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 February 28, 1997
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: 0-11769
HUTTON/CONAM REALTY INVESTORS 3
Exact Name of Registrant as Specified in its Charter
California
State or Other Jurisdiction of 13-3176625
Incorporation or Organization I.R.S. Employer Identification No.
3 World Financial Center, 29th Floor,
New York, NY Attn: Andre Anderson 10285
Address of Principal Executive Offices Zip Code
(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 February 28, At November 30,
1997 1996
Assets
Investments in real estate:
Land $ 5,817,668 $ 5,817,668
Buildings and improvements 22,414,765 22,326,780
28,232,433 28,144,448
Less accumulated depreciation (10,728,627) (10,510,777)
17,503,806 17,633,671
Cash and cash equivalents 953,267 1,084,483
Restricted cash 124,937 84,934
Other assets, net of accumulated
amortization of $173,946 in 1997
and $163,192 in 1996 157,024 173,569
Total Assets $ 18,739,034 $ 18,976,657
Liabilities and Partners' Capital
Liabilities:
Mortgages payable $ 8,400,528 $ 8,434,843
Distribution payable 133,333 222,222
Accounts payable and accrued expenses 168,104 156,786
Due to general partners and affiliates 14,958 15,808
Security deposits 108,524 118,601
Total Liabilities 8,825,447 8,948,260
Partners' Capital (Deficit):
General Partners (911,258) (899,777)
Limited Partners 10,824,845 10,928,174
Total Partners' Capital 9,913,587 10,028,397
Total Liabilities and
Partners' Capital $ 18,739,034 $ 18,976,657
Consolidated Statements of Partners' Capital (Deficit)
For the three months ended February 28, 1997
General Limited
Partners Partners Total
Balance at November 30, 1996 $ (899,777) $ 10,928,174 $ 10,028,397
Net income 1,852 16,671 18,523
Cash distributions (13,333) (120,000) (133,333)
Balance at February 28, 1997 $ (911,258) $ 10,824,845 $ 9,913,587
Consolidated Statements of Operations
For the three months ended February 28 and February 29, 1997 1996
Income
Rental $ 888,461 $ 923,946
Interest and other 11,552 12,673
Total Income 900,013 936,619
Expenses
Property operating 420,177 365,982
Depreciation and amortization 228,604 225,139
Interest 185,246 188,112
General and administrative 47,463 44,662
Total Expenses 881,490 823,895
Net Income $ 18,523 $ 112,724
Net Income Allocated:
To the General Partners $ 1,852 $ 11,272
To the Limited Partners 16,671 101,452
$ 18,523 $ 112,724
Per limited partnership unit:
(80,000 outstanding) $.21 $1.27
Consolidated Statements of Cash Flows
For the three months ended February 28 and February 29, 1997 1996
Cash Flows From Operating Activities:
Net income $ 18,523 $ 112,724
Adjustments to reconcile net income to net cash
provided by operating activities:
Depreciation and amortization 228,604 225,139
Increase (decrease) in cash arising from changes in
operating assets and liabilities:
Fundings to restricted cash (40,003) (38,257)
Release of restricted cash to property operations _ 16,013
Other assets 5,791 1,941
Accounts payable and accrued expenses 11,318 (7,176)
Due to general partners and affiliates (850) 344
Security deposits (10,077) 496
Net cash provided by operating activities 213,306 311,224
Cash Flows From Investing Activities:
Additions to real estate (87,985) _
Net cash used for investing activities (87,985) _
Cash Flows From Financing Activities:
Mortgage principal payments (34,315) (31,449)
Distributions (222,222) (222,222)
Net cash used for financing activities (256,537) (253,671)
Net increase (decrease) in cash and cash equivalents (131,216) 57,553
Cash and cash equivalents, beginning of period 1,084,483 1,060,348
Cash and cash equivalents, end of period $ 953,267 $1,117,901
Supplemental Disclosure of Cash Flow Information:
Cash paid during the period for interest $ 185,246 $ 188,112
Notes to the Consolidated Financial Statements
The unaudited interim consolidated financial statements should be
read in conjunction with the Partnership's annual 1996 audited
consolidated financial statements within Form 10-K.
The unaudited interim consolidated financial statements include
all normal and reoccurring adjustments which are, in the opinion
of management, necessary to present a fair statement of financial
position as of February 28, 1997 and the results of operations
and cash flows for the three months ended February 28, 1997 and
February 29, 1996 and the statement of changes in partners'
capital (deficit) for the three months ended February 28, 1997.
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.
No significant events have occurred subsequent to fiscal year
1996, and no material contingencies exist, which would require
disclosure in this interim report per Regulation S-X, Rule 10-01,
Paragraph (a)(5).
Part I, Item 2 . Management's Discussion and Analysis of
Financial Condition and Results of Operations
Liquidity and Capital Resources
At February 28, 1997, the Partnership had cash and cash
equivalents of $953,267, which were invested in unaffiliated
money market funds, compared with $1,084,483 at December 31,
1996. The decrease reflects cash distributions to Partners,
mortgage principal payments, and additions to real estate
exceeding cash provided by operating activities for the first
quarter. The Partnership also maintains a restricted cash
balance, which totaled $124,937 at February 28, 1997,
representing real estate tax escrows required under the terms of
the Autumn Heights and Skyline Village loans. The Partnership
expects sufficient cash to be generated from operations to meet
its current operating expenses.
During the quarter, the General Partners continued to perform
various improvements at the properties, including roof repairs at
Ponte Vedra Beach Village II. These roof repairs are expected to
be completed during the second quarter of fiscal 1997 and are
anticipated to cost approximately $200,000. Roof repairs are
also required on five of the buildings at Autumn Heights. These
repairs are scheduled to commence in April and are anticipated to
cost approximately $100,000.
The General Partners declared a cash distribution of $1.50 per
Unit for the quarter ended February 28, 1997 which will be paid
to investors on or about April 15, 1997. The distribution level
was reduced from $2.50 per Unit in the preceeding quarter due to
the need to maintain adequate cash reserves to fund required roof
repairs at two of the Partnership's properties (see above). 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.
Results of Operations
Partnership operations for the three months ended February 28,
1997, resulted in net income of $18,523 compared with $112,724 in
the first quarter of fiscal 1996. The decrease in net income for
the three months ended February 28, 1997 is due primarily to a
decrease in rental income and an increase in property operating
expense. Net cash provided by operating activities was $213,306
for the three months ended February 28, 1997, down from $311,224
for the corresponding period in fiscal 1996, reflecting the
decrease in net income.
Rental income for the three months ended February 28, 1997 was
$888,461 compared with $923,946 in the first quarter of fiscal
1996. The decrease is due to lower average occupancy at the
Partnership's properties, reflecting competitive market
conditions in all three markets where the properties are located.
Interest and other income totaled $11,552 for the three months
ended February 28, 1997, largely unchanged from $12,673 in the
first quarter of fiscal 1996.
Property operating expenses totaled $420,177 for the three months
ended February 28, 1997 compared with $365,982 for the
corresponding period in fiscal 1996. The increase reflects
higher repairs and maintenance expense at Skyline Village and
Ponte Vedra Beach Village II, as well as higher real estate tax
expense at Autumn Heights.
During the first three months of fiscal 1997 and 1996, average
occupancy levels at each of the properties were as follows:
Property 1997 1996
Autumn Heights 92% 97%
Ponte Vedra Beach Village II 91% 96%
Skyline Village 93% 95%
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 February 28, 1997.
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 3
BY: RI 3-4 Real Estate Services, Inc.
General Partner
Date: April 14, 1997 BY: /s/ Paul L. Abbott
Paul L. abbott
Director, President, Chief Executive Officer
and Chief Financial Officer