1996
- --------------------------------------------------------------------------------
Fogelman Mortgage L.P. I Annual
Report
FOGELMAN MORTGAGE L.P. I
LETTER TO THE UNIT HOLDERS
FOR THE YEAR ENDED DECEMBER 31, 1996
1
1177 Avenue of the Americas Telephone 212 596 7000
New York, NY 10036 Facsimile 212 596 8910
Price Waterhouse LLP (LOGO)
Report of Independent Accountants
February 2, 1997
To the Unitholders and General Partner of
Fogelman Mortgage L.P. I
In our opinion, the accompanying statement of financial condition and the
related statements of operations, of changes in partners' capital and cash flows
present fairly, in all material respects, the financial position of Fogelman
Mortgage L.P. I (the ``Partnership'') at December 31, 1996, and the results of
its operations, the changes in its partners' capital and its cash flows for the
year then ended, in conformity with generally accepted accounting principles.
These financial statements are the responsibility of the general partner; our
responsibility is to express an opinion on these financial statements based on
our audit. We conducted our audit of these statements in accordance with
generally accepted auditing standards which require that we plan and perform the
audit to obtain reasonable assurance about whether the financial statements are
free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements,
assessing the accounting principles used and the significant estimates made by
the general partner, and evaluating the overall financial statement
presentation. We believe that our audit provides a reasonable basis for the
opinion expressed above.
/s/ Price Waterhouse LLP
2
Deloitte &
Touche LLP
--------------------------------------------------------
Two World Financial Center Telephone: (212) 436-2000
New York, New York 10281-1414 Facsimile: (212) 436-5000
Independent Auditors' Report
To the Partners of
Fogelman Mortgage L.P. I
New York, New York
We have audited the accompanying statement of financial condition of Fogelman
Mortgage L.P. I (a Tennessee limited partnership) as of December 31, 1995, and
the related statements of operations, changes in partners' capital and cash
flows for the years ended December 31, 1995 and 1994. These financial statements
are the responsibility of the General Partner. Our responsibility is to express
an opinion on these financial statements based on our audits.
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
In our opinion, such financial statements present fairly, in all material
respects, the financial position of Fogelman Mortgage L.P. I as of December 31,
1995, and the results of its operations and its cash flows for the years ended
December 31, 1995 and 1994 in conformity with generally accepted accounting
principles.
/s/ Deloitte & Touche LLP
February 12, 1996
- -----------------
Deloitte Touche
Tohmatsu
International
- -----------------
2A
FOGELMAN MORTGAGE L.P. I
(a limited partnership)
STATEMENTS OF FINANCIAL CONDITION
December 31,
---------------------------
1996 1995
- --------------------------------------------------------------------------------------------------
ASSETS
Investments in mortgage loans $26,123,955 $27,127,610
Cash and cash equivalents 1,708,313 1,963,643
Deferred general partner's fees (net of accumulated amortization
of $1,949,939 in 1996 and $1,746,443 in 1995) 489,061 692,557
----------- -----------
Total assets $28,321,329 $29,783,810
----------- -----------
----------- -----------
LIABILITIES AND PARTNERS' CAPITAL
Liabilities
Deposits held for tax obligations of underlying properties $ 88,550 $ 228,565
Due to affiliates 71,794 95,955
Accrued expenses 45,362 39,896
----------- -----------
Total liabilities 205,706 364,416
----------- -----------
Partners' capital
Unitholders (54,200 units issued and outstanding) 28,328,711 29,619,447
General partner (213,088) (200,053)
----------- -----------
Total partners' capital 28,115,623 29,419,394
----------- -----------
Total liabilities and partners' capital $28,321,329 $29,783,810
----------- -----------
----------- -----------
- --------------------------------------------------------------------------------------------------
The accompanying notes are an integral part of these statements
3
FOGELMAN MORTGAGE L.P. I
(a limited partnership)
STATEMENTS OF OPERATIONS
Year ended December 31,
----------------------------------------
1996 1995 1994
- ----------------------------------------------------------------------------------------------------
REVENUES
Equity income from the underlying properties $2,557,797 $2,166,858 $2,267,243
Interest income 85,190 103,340 62,357
---------- ---------- ----------
2,642,987 2,270,198 2,329,600
---------- ---------- ----------
EXPENSES
General and administrative 124,620 137,046 128,406
Amortization of deferred general partner's fees 203,496 203,496 203,496
---------- ---------- ----------
328,116 340,542 331,902
---------- ---------- ----------
Net income $2,314,871 $1,929,656 $1,997,698
---------- ---------- ----------
---------- ---------- ----------
ALLOCATION OF NET INCOME
Unitholders $2,063,701 $1,682,338 $1,749,699
---------- ---------- ----------
---------- ---------- ----------
General partner:
Special distribution $ 230,325 $ 230,325 $ 230,325
Other 20,845 16,993 17,674
---------- ---------- ----------
$ 251,170 $ 247,318 $ 247,999
---------- ---------- ----------
---------- ---------- ----------
Net income per depositary unit $ 38.08 $ 31.04 $ 32.28
---------- ---------- ----------
---------- ---------- ----------
- ----------------------------------------------------------------------------------------------------
FOGELMAN MORTGAGE L.P. I
(a limited partnership)
STATEMENTS OF CHANGES IN PARTNERS' CAPITAL
GENERAL
UNITHOLDERS PARTNER TOTAL
- ----------------------------------------------------------------------------------------------------
Partners' capital (deficit)--December 31, 1993 $32,284,910 $(173,129) $32,111,781
Net income 1,749,699 247,999 1,997,698
Distributions (2,981,000) (260,436) (3,241,436)
----------- --------- -----------
Partners' capital (deficit)--December 31, 1994 31,053,609 (185,566) 30,868,043
Net income 1,682,338 247,318 1,929,656
Distributions (3,116,500) (261,805) (3,378,305)
----------- --------- -----------
Partners' capital (deficit)--December 31, 1995 29,619,447 (200,053) 29,419,394
Net income 2,063,701 251,170 2,314,871
Distributions (3,354,437) (264,205) (3,618,642)
----------- --------- -----------
Partners' capital (deficit)--December 31, 1996 $28,328,711 $(213,088) $28,115,623
----------- --------- -----------
----------- --------- -----------
- ----------------------------------------------------------------------------------------------------
The accompanying notes are an integral part of these statements
4
FOGELMAN MORTGAGE L.P. I
(a limited partnership)
STATEMENTS OF CASH FLOWS
Year ended December 31,
-------------------------------------------
1996 1995 1994
- -----------------------------------------------------------------------------------------------------
CASH FLOWS FROM OPERATING ACTIVITIES
Interest received from mortgage loans $ 3,561,452 $ 3,559,892 $ 2,990,943
Interest received from cash equivalents 85,190 103,340 62,357
Cash received for tax obligations of underlying
properties 480,838 615,068 669,497
Cash paid for tax obligations of underlying properties (620,853) (586,186) (541,667)
General and administrative expenses paid (143,315) (124,503) (170,807)
----------- ----------- -----------
Net cash provided by operating activities 3,363,312 3,567,611 3,010,323
CASH FLOWS FROM FINANCING ACTIVITIES
Distributions to partners (3,618,642) (3,378,305) (3,241,436)
----------- ----------- -----------
Net increase (decrease) in cash and cash equivalents (255,330) 189,306 (231,113)
Cash and cash equivalents at beginning of year 1,963,643 1,774,337 2,005,450
----------- ----------- -----------
Cash and cash equivalents at end of year $ 1,708,313 $ 1,963,643 $ 1,774,337
----------- ----------- -----------
----------- ----------- -----------
RECONCILIATION OF NET INCOME TO NET CASH
PROVIDED BY OPERATING ACTIVITIES
Net income $ 2,314,871 $ 1,929,656 $ 1,997,698
----------- ----------- -----------
Adjustments to reconcile net income to net cash
provided by operating activities:
Amortization of deferred general partner's fees 203,496 203,496 203,496
Equity income from the underlying properties (2,557,797) (2,166,858) (2,267,243)
Interest received from mortgage loans 3,561,452 3,559,892 2,990,943
Changes in:
Deposits held for tax obligations of underlying
properties (140,015) 28,882 127,830
Due to affiliates (24,161) 12,022 (19,600)
Accrued expenses 5,466 521 (22,801)
----------- ----------- -----------
Total adjustments 1,048,441 1,637,955 1,012,625
----------- ----------- -----------
Net cash provided by operating activities $ 3,363,312 $ 3,567,611 $ 3,010,323
----------- ----------- -----------
----------- ----------- -----------
- -----------------------------------------------------------------------------------------------------
The accompanying notes are an integral part of these statements
5
FOGELMAN MORTGAGE L.P. I
(a limited partnership)
NOTES TO FINANCIAL STATEMENTS
A. General
Fogelman Mortgage L.P. I (the ``Partnership''), a Tennessee limited
partnership, was formed on September 4, 1986 and will terminate on December 31,
2016 unless terminated sooner under the provisions of the Amended and Restated
Certificate and Agreement of Limited Partnership, as amended (``Partnership
Agreement''). The Partnership was formed to invest in and hold loans evidenced
by notes secured by first liens on two apartment complexes developed by
affiliates of Avron B. Fogelman (``ABF'').
The general partner of the Partnership is Prudential-Bache Properties, Inc.
(``PBP'' or the ``General Partner''), a wholly-owned subsidiary of Prudential
Securities Group Inc. Prudential-Bache Investor Services II, Inc. is the
Assignor Limited Partner of the Partnership. ABF and Fogelman Mortgage Partners
I, Inc. (``FMPI'') withdrew from the Partnership and transferred their interests
as general partners to PBP as of December 14, 1992.
B. Summary of Significant Accounting Policies
Basis of accounting
The books and records of the Partnership are maintained on the accrual basis
of accounting in accordance with generally accepted accounting principles.
The preparation of financial statements in conformity with generally accepted
accounting principles requires the General Partner to make estimates and
assumptions that affect the reported amounts of assets and liabilities and the
disclosure of contingent assets and liabilities at the date of the financial
statements as well as the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.
Deferred general partner's fees
Deferred general partner's fees are amortized on a straight-line basis over
the lives of the mortgage loans, which are twelve years.
Investments in mortgage loans
Investments in mortgage loans are accounted for on the equity method. Such
investments are adjusted for net income or loss from the underlying properties
(before the accrual of interest expense and depreciation of certain capitalized
costs not financed by the Partnership) and are decreased by interest received
from the mortgage loans.
Cash and cash equivalents
Cash and cash equivalents include money market funds whose cost approximates
market value.
Income taxes
The Partnership is not required to provide for, or pay, any Federal or state
income taxes. Income tax attributes that arise from its operations are passed
directly to the individual partners. The Partnership may be subject to other
state and local taxes in jurisdictions in which it operates.
Profit and loss allocation and distributions
Net profits or losses are allocated 99% to the Unitholders and 1% to the
General Partner after giving effect to the allocation of the special
distribution. As more fully described in the Partnership Agreement, PBP receives
a special distribution equal to 0.5% per annum of the mortgage loan principal
outstanding, limited to 10% of all distributions of adjusted cash from
operations, payable quarterly. In addition, distributions of cash are made based
on adjusted cash flow from operations as defined in the Partnership Agreement
after giving effect to the special distribution to the General Partner.
6
C. Investment in Mortgage Loans
A summary of the investments in mortgage loans' activity is as follows:
Royal Chesterfield
View Loan Loan
(for Pointe Royal) (for Westmont) Total
------------------ -------------- -----------
Balance at December 31, 1993 $ 14,550,139 $ 14,694,205 $29,244,344
Equity income from the underlying properties 933,052 1,334,191 2,267,243
Interest received from mortgage loans (1,096,627) (1,894,316) (2,990,943)
------------------ -------------- -----------
Balance at December 31, 1994 14,386,564 14,134,080 28,520,644
Equity income from the underlying properties 1,013,501 1,153,357 2,166,858
Interest received from mortgage loans (1,757,556) (1,802,336) (3,559,892)
------------------ -------------- -----------
Balance at December 31, 1995 13,642,509 13,485,101 27,127,610
Equity income from the underlying properties 1,132,286 1,425,511 2,557,797
Interest received from mortgage loans (1,537,179) (2,024,273) (3,561,452)
------------------ -------------- -----------
Balance at December 31, 1996 $ 13,237,616 $ 12,886,339 $26,123,955
------------------ -------------- -----------
------------------ -------------- -----------
The Partnership has invested in two mortgage loans with two partnerships in
which ABF is the general partner: FPI Royal View Ltd., L.P. on April 23, 1987
for $22,745,000 (the ``Royal View Loan'') and FPI Chesterfield, L.P. on July 8,
1987 for $23,320,000 (the ``Chesterfield Loan''). At December 31, 1996, the
accrued interest liability at the property level was approximately $3,718,000
and $4,759,000 for Pointe Royal and Westmont, respectively. This accrued
interest plus the original loan principal balances aggregate approximately
$54,542,000. The ultimate collectibility of the accrued interest as well as the
full principal balances of the mortgages will depend upon the value of the
underlying properties, which are estimated, based on third party appraisals, to
be less than the amounts due. However, the estimated property values exceed the
carrying amount of the Partnership's investment in mortgage loans which is
recorded using the equity method of accounting. The values of Pointe Royal and
Westmont estimated in the appraisal reports were $25,500,000 and $26,000,000,
respectively, as of March 5 and March 7, 1996, respectively.
A plan for the consensual reorganization of the business and affairs of ABF
and related entities closed on July 31, 1990 (the ``Plan''). The Plan provided
for, among other things, the modification of loans and credit relationships
between lenders and ABF and related affiliates, including those of the
Partnership. The two notes executed by FPI Royal View, Ltd., L.P. and FPI
Chesterfield, L.P. and the loan agreements executed in connection with such
notes and the two mortgages with respect to Westmont Apartments and Pointe Royal
Apartments securing those notes were modified, effective as of January 1, 1990.
The principal effect of such modifications was to make the indebtedness
evidenced by the notes repayable on a cash flow basis, with the difference
between the amount actually paid and the original pay rate of 9.5% per annum
being accrued in a separate account on the books of FPI Royal View Ltd., L.P.
and FPI Chesterfield, L.P., as discussed above, and bearing interest at 9.5% per
annum.
For the three years ended December 31, 1996, interest received from the net
property cash flow has not exceeded the original pay rate of 9.5% per annum.
7
D. Income Taxes
The following is a reconciliation of net income for financial reporting
purposes to net income for tax reporting purposes.
Year ended December 31,
-----------------------------------------
1996 1995 1994
----------- ----------- -----------
Net income per financial statements $2,314,871 $1,929,656 $1,997,698
Equity income from the underlying properties (2,557,797) (2,166,858) (2,267,243)
Interest received from mortgage loans 3,561,452 3,559,892 2,990,943
----------- ----------- -----------
Tax basis net income $3,318,526 $3,322,690 $2,721,398
----------- ----------- -----------
----------- ----------- -----------
The differences between the tax basis and book basis of partners' capital are
primarily attributable to the cumulative effect of the book to tax income
adjustments and the recording of distributions.
E. Related Parties
The General Partner and its affiliates perform services for the Partnership
which include, but are not limited to: accounting and financial management;
registrar, transfer and assignment functions; asset management; investor
communications; printing and other administrative services. The amount of
reimbursement from the Partnership for these services is limited by the
provisions of the Partnership Agreement. The costs and expenses were
approximately $52,000, $79,000 and $76,000 for the years ended December 31,
1996, 1995 and 1994, respectively.
An affiliate of FMPI continues to manage the properties for which it earned
approximately $386,000, $373,000 and $360,000 for the years ended December 31,
1996, 1995 and 1994, respectively.
The Partnership maintains an account with the Prudential Institutional
Liquidity Portfolio Fund, an affiliate of PBP, for investment of its available
cash in short-term instruments pursuant to the guidelines established by the
Partnership Agreement.
Prudential Securities Incorporated, an affiliate of PBP, owns 835 units at
December 31, 1996.
F. Summarized Property Financial Information
Presented below is summarized property financial information for the
properties underlying the Partnership's two mortgage loan investments.
December 31,
December 31, 1996 December 31, 1995 1994
CHESTERFIELD ROYAL VIEW TOTAL CHESTERFIELD ROYAL VIEW TOTAL CHESTERFIELD
------------ ----------- ------------ ------------ ----------- ------------ ------------
Assets:
Property, net of
accumulated
depreciation $ 15,496,020 $16,223,155 $31,719,175 $ 16,117,409 $16,617,500 $32,734,909 $ 16,790,579
Other assets 277,715 160,591 438,306 335,552 250,658 586,210 384,217
------------ ----------- ------------ ------------ ----------- ------------ ------------
$ 15,773,735 $16,383,746 $32,157,481 $ 16,452,961 $16,868,158 $33,321,119 $ 17,174,796
------------ ----------- ------------ ------------ ----------- ------------ ------------
------------ ----------- ------------ ------------ ----------- ------------ ------------
Liabilities:
First mortgage note
payable to the
Partnership $ 23,320,000 $22,745,000 $46,065,000 $ 23,320,000 $22,745,000 $46,065,000 $ 23,320,000
Second mortgage note
payable to ABF 1,089,000 1,063,000 2,152,000 1,089,000 1,063,000 2,152,000 1,089,000
Other liabilities 6,083,538 5,724,875 11,808,413 5,361,963 4,691,304 10,053,267 4,491,301
------------ ----------- ------------ ------------ ----------- ------------ ------------
$ 30,492,538 $29,532,875 $60,025,413 $ 29,770,963 $28,499,304 $58,270,267 $ 28,900,301
------------ ----------- ------------ ------------ ----------- ------------ ------------
------------ ----------- ------------ ------------ ----------- ------------ ------------
Investments in
mortgage loans
(after elimination
of affiliated
interest) $ 12,886,339 $13,237,616 $26,123,955 $ 13,485,101 $13,642,509 $27,127,610 $ 14,134,080
------------ ----------- ------------ ------------ ----------- ------------ ------------
------------ ----------- ------------ ------------ ----------- ------------ ------------
ROYAL VIEW TOTAL
----------- ------------
Assets:
Property, net of
accumulated
depreciation $17,380,866 $34,171,445
Other assets 347,046 731,263
----------- ------------
$17,727,912 $34,902,708
----------- ------------
----------- ------------
Liabilities:
First mortgage note
payable to the
Partnership $22,745,000 $46,065,000
Second mortgage note
payable to ABF 1,063,000 2,152,000
Other liabilities 3,989,402 8,480,703
----------- ------------
$27,797,402 $56,697,703
----------- ------------
----------- ------------
Investments in
mortgage loans
(after elimination
of affiliated
interest) $14,386,564 $28,520,644
----------- ------------
----------- ------------
8
Year Ended
Year Ended Year Ended December 31,
December 31, 1996 December 31, 1995 1994
----------------------------------------- ----------------------------------------- ------------
CHESTERFIELD ROYAL VIEW TOTAL CHESTERFIELD ROYAL VIEW TOTAL CHESTERFIELD
------------ ----------- ------------ ------------ ----------- ------------ ------------
Revenues:
Rental income $ 3,669,349 $ 3,771,718 $ 7,441,067 $ 3,547,581 $ 3,615,886 $ 7,163,467 $ 3,496,995
Interest and other
income 137,427 165,052 302,479 161,780 137,665 299,445 159,355
------------ ----------- ------------ ------------ ----------- ------------ ------------
3,806,776 3,936,770 7,743,546 3,709,361 3,753,551 7,462,912 3,656,350
------------ ----------- ------------ ------------ ----------- ------------ ------------
Expenses:
Operating 1,651,281 2,064,220 3,715,501 1,812,435 1,686,854 3,499,289 1,463,865
Interest 2,774,158 2,600,663 5,374,821 2,693,697 2,524,077 5,217,774 2,606,536
Depreciation 782,138 745,929 1,528,067 795,726 749,890 1,545,616 910,448
Write-off of fixed
assets -- 43,941 43,941 -- 354,386 354,386 --
------------ ----------- ------------ ------------ ----------- ------------ ------------
5,207,577 5,454,753 10,662,330 5,301,858 5,315,207 10,617,065 4,980,849
------------ ----------- ------------ ------------ ----------- ------------ ------------
Net loss $ (1,400,801) $(1,517,983) $(2,918,784 ) $ (1,592,497) $(1,561,656) $(3,154,153 ) $ (1,324,499)
------------ ----------- ------------ ------------ ----------- ------------ ------------
------------ ----------- ------------ ------------ ----------- ------------ ------------
Equity income from
the underlying
properties (after
elimination of
affiliated
interest) $ 1,425,511 $ 1,132,286 $ 2,557,797 $ 1,153,357 $ 1,013,501 $ 2,166,858 $ 1,334,191
------------ ----------- ------------ ------------ ----------- ------------ ------------
------------ ----------- ------------ ------------ ----------- ------------ ------------
ROYAL VIEW TOTAL
----------- ------------
Revenues:
Rental income $ 3,453,259 $ 6,950,254
Interest and other
income 89,045 248,400
----------- ------------
3,542,304 7,198,654
----------- ------------
Expenses:
Operating 1,823,285 3,287,150
Interest 2,398,463 5,004,999
Depreciation 837,046 1,747,494
Write-off of fixed
assets -- --
----------- ------------
5,058,794 10,039,643
----------- ------------
Net loss $(1,516,490) $(2,840,989 )
----------- ------------
----------- ------------
Equity income from
the underlying
properties (after
elimination of
affiliated
interest) $ 933,052 $ 2,267,243
----------- ------------
----------- ------------
G. Subsequent Event
In February 1997, distributions of approximately $847,000 were paid to the
Unitholders and distributions of approximately $8,600 were paid to the General
Partner for the quarter ended December 31, 1996.
9
FOGELMAN MORTGAGE L.P. I
(a limited partnership)
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
Liquidity and Capital Resources
The Partnership provides permanent financing for two multi-family residential
apartment complexes. As of December 31, 1996, the Partnership had approximately
$1,708,000 of funds available which may be used to pay distributions,
unanticipated or extraordinary expenses and other costs relating to the
operation and administration of the Partnership's business. As discussed in more
detail in Results of Operations below, significant amounts of cash were expended
at the property level in 1996 for capital expenditures including parking lot
repairs and exterior lighting at Pointe Royal and exterior building repairs at
Westmont. These capital expenditures partially offset cash flow paid by the
properties to the Partnership in the form of interest.
The Partnership increased quarterly distributions for the first quarter of
1996 to an annualized rate, based upon the original unit price, of 6.25% from
6.0% for the fourth quarter of 1995. This level of distributions continued for
the remainder of 1996. The fourth quarter distribution of $847,000, or $15.63
per $1,000 unit, paid in February 1997, was funded from cash flow received from
the properties during the quarter as well as previously undistributed cash flow
from operations.
The Partnership's future operating cash requirements and quarterly
distributions are expected to be funded by Partnership operations. Quarterly
distributions in 1997 may need to be supplemented by previously undistributed
cash from operations in order to maintain a consistent level of distributions
and avoid fluctuations caused by the timing of capital expenditures.
Results of Operations
Net income increased by approximately $385,000 and decreased by approximately
$68,000 for the years ended December 31, 1996 and 1995, respectively, as
compared to the prior years.
For financial reporting purposes, the Partnership's mortgage loans are
considered, in substance, to be investments in real estate and are accounted for
using the equity method. Interest received from the mortgage loans for the years
ended December 31, 1996 and 1995 of approximately $3,561,000 and $3,560,000,
respectively, is accounted for as distributions and, accordingly, reduces the
carrying value of the original investment.
Equity income from the underlying properties (which increases the carrying
value of the investment) increased by approximately $391,000 and decreased by
approximately $100,000 for the years ended December 31, 1996 and 1995,
respectively, as compared to the prior years. The 1996 increase was primarily
due to higher rental rates at both properties The 1995 decrease was primarily
due to an increase in real estate taxes and the write-off of prior years'
roofing expenditures (necessitated by replacement) at Pointe Royal partially
offset by lower depreciation and higher rental rates.
At December 31, 1996, the accrued interest liability at the property level
was approximately $3,718,000 and $4,759,000 for Pointe Royal and Westmont,
respectively. This accrued interest plus the original loan principal balances
aggregate approximately $54,542,000. As of December 31, 1996, 1995 and 1994, the
cumulative differences between the original pay rate of 9.5% per annum and the
cash paid were approximately $8,477,000, $6,975,000 and $5,612,000,
respectively, including accrued interest on the unpaid balance. The ultimate
collectibility of the accrued interest as well as the full principal balances of
the mortgage loans will depend upon the value of the underlying properties which
are estimated, based on third party appraisals, to be less than the amounts due.
However, the estimated property values exceed the Partnership's carrying amount
of the investment in mortgage loans which is recorded using the equity method of
accounting.
Average occupancy rates for the underlying properties were as follows:
December 31,
------------------------
1996 1995 1994
---- ---- ----
Westmont 96.2% 96.2% 96.1%
Pointe Royal 98.0 98.3 98.8
10
Despite the occupancy rates, competition in local markets results in rental
rates that are below what is required for the projects to generate positive cash
flows after debt service at the original pay rate of 9.5%.
Approximately $426,000 and $961,000 were incurred for capital projects at
Westmont and Pointe Royal, respectively, during 1996 and $525,000 and $582,000,
respectively, during 1995. Approximately $216,000 and $96,000 respectively, was
incurred in 1996 for asphalt and concrete repairs at Pointe Royal. Additionally,
Pointe Royal expended approximately $119,000 for exterior lighting. At Westmont
approximately $49,000 was incurred during 1996 for balcony and stair
replacements. Carpet replacements during 1996 at Pointe Royal and Westmont were
approximately $103,000 and $136,000 respectively. Costs incurred for roof
repairs at Pointe Royal was approximately $81,000 in 1996 and $241,000 in 1995.
Approximately $310,000 and $128,000, respectively, was incurred in 1995 for an
exterior building painting and siding project at Westmont and a major
landscaping program that included wall replacements and irrigation repairs at
Pointe Royal. Several other smaller projects were completed at both properties
during both years. The costs of these capital projects have impacted, and are
expected to continue to impact, the operating results and cash flow of the
properties.
Interest income from cash equivalents decreased by approximately $18,000 and
increased by approximately $41,000 for 1996 and 1995 as compared to the
respective prior years primarily due to lower interest rates in 1996 compared to
1995 and higher cash balances in 1995 compared to 1994.
General and administrative expenses decreased by approximately $12,000 in
1996 and increased by approximately $9,000 in 1995 primarily due to fluctuations
in overall costs of administering the Partnership.
11
OTHER INFORMATION
The Partnership's Annual Report on Form 10-K as filed with the Securities and
Exchange Commission is available to Unitholders without charge upon written
request to:
Fogelman Mortgage L.P. I
P.O. Box 2016
Peck Slip Station
New York, New York 10272-2016
12
BULK RATE
U.S. POSTAGE
PAID
Automatic Mail
FMLP/170970