FORM 10-Q SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarter ended September 30, 1995 OR [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the transition period to Commission file number 0-16798 SECURED INVESTMENT RESOURCES FUND, L.P. II (Exact name of registrant as specified in its charter) Delaware 36-3451000 (State or other jurisdiction of (I.R.S. Employer incorporation or organization) Identification No.) 5453 W. 61st Place, Mission, Kansas 66205 (Address of principal executive offices) (Zip Code) (Registrant's telephone number, including area code) (913) 384-5700 Securities registered pursuant to Section 12(b) of the Act: None Securities registered pursuant to Section 12(g) of the Act: Limited Partnership Interests ("Units") 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 such shorter periods 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 SECURED INVESTMENT RESOURCES FUND, L.P. II INDEX PART I. FINANCIAL INFORMATION Page Item 1. Financial Statements (Unaudited): Balance Sheets -- September 30, 1995 and December 31, 1994 3-4 Statements of Operations -- Three and Nine Months Ended September 30, 1995 and 1994 5 Statements of Partnership Capital -- Nine Months Ended September 30, 1995 and the Years Ended December 31, 1994, and 1993 6 Statements of Cash Flows -- Nine Months Ended September 30, 1995 and 1994 7-8 Notes to Financial Statements 9-11 Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations 12-13 PART II. OTHER INFORMATION Item 1. Legal Proceedings 14 Item 2. Changes in Securities 14 Item 3. Defaults Upon Senior Securities 14 Item 4. Submission of Matters to a Vote of Security Holders 14 Item 5. Other Information 14 Item 6. Exhibits and Reports on Form 8-K 14 SIGNATURES 15 PART I. FINANCIAL INFORMATION Item 1. FINANCIAL STATEMENTS SECURED INVESTMENT RESOURCES FUND, L.P. II BALANCE SHEETS September 30, 1995 December 31, (Unaudited) 1994 ASSETS INVESTMENT PROPERTIES--Note Land and buildings $ 36,199,730 $ 36,167,642 Furniture, fixtures and equipment 1,755,046 1,488,893 __________ __________ 37,954,776 37,656,535 Less accumulated depreciation and allowance for losses 10,411,553 9,529,532 __________ __________ 27,543,223 28,127,003 __________ __________ RESTRICTED DEPOSITS Bond cash reserves 1,510,000 1,510,000 Bond principal reduction reserves 429,549 424,464 __________ __________ 1,939,549 1,934,464 OTHER ASSETS Cash 483,644 284,224 Rents and other receivables, less allowance of $52,230 in 1995 and $47,282 in 1994 54,068 21,472 Due from related parties--Note B 171,133 173,996 Prepaid expenses 104,463 130,672 Debt issuance costs, net of accumulated amortization of $118,652 in 1995 and $88,602 in 1994 100,691 129,775 Commercial commissions, deposits and other 157,133 161,674 __________ __________ 1,071,132 901,813 __________ __________ $ 30,553,904 $ 30,963,280 __________ __________ SECURED INVESTMENT RESOURCES FUND, L.P. II BALANCE SHEETS--CONT'D. September 30, 1995 December 31, (Unaudited) 1994 LIABILITIES AND PARTNERSHIP CAPITAL Mortgage debt--Note D $ 27,599,267 $ 28,555,529 Deferred interest--Note D 1,108,465 1,108,465 Accrued interest 536,499 368,403 Accounts payable and accrued expenses 443,017 391,988 Unearned revenue 10,152 14,012 Tenant security deposits 138,341 129,306 __________ __________ TOTAL LIABILITIES 29,835,741 30,567,703 __________ __________ PARTNERSHIP CAPITAL General Partner Capital contribution 1,000 1,000 Partnership deficit (181,847) (185,073) __________ __________ (180,847) (184,073) __________ __________ Limited Partner Capital contributions 18,901,831 18,901,831 Partnership deficit (18,002,821) (18,322,181) __________ __________ 899,010 579,650 __________ __________ TOTAL PARTNERSHIP CAPITAL 718,163 395,577 __________ __________ $ 30,553,904 $ 30,963,280 __________ __________ See notes to financial statements. SECURED INVESTMENT RESOURCES FUND, L.P. II STATEMENTS OF OPERATIONS (Unaudited) Nine Months Ended Three Months Ended September 30, September 30, 1995 1994 1995 1994 REVENUES Rents $4,297,759 $4,161,990 $1,456,618 $1,402,677 Maintenance escalations and other 92,786 67,006 28,624 22,607 __________ __________ __________ __________ 4,390,545 4,228,996 1,485,242 1,425,284 __________ __________ __________ __________ OPERATING AND ADMINISTRATIVE EXPENSES Property operating expenses 1,800,462 1,735,879 627,363 631,580 General and administrative expenses 95,413 95,839 31,701 29,482 Professional services 67,178 91,688 33,077 22,267 Management fees and reimbursed direct expenses 203,298 197,230 68,135 67,191 __________ __________ __________ __________ 2,166,351 2,120,636 760,276 750,520 __________ __________ __________ __________ NET OPERATING INCOME 2,224,194 2,108,360 724,966 674,764 NON-OPERATING EXPENSES Interest 1,879,903 1,709,349 685,057 593,693 Depreciation and amortization 912,071 1,040,189 228,424 346,713 Gain on Debt Restructure (890,366) __________ __________ __________ __________ 1,901,608 2,749,538 913,481 940,406 __________ __________ __________ __________ PARTNERSHIP INCOME (LOSS) $ 322,586 $ (641,178) $ (188,515) $ (265,642) __________ __________ __________ __________ Allocation of loss: General Partner 3,226 (6,412) (1,885) (2,656) Limited Partner 319,360 (634,766) (186,630) (262,986) __________ __________ __________ __________ $ 322,586 $ (641,178) $ (188,515) $ (265,642) __________ __________ __________ __________ Partnership loss per limited partnership unit $ (5.95) $ (11.83) $ (3.48) $ (4.90) __________ __________ __________ __________ See notes to financial statements. SECURED INVESTMENT RESOURCES FUND, L.P. II STATEMENTS OF PARTNERSHIP CAPITAL (Unaudited) Nine Months Ended September 30, 1995 (Unaudited) and the Years Ended December 31, 1994 and 1993 General Limited Partner Partner Total Balances at January 1, 1993 $ (186,964) $ 293,378 $ 106,414 Partnership income 11,783 1,166,558 1,178,341 ________ _________ _________ Balances at December 31, 1993 (175,181) 1,459,936 1,284,755 Partnership loss (8,892) (880,286) (889,178) ________ _________ _________ Balances at December 31, 1994 (184,073) 579,650 395,577 Partnership loss 3,226 319,360 322,586 ________ _________ _________ Balances at September 30, 1995 $ (180,847) $ 899,010 $ 718,163 ________ _________ _________ See notes to financial statements. SECURED INVESTMENT RESOURCES FUND, L.P. II STATEMENTS OF CASH FLOWS (Unaudited) Nine Months Ended September 30, 1995 1994 OPERATING ACTIVITIES Partnership income (loss) $ 322,586 $ (641,178) Adjustments to reconcile partnership loss to net cash provided by (used in) operating activities: Depreciation and amortization 923,488 1,040,189 Amortization of bond discount 113,400 --- Gain on debt restructuring (890,366) --- Provision for losses on rents and other receivables (188,879) 45,610 Changes in assets and liabilities: Rents and other receivables 156,283 (32,193) Prepaid expenses 26,210 65,058 Due from related parties 2,863 (1,367) Debt issuance costs (965) (7,675) Commercial commissions, deposits and other (6,876) 23,576 Accounts payable and accrued expenses 51,028 32,122 Accrued interest 283,462 70,765 Unearned revenue (3,860) 6,297 Tenant security deposits 9,035 (1,369) ________ _________ NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES 797,409 599,835 ________ _________ INVESTING ACTIVITIES Purchases of and improvements to investment properties (298,242) (175,497) Purchase of restricted bond cash reserves (5,085) (2,217) ________ _________ NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES (303,327) (177,714) ________ _________ SECURED INVESTMENT RESOURCES FUND, L.P. II STATEMENTS OF CASH FLOWS (Unaudited)--CONT'D. Nine Months Ended September 30, 1995 1994 FINANCING ACTIVITIES Deferral of long-term interest payable $ --- $ 128,931 Principal payments on long-term debt (294,662) (228,090) ________ _________ NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES (294,662) (99,159) ________ _________ INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 199,420 322,962 CASH AND CASH EQUIVALENTS BEGINNING OF PERIOD 284,224 208,515 ________ _________ CASH AND CASH EQUIVALENTS END OF PERIOD $ 483,644 $ 531,477 ________ _________ See notes to financial statements. SECURED INVESTMENT RESOURCES FUND, L.P. II NOTES TO FINANCIAL STATEMENTS (Unaudited) September 30, 1995 NOTE A--BASIS OF PRESENTATION The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the nine month period ended September 30, 1995 are not necessarily indicative of the results that may be expected for the year ended December 31, 1995. For further information , refer to the financial statements and footnotes thereto included in the Partnership's annual report on Form 10-K for the year ended December 31, 1994. NOTE B--DUE FROM RELATED PARTY Affiliates of the General Partner are entitled to receive payments from the Partnership for management and other services. SPECS, INC. (a corporation in which the General Partner has a minority interest) receives property management fees for providing property management services and direct cost reimbursements based upon time allocated to performing certain Partnership functions. Amounts paid or accrued by the Partnership to affiliates of the General Partner are as follows: Nine Months Ended September 30, 1995 1994 Property Management Fees $ 203,298 $ 197,230 ________ _________ Amounts due from related parties consist of the following: September 30, December 31, 1995 1994 Secured Investment Resources II, Inc. (Excess Syndication Costs) $ 124,422 $ 124,422 Secured Investment Resources II, Inc. 45,054 49,574 ________ _________ $ 169,476 173,996 ________ _________ NOTES TO FINANCIAL STATEMENTS (Unaudited)--CONT'D. NOTE B--RELATED PARTY TRANSACTIONS--CONT'D. The net amount due from related parties represents excess syndication costs, management fees payable and other advances. The terms of repayment are discretionary and have not been formalized at this time. The General Partner is entitled to receive a Partnership Management Fee equal to 5% of Cash Flow From Operations (as defined) for managing the normal operations of the Partnership. There was no management fee due as of September 30, 1995 or December 31, 1994. NOTE C--CASH DISTRIBUTIONS No cash distributions have been made since April 1990. Future distributions will only be made from excess cash flow not needed for working capital reserves. NOTE D--MORTGAGE DEBT Mortgage debt consists of the following: September 30, December 31, 1995 1994 Collateralized by Investment Property: First Mortgages: Sunwood Village Apartments $ 8,169,886 $ 8,264,056 Bayberry Crossing Shopping Ctr. 826,551 835,292 Thomasbrook Apartments 4,979,550 4,995,784 Oak Terrace Active Retirement Center and Healthcare Center 12,800,000 12,800,000 Less bond discount (2,390,842) (2,504,242) Forest Park Shopping Ctr. 1,310,805 1,383,627 Second Mortgages: Bayberry Crossing Shopping Ctr. 1,903,317 1,931,012 Thomasbrook Apartments -0- 850,000 __________ __________ $27,599,267 $28,555,529 __________ __________ Related to the Sunwood Village Apartments purchase money note is a credit enhancement fee which is due at maturity. As of September 30, 1995 and December 31, 1994, $371,095 of credit enhancement fees have been accrued and are reflected in long-term accrued interest. NOTES TO FINANCIAL STATEMENTS (Unaudited)--CONT'D. NOTE D--MORTGAGE DEBT--CONT'D. Related to the Thomasbrook Apartments the second mortgage of $850,000 was paid in full on May 25, 1995 for the discounted amount of $75,000. That payment fully retired the principal amount of $850,000 as well as accrued interest in the amount of $40,366 resulting in a gain to the Partnership of $890,366. The Partnership has the option to currently pay or defer payment of interest due on the hedged portion ($8,400,000) of the Oak Terrace Active Retirement Center and Healthcare Center bond financing. As of September 30, 1995 and December 31, 1994, $737,370 of deferred interest has been accrued and is reflected in long-term accrued interest. Cash paid for interest totaled $1,710,692 and $1,539,819 during the first three quarters of 1995 and 1994, respectively. (The remainder of this page intentionally left blank.) Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations. Results of Operations Revenues for the first nine months of 1995 increased by $161,500 (3.8%) compared to the same period of last year. The stronger apartment markets allowed the Partnership to continue increasing rental rates, discontinue rent concessions and maintain high occupancy levels. The commercial property remained strong at Forest Park Center in St Louis, the rental income at Bayberry Center increased due to several new leases being completed in the first nine months. The Partnership has also increased the rental rates at Oak Terrace, resulting in higher revenue, but also higher vacancy rates. The Partnership feels that the strong apartment market will continue through 1995 into 1996. Operating and Administrative expenses increased $64,000 (3.5%) when comparing the first nine months of 1995 with the same period of 1994. Higher property operating expenses are primarily due to higher resident turnover, professional services declined $24,500 (26.7%) from the same period in 1994. Interest expense for the first nine months increased $170,500 (10%) over the 1994 first nine months expense. This is due primarily to higher interest rates, and increased bond collateral fees. The Partnership anticipates that operating results for the first nine months will be representative of the results for the remainder of the year. Liquidity and Capital Reserves During the nine months $797,500 of cash was provided by operating activities, $303,500 was used for investing activities and $294,500 was used to reduce long term debt. The second mortgage on Thomasbrook Apartments was paid in full on May 25, 1995. The partnership paid the principal balance of $850,000 and accrued interest of $40,366 in full for a single payment of $75,000. Although the cash position has improved,the Partnership is past due on the Thomasbrook Apartment first mortgage. The General Partner believes that working capital will be available during the remainder of the year to reduce this past due balance and fund known, on-going operating and capital requirements. The General Partner also anticipates that 1995 cash flow from operations will continue to improve because of strong occupancy, continued rental rate increases, and stabilized expenses. It is the General Partner's intent to evaluate the Partnership's portfolio to determine if it is prudent to offer one or more Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations.-- Cont'd. Liquidity & Capital Reserves -- Cont'd. properties for sale or possible restructure of the related financing packages. Any unleveraged portion of the net sale proceeds or favorable refinancing terms could generate additional working capital. At the present time, contract negotiations are continuing with a potential buyer for Sunwood Village Apartments. The General Partner has determined it prudent to discontinue cash distributions until such time that adequate working capital and capital improvement reserves are in place. (The remainder of this page intentionally left blank.) PART II. OTHER INFORMATION Item 1. LEGAL PROCEEDINGS None. Item 2. CHANGES IN SECURITIES Inapplicable. Item 3. DEFAULTS UPON SENIOR SECURITIES None. Item 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS Inapplicable. Item 5. OTHER INFORMATION Inapplicable. Item 6. EXHIBIT AND REPORTS ON FORM 8-K (a) Exhibits None. (b) Reports on Form 8-K There were no reports on Form 8-K 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. SECURED INVESTMENT RESOURCES FUND, L.P. II A Delaware Limited Partnership (Registrant) By: James R. Hoyt as Individual General Partner Date: November 15, 1995 By: Secured Investment Resources II, Inc. as Corporate General Partner By: James R. Hoyt, President Date: November 15, 1995