 for the quarter ended June 30, 1995 and the six months ended June 30, 1995, respectively. Liquidity and Capital Resources For the six months ended June 30, 1995, rental revenue generated from operating leases was the primary source of funds for the Partnership. As equipment leases terminate, the General Partner determines if the equipment will be extended to the same lessee, remarketed to another lessee, or if it is less marketable, sold. This decision is made upon analyzing which options would generate the most favorable results. Rental income will continue to decrease due to two factors. The first factor is the rate obtained when the original leases expire and are remarketed at a lower rate. Typically the remarketed rates are lower due to the decrease in useful life of the equipment. Secondly, the increasing change of technology in the computer industry usually decreases the demand for older equipment, thus increasing the possibility of obsolescence. Both of these factors together will cause remarketed rates to be lower than original rates and will cause certain leases to terminate upon expiration. During the fourth quarter of 1994, the General Partner announced its intentions of winding down the operations of the Partnership beginning in 1995. It is anticipated that substantially all of the assets will be liquidated and the proceeds will be used to settle all outstanding liabilities and to make a final distribution. The Partnership will not be terminated until the net unsecured pre-petition claim against CIS has been settled and the remaining proceeds have been distributed to the Partners. The Partnership's investing activities for the current six months resulted in equipment sales with a depreciated cost basis of $48,030, generating $7,694 in proceeds. The Partnership has no material capital expenditure commitments and will not purchase equipment in the future as the Partnership has reached the end of its reinvestment period and has announced its intentions of winding down the Partnership beginning in 1995. Cash distributions are currently at an annual level of 3% per Limited Partnership Unit, or $3.75 per Limited Partnership Unit on a quarterly basis. For the quarter ended June 30, 1995, the Partnership declared a cash distribution of $97,646, of which $4,882 was allocated to the General Partner and $92,764 was allocated to the Limited Partners. The distribution will be made on August 28, 1995. The Partnership expects distributions to be more volatile as its operations are winding down. The effects of inflation have not been significant to the Partnership and are not expected to have any material impact in future periods. (Page 10) WELLESLEY LEASE INCOME LIMITED PARTNERSHIP II-A (A Massachusetts Limited Partnership) Computer Equipment Portfolio (Unaudited) June 30, 1995 Lessee Bell Helicopter Textron, Incorporated Bell South Services, Incorporated Eaton Corporation ITT Grinnell Corporation Kenworth Truck Company Owens Corning Fiberglass, Incorporated Shared Medical Systems Company, Incorporated Taco Bell Corporation Equipment Description Acquisition Price Computer peripherals $ 758,462 Processors & upgrades 183,078 Telecommunications 104,615 Other 261,539 ---------- $1,307,694 ---------- ---------- (Page 11) PART II. OTHER INFORMATION WELLESLEY LEASE INCOME LIMITED PARTNERSHIP II-A (A Massachusetts Limited Partnership) Item 1. Legal Proceedings Response: None Item 2. Changes in the Rights of the Partnership's Security Holders Response: None Item 3. Defaults by the Partnership on its Senior Securities Response: None Item 4. Results of Votes of Security Holders Response: None Item 5. Other Information Response: None Item 6. Exhibits and Reports on Form 8-K Response: A. None B. None (Page 12) SIGNATURE 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. WELLESLEY LEASE INCOME LIMITED PARTNERSHIP II-A (Registrant) By: Wellesley Leasing Partnership, its General Partner By: TLP Leasing Programs, Inc., one of its Corporate General Partners Date: August 11, 1995 By: Arthur P. Beecher, President