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. 2-95011 WELLESLEY LEASE INCOME LIMITED PARTNERSHIP III-A (Exact name of registrant as specified in its charter) Massachusetts 04-2846626 (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 III-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 III-A (A Massachusetts Limited Partnership) Balance Sheets Assets (Unaudited) (Audited) 6/30/95 12/31/94 Investment property, at cost (note 3): Computer equipment $ 410,678 $ 1,264,676 Less accumulated depreciation 364,962 1,088,859 ---------------------------- Investment property, net 45,716 175,817 Cash and cash equivalents 162,520 347,728 Marketable securities (note 2) 13,313 - Rents receivable, net (note 2) 22,212 21,989 Accounts receivable - affiliates, net (note 2) 1,789 - ---------------------------- Total assets $ 245,550 $ 545,534 ============================ Liabilities and Partners' Equity Liabilities: Accounts payable and accrued expenses - affiliates (note 4) $ 23,786 $ 28,267 Accrued expenses 3,190 10,130 Accounts payable 107,115 169,258 Distribution payable 6,584 - Unearned rental revenue - 500 ---------------------------- Total liabilities 140,675 208,155 ---------------------------- Partners' equity: General Partner: Capital contribution 1,000 1,000 Cumulative net income 643,711 605,027 Cumulative cash distributions (644,711) (631,543) ---------------------------- - (25,516) ---------------------------- Limited Partners (25,020 units): Capital contribution, net of offering costs 1,140,099 11,140,099 Cumulative net income 1,214,317 1,222,137 Cumulative cash distributions (12,249,541) (11,999,341) ---------------------------- 104,875 362,895 ---------------------------- Total partners' equity 104,875 337,379 ---------------------------- Total liabilities and partners' equity $ 245,550 $ 545,534 ============================ See accompanying notes to financial statements. (Page 4) WELLESLEY LEASE INCOME LIMITED PARTNERSHIP III-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 $ 51,165 $ 119,665 $ 97,564 $225,500 Interest income 3,850 2,857 7,854 3,346 Recovery of net unsecured pre-petition claim (note 2) 13,313 - 13,313 - --------------------- --------------------- Total revenue 68,328 122,522 118,731 228,846 --------------------- --------------------- Costs and expenses: Depreciation 23,459 55,676 52,606 123,327 (Reversal of) provision for doubtful accounts (12,099) 361 (12,099) 361 Interest (1,077) - 43 120 Related party expenses (note 4): Management fees 1,575 3,442 6,335 11,079 General and administrative 20,124 14,965 37,509 33,182 Net loss (gain) on sale of equipment 57,488 (59,236) 3,473 (78,404) --------------------- --------------------- Total costs and expenses 89,470 15,208 87,867 89,665 --------------------- --------------------- Net (loss) income $(21,142) $ 107,314 $ 30,864 $139,181 ===================== ===================== Net (loss) income per Limited Partnership Unit $ (0.39) $ 4.23 $ (0.31) $ 0.92 ===================== ===================== See accompanying notes to financial statements. (Page 5) WELLESLEY LEASE INCOME LIMITED PARTNERSHIP III-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 $ 30,864 $139,181 ------------------------- Adjustments to reconcile net income to net cash provided by operating activities: Depreciation 52,606 123,327 (Reversal of) provision for doubtful accounts (12,099) 361 Net loss (gain) on sale of equipment 3,473 (78,404) Net increase in current assets (3,226) (56,743) Net (decrease) increase in current liabilities (74,064) 114,237 ------------------------- Total adjustments (33,310) 102,778 ------------------------- Net cash (used in) provided by operating activities (2,446) 241,959 ------------------------- Cash flows from investing activities: Purchase of investment property - (62,281) Proceeds from sales of investment property 74,022 154,096 ------------------------- Net cash provided by investing activities 74,022 91,815 ------------------------- Cash flows from financing activities: Principal payments on notes payable - affiliate - (12,000) Cash distributions to partners (256,784) (65,842) ------------------------- Net cash used in financing activities (256,784) (77,842) ------------------------- Net (decrease) increase in cash and cash equivalents (185,208) 255,932 Cash and cash equivalents at beginning of period 347,728 18,193 ------------------------- Cash and cash equivalents at end of period $162,520 $274,125 ========================= Supplemental cash flow information: Interest paid during the period $ 1,120 $ 120 ========================= See accompanying notes to financial statements. (Page 6) WELLESLEY LEASE INCOME LIMITED PARTNERSHIP III-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 III- 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. During the second quarter of 1995, the General Partner announced its intentions of winding down the operations of the Partnership by the end of 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 make a final distribution. (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 $1,169 and $13,268, respectively. The allowance for doubtful accounts included in accounts receivable - affiliates was $19,491 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 $45,716, 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 quarters ended June 30, 1995 and 1994 are as follows: 1995 1994 Equipment acquisition fees $ - $ 1,800 Management fees 6,335 11,079 Reimbursable expenses paid 39,136 28,500 ------------------------ $ 45,471 $ 41,379 ======================== 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) 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 $15,287 and 985 shares of common stock in Continental Information Systems Corporation with a carrying value of $2,463. 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's net unsecured pre-petition claim has been settled as of July 20, 1995 and there are no other outstanding receivable balances. (Page 8) WELLESLEY INCOME LIMITED PARTNERSHIP III-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 Partnership operations for the quarter and for the six months ended June 30, 1995 in comparison to the same periods in the prior year. The Partnership realized a net loss of $21,142 and net income of $107,314 for the quarters ended June 30, 1995 and 1994, respectively. Rental income decreased $68,500 or 58% primarily due to lower rental rates obtained on equipment lease extensions and remarketings resulting after the initial lease term expires and due to a substantial decrease in the overall size of the equipment portfolio. Interest income increased in 1995 as a result of higher 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 increased primarily due to the $57,488 net loss on sale of equipment realized for the quarter ended June 30, 1995 versus a $59,236 net gain realized in the quarter ended June 30, 1994. The net loss on sale of equipment was primarily due to the result of the sale of installed equipment on lease to American Telephone & Telegraph, Incorporated, having a high net book value. The reversal of provision for doubtful accounts during the current quarter was generated from successful collection efforts on delinquent rents receivable. Depreciation expense decreased between the three month periods due to a portion of the equipment portfolio becoming fully depreciated. Management fees expense decreased in correlation with the reduction in rental income. The reversal of interest expense resulted from an overaccrual of interest expense made in the first quarter of 1995. 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 $30,864 and $139,181 for the six months ended June 30, 1995 and 1994, respectively. The Partnership realized rental income of $97,564 and $225,500 for the six months ended June 30, 1995 and 1994, respectively. As discussed in the quarter analysis above, the 57% decrease in rental income between 1995 and 1994 can be attributed to the re-lease of equipment at lower rental rates and to the overall reduction of the equipment portfolio. The increase in interest income between 1995 and 1994 can be attributed to higher 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, as mentioned above. 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, as mentioned above. Total costs and expenses decreased 2% between the six month periods. As discussed above, the slight decrease in costs and expenses is primarily due to a $78,404 net gain on sale of equipment recognized for the period ended June 30, 1994 versus a current period net loss of $3,473 and also due to lower depreciation of $70,721. Depreciation expense decreased 58% between the six month periods due to a large portion of the equipment portfolio becoming fully depreciated and an overall reduction of the Partnership's equipment portfolio. The reversal of provision for doubtful accounts was generated due to successful collection efforts on delinquent accounts, as discussed above. (Page 9) For the six months ended June 30, 1995, the decrease in management fees expense reflects a 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. During the quarter ended June 30, 1995 and the six months ended June 30, 1995, the Partnership allocated profits and losses resulting in $(0.39) and $(0.31) per Limited Partnership Unit, respectively. The allocation for the six months ended June 30, 1995 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 second quarter of 1995. 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 allocation 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 and equipment sale proceeds were 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. During the second quarter of 1995, the General Partner announced its intentions of winding down the operations of the Partnership by the end of 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. In the first six months of 1995, the Partnership's investing activities resulted in equipment sales with a depreciated cost basis of $77,495, generating $74,022 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 by the end of 1995. Cash distributions are currently at an annual level of 4% per Limited Partnership Unit, or $5.00 per Limited Partnership Unit on a quarterly basis. For the quarter ended June 30, 1995, the Partnership declared a cash distribution of $131,684, of which $6,584 is allocated to the General Partner and $125,100 is 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 III-A (A Massachusetts Limited Partnership) Computer Equipment Portfolio (Unaudited) June 30, 1995 Lessee American Body Armour and Equipment, Incorporated Cummins Engine Company, Incorporated FAX International, Incorporated Gencorp Polymer Products, Incorporated Hughes Aircraft Company, Incorporated Sears, Roebuck & Company Equipment Description Acquisition Price Computer Peripherals $ 184,805 Processors & Upgrades 2,464 Other 223,409 ---------- $ 410,678 ========== (Page 11) PART II. OTHER INFORMATION WELLESLEY LEASE INCOME LIMITED PARTNERSHIP III-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 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 III-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