UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 10-Q (Mark One) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THEx SECURITIES EXCHANGE ACT OF 1934 For the quarterly period ended September 30, 1996 OR TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the transition period from to Commission file number 0-20164 Krupp Government Income Trust II Massachusetts 04-3073045 (State or other jurisdiction of (IRS employer incorporation or organization) identification no.) 470 Atlantic Avenue, Boston, Massachusetts 02210 (Address of principal executive offices) (Zip Code) (617) 423-2233 (Registrant's telephone number, including area code) 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 Part I. FINANCIAL INFORMATION Item 1. FINANCIAL STATEMENTS This Form 10-Q contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Actual results could differ materially from those projected in the forward-looking statements as a result of a number of factors, including those identified herein. KRUPP GOVERNMENT INCOME TRUST II BALANCE SHEETS ASSETS September 30, December 31, 1996 1995 Participating Insured Mortgages Investments ("PIMIs") Insured mortgages(Note 2) $150,789,589 $150,448,995 Additional loans 29,952,351 29,952,351 Participating Insured Mortgages ("PIMs")(Note 2) 49,501,970 45,436,663 Mortgage-Backed Securities and multi family insured mortgage loan("MBS")(Note 3) 41,444,945 48,851,858 Total mortgage investments 271,688,855 274,689,867 Cash and cash equivalents (Note 2) 9,224,905 11,675,494 Prepaid acquisition fees and expenses, net of accumulated amortization of $4,113,753 and $2,922,496 12,369,889 13,561,146 Prepaid participation servicing fees, net of accumulated amortization of $1,123,719 and $761,220 4,370,828 4,733,327 Interest receivable and other assets 2,054,377 2,305,349 Total assets $299,708,854 $306,965,183 LIABILITIES AND SHAREHOLDERS' EQUITY Deferred income on Additional Loans (Note 5) $ 1,608,977 $ 1,026,622 Other liabilities 19,370 20,576 Total liabilities 1,628,347 1,047,198 Commitments (Note 2) Shareholders' equity: (Note 4) Common Stock, no par value; 25,000,000 shares authorized and 18,371,477 shares outstanding 298,653,573 304,530,460 Unrealized gain (loss) on MBS (573,066) 1,387,525 Total Shareholders' equity 298,080,507 305,917,985 Total liabilities and Shareholders' equity $299,708,854 $306,965,183 The accompanying notes are an integral part of the financial statements. KRUPP GOVERNMENT INCOME TRUST II STATEMENTS OF INCOME For the Three Months For the Nine Months Ended September 30, Ended September 30, 1996 1995 1996 1995 Revenues: Interest income - PIMs and PIMIs: Base interest $3,465,244 $3,274,486 $10,443,989 $ 8,981,874 Additional loan interest 380,495 384,072 1,141,485 1,093,102 Participation interest 212,316 145,072 692,298 422,195 Interest income - MBS 764,253 914,905 2,379,465 3,750,661 Interest income - other 113,122 387,804 396,663 951,169 Total revenues 4,935,430 5,106,339 15,053,900 15,199,001 Expenses: Asset management fee to an affiliate 515,109 532,365 1,545,307 1,592,690 Expense reimbursements to affiliates 122,480 127,395 341,394 382,183 Amortization of prepaid expenses, fees and organization costs 528,565 520,426 1,561,256 1,397,324 General and administrative 63,099 100,199 259,529 319,634 Loss on sale of MBS - - - 1,379,074 Total expenses 1,229,253 1,280,385 3,707,486 5,070,905 Net income $3,706,177 $3,825,954 $11,346,414 $10,128,096 Earnings per share $ .20 $ .21 $ .62 $ .55 Weighted average shares outstanding 18,371,477 18,371,477 The accompanying notes are an integral part of the financial statements. KRUPP GOVERNMENT INCOME TRUST II STATEMENTS OF CASH FLOWS For the Nine Months Ended September 30, 1996 1995 Operating activities: Net income $11,346,414 $10,128,096 Adjustments to reconcile net income to net cash provided by operating activities: Loss on sale of MBS - 1,379,074 Premium amortization 135,898 183,633 Amortization of prepaid expenses and fees and organization costs 1,561,256 1,397,324 Changes in assets and liabilities: Decrease in interest receivable and other assets 243,472 630,493 Increase (decrease) in other liabilities (1,206) 20,921 Net cash provided by operating activities 13,285,834 13,739,541 Investing activities: Investment in PIMs and Insured Mortgages (5,615,879) (41,924,001) Investment in Additional Loans - (6,600,000) Investment in MBS (591,600) - Proceeds from the sale of MBS - 39,885,582 Principal collections on MBS 5,902,024 6,744,553 Principal collections on PIMs 1,209,978 934,436 Increase in deferred income on Additional Loans 582,355 523,331 Net cash provided by (used for) investing activities 1,486,878 (436,099) Financing activity: Dividends (17,223,301) (17,223,303) Net decrease in cash and cash equivalents (2,450,589) (3,919,861) Cash and cash equivalents, beginning of period 11,675,494 19,649,192 Cash and cash equivalents, end of period $ 9,224,905 $15,729,331 The accompanying notes are an integral part of the financial statements. KRUPP GOVERNMENT INCOME TRUST II NOTES TO FINANCIAL STATEMENTS 1. Accounting Policies Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted in this report on Form 10-Q pursuant to the Rules and Regulations of the Securities and Exchange Commission. However, in the opinion of Berkshire Mortgage Advisors Limited Partnership (the "Advisor"), the Advisor to Krupp Government Income Trust II (the "Trust"), the disclosures contained in this report are adequate to make the information presented not misleading. See Notes to Financial Statements in the Trust's Form 10-K for the year ended December 31, 1995 for additional information relevant to significant accounting policies followed by the Trust. In the opinion of the Advisor of the Trust, the accompanying unaudited financial statements reflect all adjustments (consisting primarily of only normal recurring accruals) necessary to fairly present the Trust's financial position as of September 30, 1996, its results of operations for the three and nine months ended September 30, 1996 and 1995, and its cash flows for the nine months ended September 30, 1996 and 1995. The results of operations for the three and nine months ended September 30, 1996 are not necessarily indicative of the results which may be expected for the full year. See Management's Discussion and Analysis of Financial Condition and Results of Operations included in this report. 2. PIMs and PIMIs At September 30, 1996, the Partnership has a remaining commitment of approximately $1.2 million on The Fountains Apartments PIM ( The Fountains ). The Trust has sufficient cash reserves to fund this remaining commitment. During the nine months ended September 30, 1996, the Trust funded the remaining commitments on the Norumbega Point insured mortgage and the Mill Ponds II Apartments PIM of $1,303,435 and $810,814, respectively, and funded $3,501,630 of its commitment on The Fountains. At September 30, 1996, the Partnership s PIMs and PIMIs have a fair value of $218,590,000 and gross unrealized losses of approximately $11,654,000. The PIMs and PIMIs have maturities ranging from 2008 to 2036. 3. MBS At September 30, 1996, the Trust's MBS portfolio has an amortized cost of $42,018,011 and gross unrealized gains and losses of approximately $202,607 and $775,673. The MBS portfolio has maturities ranging from 2008 to 2023. During May 1996, the Trust invested in a $591,600 face value Federal Housing Administration - insured first mortgage loan having an interest rate of 8.125% and maturing in 2031. The borrower may not prepay the first Continued KRUPP GOVERNMENT INCOME TRUST II NOTES TO FINANCIAL STATEMENTS, Continued 3. MBS, Continued mortgage loan for a period of five years and thereafter may prepay the first mortgage loan subject to a 5% prepayment penalty that declines 1% annually during the following five years. There is no prepayment penalty after the tenth year. 4. Changes in Shareholders' Equity A summary of changes in shareholders' equity for the nine months ended September 30, 1996 is as follows: Total Common Retained Unrealized Shareholders' Stock Earnings Gain (Loss) Equity Balance at December 31, 1995 $304,530,460 $ - $ 1,387,525 $305,917,985 Net income - 11,346,414 - 11,346,414 Dividends (5,876,887) (11,346,414) - (17,223,301) Change in unrealized gain on MBS - - (1,960,591) (1,960,591) Balance at September 30, 1996 $298,653,573 $ - $ (573,066) $298,080,507 5. Related Party Transactions During the three and nine months ended September 30, 1996, the Trust earned $147,761 and $295,522, respectively, of interest payments on Additional Loans with an affiliate of the Advisor, as compared to $147,761 and $295,522, respectively, during the three and nine months ended September 30, 1995. Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Management s Discussion and Analysis of Financial Condition and Results of Operations contains forward-looking statements including those concerning Management s expectations regarding the future financial performance and future events. These forward-looking statements involve significant risk and uncertainties, including those described herein. Actual results may differ materially from those anticipated by such forward-looking statements. Liquidity and Capital Resources The most significant demand on the Trust's liquidity are quarterly dividends paid to investors of approximately $5.7 million. Funds used for dividends come from interest received on the PIMs, PIMIs, MBS, cash and cash equivalents net of operating expenses, and certain principal collections received on the PIMs and MBS. The Trust funds a portion of the dividends from principal collections, as a result, the capital resources of the Trust will continually decrease. As the capital resources decrease, the total cash inflows to the Trust will also decrease which will result in periodic adjustments to the quarterly dividends paid to investors. In addition to funding its quarterly dividends paid to investors the Trust has a remaining commitment of approximately $1.2 million on a PIM in the construction phase. The Trust has sufficient cash reserves to fund this commitment. The Advisor of the Trust periodically reviews the dividend rate to determine whether an adjustment to the dividend rate is necessary based on projected future cash flows. Based on current projections, the Advisor believes the Trust can maintain the current dividend rate for the foreseeable future. In general, the Advisor tries to set a dividend rate that provides for level quarterly distributions of cash available for distribution. To the extent quarterly dividends do not fully utilize the cash available for distribution and cash balances increase, the Advisor may reinvest the available proceeds, adjust the dividend rate or distribute such funds through a special distribution. For the first five years of the PIMs and PIMIs the borrowers are prohibited from prepaying. For the second five years, the borrowers can prepay the loans incurring a prepayment penalty for PIMs or paying all amounts due under the PIMIs and satisfying the required preferred return. The Trust has the option of calling certain PIMs and all the PIMIs by accelerating their maturity if the loans are not prepaid by the tenth year after permanent funding. The Trust will determine the merits of exercising the call option for each PIM or PIMI as economic conditions warrant. Such factors as the condition of the asset, local market conditions, interest rates and available financing will have an impact on this decision. (In thousands, except per Share amounts) Nine Months Ended Inception through September 30, 1996 September 30, 1996 Distributable Cash Flow (a): Net income $11,346 $ 63,752 Items providing or not requiring the use of operating funds: Loss on sale of MBS - 1,379 Amortization of prepaid fees and expenses and organization costs 1,561 5,287 Additional loan interest received and deferred 582 1,609 Distributable Cash Flow ("DCF") $13,489 $ 72,027 DCF per Share based on Shares outstanding at September 30, 1996 $ .73 $ 3.92 (c) Dividends: Total dividends to Shareholders $17,223 (b) $112,644 (b) Average dividend per Share based on Shares outstanding at September 30, 1996 $ .94 $ 6.13 (c) (a) Distributable Cash Flow consists of income before amortization of prepaid fees and expenses and organization costs and before the effect of any gains or losses from the sale of assets and includes interest collections on Additional Loans. (b) Includes an estimate of the November 1996 distribution. (c) Shareholders average per Share return of capital as of November 1996 is $2.21 [$6.13 - $3.92]. Return of capital represents that portion of dividends which is not funded from DCF, such as proceeds from the sale of assets and substantially all of the principal collections received from MBS and PIMs. Assessment of Credit Risk The Trust's investments in mortgages, with the exception of the Additional Loans, are guaranteed or insured by the Federal National Mortgage Association ("FNMA"), the Federal Home Loan Mortgage Corporation ("FHLMC"), the Government National Mortgage Association ( GNMA ) and the Department of Housing and Urban Development ("HUD"), and therefore, the certainty of the cash flows and the risk of material loss of the amounts invested depends on the creditworthiness of these entities. FNMA is a federally chartered private corporation that guarantees obligations originated under its programs. However, obligations of FNMA are not backed by the U.S. Government. FNMA is one of the largest corporations in the United States and the Secretary of the Treasury of the United States has discretionary authority to lend up to $2.25 billion to FNMA at any time. FHLMC is a federally chartered corporation that guarantees obligations originated under its programs and is wholly-owned by the twelve Federal Home Loan Banks. These obligations are not guaranteed by the U.S. Government or the Federal Home Loan Bank Board. HUD, an agency of the U.S. Government, insures the obligations originated under its programs which are backed by the full faith and credit of the U.S. Government. The Trust's Additional Loans have similar risks as those associated with conventional real estate lending, including: reliance on the owner's operating skills and ability to maintain occupancy levels, control operating expenses, maintain properties and obtain adequate insurance coverage; adverse changes in general economic conditions, adverse local conditions, and changes in governmental regulations, real estate zoning laws, or tax laws; and other circumstances over which the Trust may have little or no control. Operations The following discussion relates to the operations of the Trust during the three and nine months ended September 30, 1996 and 1995. (Amounts are stated in thousands, except per Share amounts): Three Months Ended September 30, Nine Months Ended September 30, 1996 1995 1996 1995 Per Per Per Per Amount Share Amount Share Amount Share Amount Share Interest income on PIMs and PIMIs: Base interest $3,465 $ .19 $3,275 $ .18 $ 10,444 $ .57 $ 8,982 $ .49 Additional loan interest 684 .04 639 .03 1,723 .09 1,616 .09 Participation interest 212 .01 145 .01 692 .04 422 .02 Interest income on MBS 764 .04 915 .05 2,379 .13 3,751 .20 Other interest income 113 .01 388 .02 397 .02 951 .05 Trust expenses (700) (.04) (761) (.04) (2,146) (.12) (2,295) (.12) DCF 4,538 .25 4,601 .25 13,489 .73 13,427 .73 Reconciliation to net income: Loss on sale of MBS - - - - - - (1,379) (.08) Additional loan interest deferred (304) (.02) (255) (.01) (582) (.03) (523) (.02) Amortization of prepaid fees and expenses and organization costs (528) (.03) (520) (.03) (1,561) (.08) (1,397) (.08) Net income $3,706 $ .20 $3,826 $ .21 $11,346 $.62 $10,128 $ .55 Weighted average Shares 18,371,477 18,371,477 The Trust s net income decreased $120,000 during the third quarter of 1996 as compared to the third quarter of 1995 due primarily to a $275,000 decrease in other interest income and a $151,000 decrease in interest income on MBS. The decline in other interest income resulted from lower cash balances available for short-term investment in 1996 versus 1995. Interest income on MBS decreased and will continue to decline as principal collections reduce the outstanding principal balance of the MBS portfolio. Base interest income on PIMs and PIMIs increased $190,000 during the three months ended September 30, 1996 as compared to the corresponding period in 1995 due primarily to the investments in PIMs and insured mortgages made in the fourth quarter of 1995 and during 1996. The Trust also experienced a $67,000 increase in participation interest income in the third quarter of 1996 as compared to the third quarter of 1995. Trust expenses decreased $61,000 during the three months ended September 30, 1996 versus the corresponding period in 1995 due primarily to lower general and administrative expenses and a decrease in asset management fees. Asset management fees will continue to decline as principal collections reduce the outstanding principal balance of the Trust s investments in mortgages. The Trust s net income increased $1,218,000 for the nine months ended September 30, 1996 as compared to the corresponding period in 1995, due primarily to the recognition of a $1,379,000 loss on the sale of MBS in 1995. Base interest on PIMs and PIMIs increased approximately $1,462,000 during the nine months of 1996 as compared to the same period of 1995 as a result of investments in PIMs and insured mortgages made in 1995 of approximately $46 million with interest rates ranging from 6.875% to 7.875% per annum. The Trust also experienced a $270,000 increase in participation interest income during the nine months ended September 30, 1996 as compared to the nine months ended September 30, 1995. Interest income on MBS decreased $1,372,000 during the nine months ended September 30, 1996 as compared to the nine months ended September 30, 1995 due primarily to the sale of approximately $40 million of MBS in April 1995. Other interest income declined approximately $554,000 during the nine months of 1996 versus the same period of 1995 as a result of lower cash balances available for short-term investment. Amortization expense increased as the Trust began amortizing prepaid fees and expenses on newly acquired PIMs and PIMIs. However, the higher amortization expense was partially offset by lower expense reimbursements to affiliates and general and administrative expenses. KRUPP GOVERNMENT INCOME TRUST II PART II - OTHER INFORMATION Item 1. Legal Proceedings Response: None Item 2. Changes in Securities Response: None Item 3. Defaults upon Senior Securities Response: None Item 4. Submission of Matters to a Vote of Security Holders Response: None Item 5. Other Information Response: None Item 6. Exhibits and Reports on Form 8-K Response: None 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. Krupp Government Income Trust II (Registrant) BY: /s/Robert A. Barrows Robert A. Barrows Treasurer and Chief Accounting Officer of Krupp Government Income Trust II DATE: October 28, 1996