United States Securities and Exchange Commission
Washington, D.C. 20549
FORM 10-Q
(Mark One)
X Quarterly Report Pursuant to Section 13 or
15(d) of the 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: 0-10223
HUTTON/CONAM REALTY INVESTORS 81
Exact Name of Registrant as Specified in its Charter
California 13-3069026
State or Other Jurisdiction of I.R.S. Employer Identification No.
Incorporation or Organization
3 World Financial Center, 29th Floor, 10285
New York, NY Attn: Andre Anderson Zip Code
Address of Principal Executive Offices
(212) 526-3237
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 ____
Consolidated Balance Sheets At September 30, At December 31,
1996 1995
Assets
Investments in real estate:
Land $3,630,175 $3,944,195
Buildings and improvements 17,975,267 21,299,382
21,605,442 25,243,577
Less accumulated depreciation (10,123,629) (11,370,295)
11,481,813 13,873,282
Property held for disposition 1,752,488 _
Cash and cash equivalents 1,447,992 1,499,119
Restricted cash 470,821 394,147
Mortgage fees, net of accumulated amortization
of $256,261 in 1996 and $209,153 in 1995 183,411 230,519
Other assets 24,354 24,946
Total Assets $15,360,879 $16,022,013
Liabilities and Partners' Capital
Liabilities:
Mortgages payable $11,862,057 $11,954,188
Distribution payable 173,978 173,978
Accounts payable and accrued expenses 267,145 210,876
Security deposits 85,541 77,433
Due to general partners and affiliates 37,010 30,138
Total Liabilities 12,425,731 12,446,613
Partners' Capital (Deficit):
General Partners (241,589) (188,213)
Limited Partners 3,176,737 3,763,613
Total Partners' Capital 2,935,148 3,575,400
Total Liabilities and Partners' Capital $15,360,879 $16,022,013
Consolidated Statement of Partners' Capital (Deficit)
For the nine months ended September 30, 1996
Limited General
Partners Partners Total
Balance at January 1, 1996 $3,763,613 $(188,213) $3,575,400
Net loss (117,136) (1,183) (118,319)
Cash distributions (469,740) (52,193) (521,933)
Balance at September 30, 1996 $3,176,737 $(241,589) $2,935,148
Consolidated Statements of Operations
Three months ended Nine months ended
September 30, September 30,
1996 1995 1996 1995
Income
Rental $901,581 $962,608 $2,743,973 $3,395,100
Interest and other 33,433 36,385 67,422 84,698
Total Income 935,014 998,993 2,811,395 3,479,798
Expenses
Property operating 468,058 549,483 1,348,754 1,797,212
Interest 251,330 399,699 755,936 1,059,073
Depreciation and amortization 228,696 347,098 686,089 960,199
General and administrative 40,752 74,233 138,935 156,436
Total Expenses 988,836 1,370,513 2,929,714 3,972,920
Loss from operations (53,822) (371,520) (118,319) (493,122)
Gain on sale of properties _ 1,707,193 _ 1,707,193
Net Income (Loss) $(53,822) $1,335,673 $(118,319) $1,214,071
Net Income (Loss) Allocated:
To the General Partners $ (538) $ 26,336 $(1,183) $ 25,120
To the Limited Partners (53,284) 1,309,337 (117,136) 1,188,951
$(53,822) $1,335,673 $(118,319) $1,214,071
Per limited partnership unit:
(78,290 outstanding)
Loss from operations $(.68) $(4.70) $(1.50) $(6.24)
Gain on sale of properties _ 21.43 _ 21.43
Net Income (Loss) $(.68) $16.73 $(1.50) $15.19
Consolidated Statements of Cash Flows
For the nine months ended September 30, 1996 1995
Cash Flows From Operating Activities:
Net income (loss) $(118,319) $1,214,071
Adjustments to reconcile net income (loss) to
net cash provided by operating activities:
Depreciation and amortization 686,089 960,199
Gain on sale of properties _ (1,707,193)
Increase (decrease) in cash arising from changes in
operating assets and liabilities:
Fundings to restricted cash (339,143) (458,007)
Release of restricted cash to property operations 262,469 544,793
Other assets 592 6,754
Accounts payable and accrued expenses 56,269 104,225
Security deposits 8,108 (66,799)
Due to general partners and affiliates 6,872 (2,236)
Net cash provided by operating activities 562,937 595,807
Cash Flows From Investing Activities:
Net proceeds from sale of properties _ 6,676,258
Net cash provided by investing activities _ 6,676,258
Cash Flows From Financing Activities:
Distributions (521,933) (3,744,474)
Mortgage principal payments (92,131) (3,617,405)
Net cash used for financing activities (614,064) (7,361,879)
Net decrease in cash and cash equivalents (51,127) (89,814)
Cash and cash equivalents, beginning of period 1,499,119 1,535,391
Cash and cash equivalents, end of period $1,447,992 $1,445,577
Supplemental Disclosure of Cash Flow Information:
Cash paid during the period for interest $755,936 $1,059,073
Notes to the Consolidated Financial Statements
The unaudited interim consolidated financial statements should be
read in conjunction with the Partnership's annual 1995 audited
consolidated financial statements within Form 10-K.
The unaudited consolidated financial statements include all
adjustments which are, in the opinion of management, necessary to
present a fair statement of financial position as of September
30, 1996 and the results of operations and cash flows for the
nine months ended September 30, 1996 and 1995 and the statement
of partner's capital (deficit) for the nine months ended
September 30, 1996. Results of operations for the periods are
not necessarily indicative of the results to be expected for the
full year.
Certain prior year amounts have been reclassified in order to
conform to the current year's presentation.
The following significant event has occurred subsequent to fiscal
year 1995, which requires disclosure in this interim report per
Regulation S-X, Rule 10-01, Paragraph (a) (5):
Sale of Property:
On October 17, 1996, the Partnership executed an agreement for
the purchase and sale of Ridge Park (the "Property") with a third
party investor ( the "Buyer"). The estimated sales price of the
Property is $3,385,000 and was determined by arms length
negotiations between the Partnership and the Buyer. The Buyer
has completed its due diligence and the General Partners expect
to close on the sale of the Property in December 1996.
Accordingly, the Property has been reclassified on the
Consolidated Balance Sheet as "Property held for disposition" at
its net book value.
Part I, Item 2 . Management's Discussion and Analysis of
Financial Condition and Results of Operations
Liquidity and Capital Resources
At September 30, 1996, the Partnership had cash and cash
equivalents of $1,447,992, which were invested in unaffiliated
money market funds, relatively unchanged from the balance at
December 31, 1995. The Partnership also maintains a restricted
cash balance, which totaled $470,821 at September 30, 1996,
representing escrows for insurance, real estate taxes, and
property replacements and repairs, required under the terms of
the current mortgage loans. Pursuant to the terms of the loans,
as costs are incurred for property improvements or when real
estate taxes and insurance are due, reimbursements are made from
the escrow accounts maintained by the lender to the Partnership.
The Partnership expects sufficient cash to be generated from
operations to meet its current operating expenses and debt
service requirements.
On October 17, 1996, the Partnership signed a contract to sell
Ridge Park Apartments at a sales price of $3,385,000. The buyer
has completed its due diligence and the transaction is expected
to close in December of this year. As a result, Ridge Park
Apartments has been reclassified as Property held for disposition
on the Partnership's Consolidated Balance Sheet at its net book
value at September 30, 1996.
Should the sale close as expected, net sales proceeds will first
be applied to repay the loan secured by the property. A special
cash distribution will be paid to the limited partners shortly
thereafter.
During the third quarter, interior repairs were performed as
needed at Tierra Catalina and Las Colinas I and II as a result of
tenant turnover. In addition, a portion of the landscaping work
at Tierra Catalina was completed, with the remaining work
currently underway. At Las Colinas I and II, roof repairs are
scheduled to begin early in the fourth quarter and will be
finished by the end of the year.
Accounts payable and accrued expenses increased by $56,269 from
the corresponding period in 1995 due to the timing of payments
and accruals for real estate taxes.
The General Partners declared a cash distribution of $2.00 per
Unit for the quarter ended September 30, 1996 which will be paid
to investors on or about November 15, 1996. The level of future
distributions will be evaluated on a quarterly basis and will
depend on the Partnership's operating results and future cash
needs. It is expected that the level of cash distributions will
be reduced in the future primarily as a result of the anticipated
sale of Ridge Park Apartments, and the corresponding reduction in
the Partnership's cash flow.
Results of Operations
Partnership operations for the three and nine months ended
September 30, 1996, resulted in net losses of $53,822 and
$118,319, respectively, compared with net income of $1,335,673
and $1,214,071 for the same periods in 1995. The change from net
income in the 1995 periods to net losses in the 1996 periods is
attributable to the $1,707,193 gain recognized on the July 1995
sale of Kingston Village and Cedar Bay Village. Excluding the
gain, the Partnership generated losses from operations of
$371,520 and $493,122 for the three and nine months ended
September 30, 1995. The decrease in net loss from operations in
the 1996 periods is the result of decreases in property operating
expenses, interest expense, and depreciation and amortization
expense, partially offset by a decrease in rental income, all
resulting from the sale of the properties. Net cash provided by
operating activities was $562,937 for the nine months ended
September 30, 1996, compared to $595,807 for the same period in
1995. The decrease in net cash provided by operating activities
from the 1995 to 1996 period is primarily due to an increase in
funding to restricted cash in excess of the release of restricted
cash as a result of real estate and insurance escrows.
Rental income for the three and nine months ended September 30,
1996 was $901,581 and $2,743,973, respectively, compared with
$962,608 and $3,395,100 for the same periods in 1995. The
decreases reflect the sale of Kingston Village and Cedar Bay
Village and a decline in occupancy at Tierra Catalina, partially
offset by an increase in rental income at Las Colinas as a result
of increased occupancy and rental rates.
Property operating expenses were lower for the three and nine
months ended September 30, 1996 compared to the same periods in
1995 due to the July 1995 sale of Kingston Village and Cedar Bay
Village. The decreases for each period were partially offset by
an increase in repairs and maintenance expense at Ridge Park.
Interest expense and depreciation and amortization also declined
primarily due to the sale of the two properties. General and
administrative expenses decreased from the 1995 periods to the
1996 periods as a result of reduced legal fees. During the nine
months ended September 30, 1996 and 1995, average occupancy
levels at each of the properties were as follows:
Property 1996 1995
Las Colinas I & II 96% 93%
Ridge Park 95% 96%
Tierra Catalina 89% 92%
Part II Other Information
Items 1-5 Not applicable.
Item 6 Exhibits and reports on Form 8-K.
(a) Exhibits -
(27) Financial Data Schedule
(b) Reports on Form 8-K - No reports on Form 8-K were
filed during the
quarter ended September 30, 1996.
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.
HUTTON/CONAM REALTY INVESTORS 81
BY: RI81 REAL ESTATE SERVICES INC.
General Partner
Date: November 14, 1996 BY: /s/ Paul L. Abbott
Director, President, Chief
Executive Officer and Chief
Financial Officer