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 The Quarter Ended June 30, 1995 Commission File No. 2-89177 WELLESLEY LEASE INCOME LIMITED PARTNERSHIP II-B (Exact name of registrant as specified in its charter) Massachusetts 04-2819906 (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 13 (Page 2) WELLESLEY LEASE INCOME LIMITED PARTNERSHIP II-B (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 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 - 10 Computer Equipment Portfolio 11 Part II. OTHER INFORMATION Items 1 - 6 12 Signature 13 (Page 3) PART I. FINANCIAL INFORMATION WELLESLEY LEASE INCOME LIMITED PARTNERSHIP II-B (A Massachusetts Limited Partnership) Balance Sheets Assets (Unaudited) (Audited) 6/30/95 12/31/94 Investment property, at cost (note 3): Computer equipment $ 1,433,509 $ 1,671,132 Less accumulated depreciation 1,320,505 1,475,854 --------------------------- Investment property, net 113,004 195,278 Cash and cash equivalents 386,485 571,038 Marketable securities (note 2) 98,848 - Rents receivable, net (note 2) 6,386 74,989 Accounts receivable - affiliates, net (note 2) 4,913 3,381 --------------------------- Total assets $ 609,636 $ 844,686 --------------------------- --------------------------- Liabilities and Partners' Equity Liabilities: Current portion of long-term debt (note 5) $ 12,660 $ 58,821 Accounts payable and accrued expenses - affiliates (note 4) 25,677 35,622 Accrued expenses 3,190 8,154 Accounts payable 16,147 13,928 Distribution payable 6,674 - Unearned rental revenue - 55,853 --------------------------- Total liabilities 64,348 172,378 --------------------------- Partners' equity: General Partner: Capital contribution 1,000 1,000 Cumulative net income 755,781 706,097 Cumulative cash distributions (756,781) (736,758) --------------------------- - (29,661) --------------------------- Limited Partners (25,363 units): Capital contribution, net of offering costs 11,298,475 11,298,475 Cumulative net income 3,625,858 3,402,094 Cumulative cash distributions (14,379,045) (13,998,600) --------------------------- 545,288 701,969 --------------------------- Total partners' equity 545,288 672,308 --------------------------- Total liabilities and partners' equity $ 609,636 $ 844,686 --------------------------- --------------------------- See accompanying notes to financial statements. (Page 4) WELLESLEY LEASE INCOME LIMITED PARTNERSHIP II-B (A Massachusetts Limited Partnership) Statements of Operations (Unaudited) Quarters Ended Six Months Ended June 30, June 30, --------------------- --------------------- 1995 1994 1995 1994 Revenue: Rental income $ 75,353 $ 152,248 $197,029 $335,663 Interest income 5,950 2,321 14,139 2,834 Net gain on sale of equipment 28,320 8,563 45,274 28,201 Recovery of net unsecured pre-petition claim (note 2) 98,848 - 98,848 - --------------------- --------------------- Total revenue 208,471 163,132 355,290 366,698 --------------------- --------------------- Costs and expenses: Depreciation 36,343 87,237 74,900 174,826 (Reversal of) provision for doubtful accounts (24,160) 19,714 (48,160) 19,714 Interest (434) 2,504 1,852 5,490 Related party expenses (note 4): Management fees 5,596 4,978 18,220 18,197 General and administrative 20,379 19,472 35,030 36,947 --------------------- --------------------- Total costs and expenses 37,724 133,905 81,842 255,174 --------------------- --------------------- Net income $170,747 $ 29,227 $273,448 $111,524 --------------------- --------------------- --------------------- --------------------- Net income (loss) per Limited Partnership Unit $ 6.25 $ 0.84 $ 8.82 $ (0.36) --------------------- --------------------- --------------------- --------------------- See accompanying notes to financial statements. (Page 5) WELLESLEY LEASE INCOME LIMITED PARTNERSHIP II-B (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 $273,448 $111,524 ------------------------- Adjustments to reconcile net income to net cash provided by operating activities: Depreciation 74,900 174,826 (Reversal of) provision for doubtful accounts (48,160) 19,714 Net gain on sale of equipment (45,274) (28,201) Net decrease in current assets 16,383 14,778 Net (decrease) increase in current liabilities (68,543) 44,707 ------------------------- Total adjustments (70,694) 225,824 ------------------------- Net cash provided by operating activities 202,754 337,348 ------------------------- Cash flows from investing activities: Proceeds from sales of investment property 52,648 35,654 ------------------------- Net cash provided by investing activities 52,648 35,654 ------------------------- Cash flows from financing activities: Principal payments on long-term debt (46,161) (42,161) Cash distributions to partners (393,794) (266,978) ------------------------- Net cash used in financing activities (439,955) (309,139) ------------------------- Net (decrease) increase in cash and cash equivalents (184,553) 63,863 Cash and cash equivalents at beginning of period 571,038 96,504 ------------------------- Cash and cash equivalents at end of period $386,485 $160,367 ------------------------- ------------------------- Supplemental cash flow information: Interest paid during the period $ 2,929 $ 5,810 ------------------------- ------------------------- See accompanying notes to financial statements. (Page 6) WELLESLEY LEASE INCOME LIMITED PARTNERSHIP II-B (A Massachusetts Limited Partnership) Notes to Financial Statements For the Quarters Ended June 30, 1995 and 1994 (Unaudited) (1) Organization and Partnership Matters The foregoing financial statements of Wellesley Lease Income Limited Partnership II-B (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) 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 $1,952 and $50,112, respectively. The allowance for doubtful accounts included in accounts receivable - affiliates was $228,555 at June 30, 1995 and December 31, 1994, respectively, which was related to the net unsecured 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 $107,907, subject to existing leases and equipment with a depreciated cost basis of $5,097 in inventory, awaiting re-lease or sale. 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 quarters ended June 30, 1995 and 1994 are as follows: 1995 1994 Management fees $ 18,220 $ 18,197 Reimbursable expenses paid 34,593 25,753 --------------------- $ 52,813 $ 43,950 --------------------- --------------------- 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 operation of the Partnership. (5) Long-term Debt Long-term debt at June 30, 1995, consists of one loan from CIT Group for $12,660 with an interest rate of 9.10%, collateralized by the equipment and the assignment of the related lease. Total long- term debt of $12,660 matures in 1995. (6) 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 $138,838 and 4,717 shares of common stock in Continental Information Systems Corporation with a carrying value of $11,793. 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 $69,481 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 LEASE INCOME LIMITED PARTNERSHIP II-B (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 months periods ended June 30, 1995 in comparison to the same periods in the prior year. The Partnership realized net income of $170,747 and $29,227 for the quarters ended June 30, 1995 and 1994, respectively. Rental income decreased $76,895 or 51% 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 increased in 1995 as a result of higher average short-term investment balances held during the three month periods. The increase in gain is attributed to the large number of sales of equipment carrying low net book values. 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 72% during the three month periods due to the decrease in depreciation expense and the reversal of provision for doubtful accounts. Depreciation expense decreased $50,894 or 58% between the three month periods due to an increased portion of the equipment portfolio becoming fully depreciated and to an overall reduction in the equipment portfolio. The reversal of provision for doubtful accounts was generated due to successful collection efforts of delinquent rents receivable. Interest expense decreased between the three month periods primarily due to a current quarter adjustment for an overaccrual of interest expense and to the continued paydown of long-term debt. Management fees have increased due to an increase in rental collections. 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 $273,448 and $111,524 for the six months ended June 30, 1995 and 1994, respectively. The Partnership realized rental income of $197,029 and $335,663 for the six months ended June 30, 1995 and 1994, respectively. As discussed above in the quarter analysis, the decrease in rental income can be attributed to the re-lease of equipment at lower rates and the overall decrease in the equipment portfolio. Interest income increased in 1995 due to the higher average short-term investment balances held during the first six months of 1995. 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. (Page 9) Total costs and expenses decreased 68% in 1995 due to the significant decrease in depreciation combined with the reversal of provision for doubtful accounts. As mentioned above, depreciation expense decreased between the six month periods due to the equipment portfolio becoming fully depreciated and to the reduction of the Partnership's equipment portfolio. The reversal of provision for doubtful accounts was generated due to successful collection efforts of delinquent accounts. The slight increase in general and administrative expenses is attributable to the sales tax assessment refund in 1994, as discussed above. During the six months ended June 30, 1995 and 1994, the Partnership allocated profits and losses resulting in $8.82 and $(0.36) per Limited Partnership Unit, respectively. The allocation for the six months ended June 30, 1994 includes a cost recovery allocation of profit and loss among the General and Limited Partners which results in an allocation of net loss to the Limited Partners in the first quarter of 1994. This cost recovery allocation is required to maintain capital accounts consistent with the distribution provisions of the Partnership Agreement. In certain periods, the cost recovery of profit and loss may result in an allocation of net loss to the Limited Partners in instances when the Partnership's operations were profitable for the period. 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 option 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. This decrease, however, should not affect the Partnership's ability to meet its future cash requirements, including its long-term debt obligations. To the extent that future cash flows should be insufficient to meet the Partnership's operating expenses and liabilities, additional funds could be obtained through the sale of equipment, or a reduction in the rate of cash distributions. Future rental revenues amount to $183,784 and are to be received over the next three years. In the first six months of 1995, the Partnership's investing activities resulted in equipment sales with a depreciated cost basis of $7,552, generating $52,648 in proceeds. Associated with the equipment sales were $178 of loss charge offs against the reserve, initially set up in prior periods for estimated losses on the ultimate disposition of equipment. 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. The Partnership's financing activities resulted in the paydown on long-term debt of $46,161 for the six months ended June 30, 1995. The Partnership will be paying down its remaining long-term debt obligation of $12,660 in 1995. (Page 10) Cash distributions are currently at an annual level of 5% per Limited Partnership Unit, or $6.25 per Limited Partnership Unit on a quarterly basis. For the quarter ended June 30, 1995, the Partnership declared a cash distribution of $166,862, of which $8,343 is allocated to the General Partner and $158,519 is allocated to the Limited Partners. The distribution will be made on August 28, 1995. The Partnership expects to continue paying at or near this level in the future. The effects of inflation have not been significant to the Partnership and are not expected to have any material impact in future periods. (Page 11) WELLESLEY LEASE INCOME LIMITED PARTNERSHIP II-B (A Massachusetts Limited Partnership) Computer Equipment Portfolio (Unaudited) June 30, 1995 Lessee Allied Signal Corporation Blue Cross and Blue Shield of Maryland, Incorporated Emerson Electric Company, Incorporated FAX International, Incorporated Halliburton Company Hughes Aircraft Company, Incorporated Lamson & Sessions, Incorporated Metropolitan Edison Company, Incorporated New England Mutual Life Insurance Company, Incorporated Time Warner, Incorporated Equipment Description Acquisition Price Computer Peripherals $ 920,313 Processors & Upgrades 7,167 Telecommunications 64,508 Other 441,521 ----------- $ 1,433,509 ----------- ----------- (Page 11) PART II. OTHER INFORMATION WELLESLEY LEASE INCOME LIMITED PARTNERSHIP II-B (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) 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. WELLESLEY LEASE INCOME LIMITED PARTNERSHIP II-B (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