AMERICAN INCOME FUND I
AMERICAN INCOME FUND I-E,
a Massachusetts Limited Partnership
Annual Report to the Partners, December 31, 1996
AMERICAN INCOME FUND I-E,
a Massachusetts Limited Partnership
INDEX TO ANNUAL REPORT TO THE PARTNERS
Page
----
SELECTED FINANCIAL DATA 2
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS 3-7
FINANCIAL STATEMENTS:
Report of Independent Auditors 8
Statement of Financial Position
at December 31, 1996 and 1995 9
Statement of Operations
for the years ended December 31, 1996, 1995 and 1994 10
Statement of Changes in Partners' Capital
for the years ended December 31, 1996, 1995 and 1994 11
Statement of Cash Flows
for the years ended December 31, 1996, 1995 and 1994 12
Notes to the Financial Statements 13-22
ADDITIONAL FINANCIAL INFORMATION:
Schedule of Excess (Deficiency) of Total Cash
Generated to Cost of Equipment Disposed 23
Statement of Cash and Distributable Cash
From Operations, Sales and Refinancings 24
Schedule of Costs Reimbursed to the General
Partner and its Affiliates as Required by
Section 9.4 of the Amended and Restated
Agreement and Certificate of Limited Partnership 25
-1-
SELECTED FINANCIAL DATA
The following data should be read in conjunction with Management's
Discussion and Analysis of Financial Condition and Results of Operations and the
financial statements.
For each of the five years in the period ended December 31, 1996:
Summary of
Operations 1996 1995 1994 1993 1992
- ------------------------- ------------ ------------ ------------ ------------ --------------
Lease revenue $ 5,328,237 $ 5,590,621 $ 7,587,215 $ 6,666,330 $ 5,819,018
Net income $ 1,062,652 $ 261,733 $ 948,185 $ 1,583 $ 1,783,641
Per Unit:
Net income $ 1.14 $ 0.28 $ 1.02 -- $ 1.97
Cash distributions $ 2.40 $ 2.75 $ 2.75 $2.75 $ 2.75
Financial Position
- --------------------------
Total assets $18,074,828 $18,755,667 $22,075,839 $27,339,386 $29,424,276
Total long-term obligations $ 6,586,970 $ 5,839,543 $ 6,657,115 $10,438,981 $ 9,969,486
Partners' capital $10,865,261 $12,035,442 $14,332,162 $15,942,430 $18,499,300
-2-
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Year ended December 31, 1996 compared to the year
ended December 31, 1995 and the year ended December 31, 1995
compared to the year ended December 31, 1994
Overview
- --------
American Income Fund I-E, a Massachusetts Limited Partnership (the
"Partnership") was organized in 1991 as a direct-participation equipment leasing
program to acquire a diversified portfolio of capital equipment subject to lease
agreements with third parties. The Partnership's stated investment objectives
and policies contemplated that the Partnership would wind-up its operations
within approximately seven years of its inception. The value of the
Partnership's equipment portfolio decreases over time due to depreciation
resulting from age and usage of the equipment, as well as technological changes
and other market factors. In addition, the Partnership does not replace
equipment as it is sold; therefore, its aggregate investment value in equipment
declines from asset disposals occurring in the normal course. As a result of
the Partnership's age and a declining equipment portfolio, the General Partner
is evaluating a variety of transactions that will reduce the Partnership's
prospective costs to operate as a publicly registered limited partnership and,
therefore, enhance overall cash distributions to the limited partners. Such a
transaction may involve the sale of the Partnership's remaining equipment or a
transaction that would allow for the consolidation of the Partnership's expenses
with other similarly-organized equipment leasing programs. In order to increase
the marketability of the Partnership's remaining equipment, the General Partner
expects to use the Partnership's available cash and future cash flow to retire
indebtedness. This will negatively effect short-term cash distributions.
Results of Operations
- ---------------------
For the year ended December 31, 1996, the Partnership recognized lease revenue
of $5,328,237 compared to $5,590,621 and $7,587,215 for the years ended December
31, 1995 and 1994, respectively. The decrease in lease revenue from 1994 to
1996 reflects the effects of primary lease term expirations and the sale of
equipment. The Partnership concluded an aircraft exchange in March 1996 (see
discussion below). As a result of this exchange, the Partnership replaced its
ownership interest in a Boeing 747-SP, having aggregate quarterly lease revenues
of $174,279, with interests in six other aircraft (three Boeing 737 aircraft
leased by Southwest Airlines, Inc., two McDonnell Douglas MD-82 aircraft leased
by Finnair OY and one McDonnell Douglas MD-87 aircraft leased by Reno Air,
Inc.), having aggregate quarterly lease revenues of $266,911. The Finnair
Aircraft and the Reno Aircraft were exchanged into the Partnership on March 25
and March 26, 1996, respectively. Accordingly, revenue for the year ended
December 31, 1996 does not fully reflect the annual rents ultimately anticipated
from the like-kind exchange. For the year ended December 31, 1994, the
Partnership recognized lease revenue from related parties of $276,245. No lease
revenue from related parties was recognized during 1995 or 1996. Lease revenue
from related parties reflects revenue earned on containers formerly leased to
ICCU Containers, S.p.A.. (See Note 4 to the financial statements herein).
The Partnership's equipment portfolio includes certain assets in which the
Partnership holds a proportionate ownership interest. In such cases, the
remaining interests are owned by an affiliated equipment leasing program
sponsored by Equis Financial Group Limited Partnership (formerly American
Finance Group), a Massachusetts limited partnership ("EFG"). Proportionate
equipment ownership enables the Partnership to further diversify its equipment
portfolio by participating in the ownership of selected assets, thereby reducing
the general levels of risk which could result from a concentration in any single
equipment type, industry or lessee. The Partnership and each affiliate
individually report, in proportion to their respective ownership interests,
their respective shares of assets, liabilities, revenues, and expenses
associated with the equipment.
Interest income for the year ended December 31, 1996 was $140,049 compared to
$120,358 and $65,224 for the years ended December 31, 1995 and 1994,
respectively. Interest income is typically generated from temporary investment
of rental receipts and equipment sale proceeds in short-term instruments. In
1996, interest
-3-
income included $36,763 earned on cash held in a special-purpose escrow account
in connection with the like-kind exchange transactions, discussed below. During
the years ended December 31, 1996 and 1995, the Partnership earned interest
income of $18,553 and $25,848, respectively, on a note receivable from EFG
resulting from the settlement with ICCU Containers, S.p.A (See Note 4 to the
financial statements herein). All amounts due from EFG pursuant to this note had
been received at December 31, 1996. The amount of future interest income is
expected to fluctuate in relation to prevailing interest rates, the collection
of lease revenue and the proceeds from equipment sales.
In 1996, the Partnership sold equipment having a net book value of $127,837 to
existing lessees and third parties. These sales resulted in a net gain, for
financial statement purposes, of $177,153 compared to a net loss of $109,471 in
1995 on equipment having a net book value of $364,938 and a net loss of $336,717
in 1994 on equipment having a net book value of $1,236,766.
In 1994, the Partnership recorded a write-down of the carrying value of its
27.02% interest in a Boeing 747-SP aircraft (the "Aircraft") leased to United
Air Lines, Inc. ("United"). The resulting charge, representing an impairment,
of $982,000 ($1.06 per limited partnership unit) was based on a comparison of
the estimated net realizable value and corresponding carrying value for the
Partnership's interest in the Aircraft. Net realizable value was estimated
based on (i) third-party appraisals of the Partnership's aircraft and (ii) EFG's
assessment of prevailing market conditions for similar aircraft. In recent
years, market values for used commercial jet aircraft have deteriorated.
Consistent price competition and other pressures within the airline industry
have inhibited sustained profitability for many carriers. Most major airlines
have had to re-evaluate their aircraft fleets and operating strategies. Such
issues complicate the determination of net realizable value for specific
aircraft, and particularly used aircraft, because cost-benefit and market
considerations may differ significantly between the major airlines. Aircraft
condition, age, passenger capacity, distance capability, fuel efficiency, and
other factors also influence market demand and market values for passenger jet
aircraft.
The Aircraft suffered a market decline due to its nature as a Special Purpose
(SP) aircraft which was designed to travel long distances on a non-stop basis.
Distance capability was achieved, in part, by reducing the number of passenger
seats contained on a traditional 747 aircraft. In recent years, new aircraft
have become available which compete with the 747-SP in both passenger capacity
and fuel efficiency. This development has depressed market values of used 747-
SP aircraft and was the basis for the write-down recognized by the Partnership
in 1994.
In September 1995, the Partnership transferred its 27.02% ownership interest
in the United Aircraft, pursuant to the rules for a like-kind exchange for
income tax reporting purposes. The Partnership received aggregate cash
consideration of $2,225,548 including $174,279 for rent accrued through the
transfer date. A portion of the consideration was used to satisfy the balance
of outstanding debt and interest of $339,017. The net cash consideration of
$1,712,252 was deposited into a special-purpose escrow account through a third-
party exchange agent pending the completion of the aircraft exchange. The
Partnership's interest in the Aircraft had a net book value of $2,827,904 at the
date of transfer and resulted in a net loss for financial reporting purposes of
$776,635.
In November 1995, the Partnership partially replaced the United Aircraft with
an 11.74% interest in the Southwest Aircraft, at an aggregate cost of
$1,718,912. To acquire the interests in the Southwest Aircraft, the Partnership
obtained financing of $1,282,711 from a third-party lender and utilized $436,201
of the cash consideration received from the transfer of the United Aircraft.
The remaining ownership interest of 88.26% in the Southwest Aircraft is held by
affiliated equipment leasing programs sponsored by EFG.
Additionally, in March 1996, the Partnership completed the replacement of the
United Aircraft with the acquisitions of a 9.71% ownership interest in the
Finnair Aircraft and a 17.43% ownership interest in the Reno Aircraft at a total
cost to the Partnership of $2,718,900 and $2,367,806, respectively. To acquire
the ownership interest in the Finnair Aircraft, the Partnership paid $909,035
and obtained financing of $1,809,865 from a third-party lender. To acquire the
ownership interest in the Reno Aircraft, the Partnership paid $404,693 and
obtained financing of $1,963,113 from a third-party lender. The remaining
ownership interests of 90.29% and 82.57% in the Finnair Aircraft and the Reno
Aircraft, respectively, are held by affiliated equipment leasing programs
sponsored by EFG.
-4-
It cannot be determined whether future sales of equipment will result in a net
gain or a net loss to the Partnership, as such transactions will be dependent
upon the condition and type of equipment being sold and its marketability at the
time of sale. In addition, the amount of gain or loss reported for financial
statement purposes is partly a function of the amount of accumulated
depreciation associated with the equipment being sold.
The ultimate realization of residual value for any type of equipment is
dependent upon many factors, including EFG's ability to sell and re-lease
equipment. Changing market conditions, industry trends, technological advances,
and many other events can converge to enhance or detract from asset values at
any given time. EFG attempts to monitor these changes in order to identify
opportunities which may be advantageous to the Partnership and which will
maximize total cash returns for each asset.
The total economic value realized upon final disposition of each asset is
comprised of all primary lease term revenue generated from that asset, together
with its residual value. The latter consists of cash proceeds realized upon the
asset's sale in addition to all other cash receipts obtained from renting the
asset on a re-lease, renewal or month-to-month basis. The Partnership
classifies such residual rental payments as lease revenue. Consequently, the
amount of gain or loss reported in the financial statements may not be
indicative of the total residual value the Partnership achieved from leasing the
equipment.
Depreciation and amortization expense was $3,688,916, $3,853,824 and
$4,428,290 for the years ended December 31, 1996, 1995 and 1994, respectively.
For financial reporting purposes, to the extent that an asset is held on primary
lease term, the Partnership depreciates the difference between (i) the cost of
the asset and (ii) the estimated residual value of the asset at the date of
primary lease expiration on a straight-line basis over such term. For purposes
of this policy, estimated residual values represent estimates of equipment
values at the date of primary lease expiration. To the extent that equipment is
held beyond its primary lease term, the Partnership continues to depreciate the
remaining net book value of the asset on a straight-line basis over the asset's
remaining economic life.
Interest expense was $595,554 or 11.2% of lease revenue in 1996, compared to
$457,049 or 8.2% of lease revenue in 1995 and $667,950 or 8.8% of lease revenue
in 1994. The increase in interest expense in 1996 compared to 1995 was due
primarily to interest incurred in connection with the leveraging obtained to
finance the like-kind exchange transactions, discussed above. Interest expense
in future years is expected to decline in amount and as a percentage of lease
revenue as the principal balance of notes payable is reduced through the
application of rent receipts to outstanding debt. In addition, the General
Partner expects to use a portion of the Partnership's available cash and future
cash flow to retire indebtedness (see Overview).
Management fees were approximately 2.9% of lease revenue during each of the
years ended December 31, 1996, 1995 and 1994. Management fees are based on 5%
of gross lease revenue generated by operating leases and 2% of gross lease
revenue generated by full payout leases.
Operating expenses consist principally of administrative charges, professional
service costs, such as audit and legal fees, as well as printing, distribution
and remarketing expenses. In certain cases, equipment storage or repairs and
maintenance costs may be incurred in connection with equipment being remarketed.
Collectively, operating expenses represented 3.1%, 2.1% and less than 1% of
lease revenue in 1996, 1995 and 1994, respectively. The increase in operating
expenses from 1995 to 1996 was due principally to costs incurred in connection
with the like-kind exchange transactions, discussed above. The increase in
operating expenses from 1994 to 1995 was primarily attributable to an increase
in professional service costs and legal costs incurred in connection with the
like-kind exchange of certain cargo containers (See Note 4 to the financial
statements herein). The amount of future operating expenses cannot be predicted
with certainty; however, such expenses are usually higher during the acquisition
and liquidation phases of a partnership. Other fluctuations typically occur in
relation to the volume and timing of remarketing activities.
-5-
Liquidity and Capital Resources and Discussion of Cash Flows
- ------------------------------------------------------------
The Partnership by its nature is a limited life entity which was established
for specific purposes described in the preceding "Overview". As an equipment
leasing program, the Partnership's principal operating activities derive from
asset rental transactions. Accordingly, the Partnership's principal source of
cash from operations is provided by the collection of periodic rents. These
cash inflows are used to satisfy debt service obligations associated with
leveraged leases, and to pay management fees and operating costs. Operating
activities generated net cash inflows of $4,965,954, $4,690,110 and $6,958,354
in 1996, 1995, and 1994, respectively. Future renewal, re-lease and equipment
sale activities will cause a decline in the Partnership's lease revenue and
corresponding sources of operating cash. Overall, expenses associated with
rental activities, such as management fees, and net cash flow from operating
activities will also decline as the Partnership experiences a higher frequency
of remarketing events.
Ultimately, the Partnership will dispose of all assets under lease. This will
occur principally through sale transactions whereby each asset will be sold to
the existing lessee or to a third party. Generally, this will occur upon
expiration of each asset's primary or renewal/re-lease term. In certain
instances, casualty or early termination events may result in the disposal of an
asset. Such circumstances are infrequent and usually result in the collection
of stipulated cash settlements pursuant to terms and conditions contained in the
underlying lease agreements.
Cash expended for equipment acquisitions and cash realized from asset disposal
transactions are reported under investing activities on the accompanying
Statement of Cash Flows. For the year ended December 31, 1996, the Partnership
expended $37,677 in connection with the like-kind exchange transactions referred
to above. There were no equipment acquisitions in the corresponding periods in
1995 or 1994. During 1996, the Partnership realized $304,990 in equipment sale
proceeds compared to $255,467 and $900,049 in 1995 and 1994, respectively.
Future inflows of cash from asset disposals will vary in timing and amount and
will be influenced by many factors including, but not limited to, the frequency
and timing of lease expirations, the type of equipment being sold, its condition
and age, and future market conditions.
The Partnership obtained long-term financing in connection with certain
equipment leases. The repayments of principal are reported as a component of
financing activities. Each note payable is recourse only to the specific
equipment financed and to the minimum rental payments contracted to be received
during the debt amortization period (which period generally coincides with the
lease rental term). As rental payments are collected, a portion or all of the
rental payment is used to repay the associated indebtedness. In future years,
the amount of cash used to repay debt obligations is scheduled to decline as the
principal balance of notes payable is reduced through the collection and
application of rents. However, the amount of cash used to repay debt
obligations may fluctuate due to the use of the Partnership's available cash and
future cash flow to retire indebtedness (see Overview). In addition, the
Partnership has balloon payment obligations at the expiration of the respective
primary lease terms related to the Finnair Aircraft and the Reno Aircraft of
$922,830 and $555,597, respectively.
Cash distributions to the General and Limited Partners are declared and
generally paid within fifteen days following the end of each calendar quarter.
The payment of such distributions is presented as a component of financing
activities. For the year ended December 31, 1996, the Partnership declared
total cash distributions of Distributable Cash From Operations and Distributable
Cash From Sales and Refinancings of $2,232,833. In accordance with the Amended
and Restated Agreement and Certificate of Limited Partnership, the Limited
Partners were allocated 95% of these distributions, or $2,121,191 and the
General Partner was allocated 5%, or $111,642. The fourth quarter 1996 cash
distribution was paid on January 13, 1997.
Cash distributions paid to the Limited Partners consist of both a return of
and a return on capital. Cash distributions do not represent and are not
indicative of yield on investment. Actual yield on investment cannot be
determined with any certainty until conclusion of the Partnership and will be
dependent upon the collection of all future contracted rents, the generation of
renewal and/or re-lease rents, and the residual value realized for each asset at
its disposal date. Future market conditions, technological changes, the ability
of EFG to manage and remarket the assets, and many other events and
-6-
circumstances, could enhance or detract from individual asset yields and the
collective performance of the Partnership's equipment portfolio.
The future liquidity of the Partnership will be influenced by the foregoing
and will be greatly dependent upon the collection of contractual rents and the
outcome of residual activities. The General Partner anticipates that cash
proceeds resulting from these sources will satisfy the Partnership's future
expense obligations. However, the amount of cash available for distribution in
future periods will fluctuate. Equipment lease expirations and asset disposals
will cause the Partnership's net cash from operating activities to diminish over
time; and equipment sale proceeds will vary in amount and period of realization.
In addition, the Partnership may be required to incur asset refurbishment or
upgrade costs in connection with future remarketing activities. Accordingly,
fluctuations in the level of quarterly cash distributions will occur during the
life of the Partnership.
-7-
REPORT OF INDEPENDENT AUDITORS
------------------------------
To the Partners of American Income Fund I-E,
a Massachusetts Limited Partnership:
We have audited the accompanying statements of financial position of
American Income Fund I-E, a Massachusetts Limited Partnership as of December 31,
1996 and 1995, and the related statements of operations, changes in partners'
capital, and cash flows for each of the three years in the period ended December
31, 1996. These financial statements are the responsibility of the
Partnership's management. 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, the financial statements referred to above present fairly,
in all material respects, the financial position of American Income Fund I-E, a
Massachusetts Limited Partnership at December 31, 1996 and 1995, and the results
of its operations and its cash flows for each of the three years in the period
ended December 31, 1996, in conformity with generally accepted accounting
principles.
Our audits were conducted for the purpose of forming an opinion on the basic
financial statements taken as a whole. The Additional Financial Information
identified in the Index to Annual Report to the Partners is presented for
purposes of additional analysis and is not a required part of the basic
financial statements. Such information has been subjected to the auditing
procedures applied in our audits of the basic financial statements and, in our
opinion, is fairly stated in all material respects in relation to the basic
financial statements taken as a whole.
ERNST & YOUNG LLP
Boston, Massachusetts
March 14, 1997
-8-
AMERICAN INCOME FUND I-E,
a Massachusetts Limited Partnership
STATEMENT OF FINANCIAL POSITION
December 31, 1996 and 1995
1996 1995
------------- -------------
ASSETS
- ------
Cash and cash equivalents $ 1,838,896 $ 2,189,633
Contractual right for equipment -- 1,276,051
Rents receivable 864,959 1,087,061
Accounts receivable - affiliate 239,386 130,911
Note receivable - affiliate -- 210,377
Equipment at cost, net of accumulated
depreciation of $14,050,647 and
$11,496,078 at December 31, 1996
and 1995, respectively 15,131,587 13,860,717
Organization costs, net of accumulated
amortization of $5,000 and $4,083
at December 31, 1996
and 1995, respectively -- 917
----------- -----------
Total assets $18,074,828 $18,755,667
=========== ===========
LIABILITIES AND PARTNERS' CAPITAL
- ---------------------------------
Notes payable $ 6,586,970 $ 5,839,543
Accrued interest 96,123 68,000
Accrued liabilities 23,250 21,770
Accrued liabilities - affiliate 34,223 11,875
Deferred rental income 155,008 139,424
Cash distributions payable to partners 313,993 639,613
----------- -----------
Total liabilities 7,209,567 6,720,225
----------- -----------
Partners' capital (deficit):
General Partner (431,088) (372,579)
Limited Partnership Interests
(883,829.31 Units; initial purchase
price of $25 each) 11,296,349 12,408,021
----------- -----------
Total partners' capital 10,865,261 12,035,442
----------- -----------
Total liabilities and partners'
capital $18,074,828 $18,755,667
=========== ===========
The accompanying notes are an integral part of
these financial statements.
-9-
AMERICAN INCOME FUND I-E,
a Massachusetts Limited Partnership
STATEMENT OF OPERATIONS
for the years ended December 31, 1996, 1995 and 1994
1996 1995 1994
----------- ------------ ------------
Income:
Lease revenue $5,328,237 $5,590,621 $7,310,970
Lease revenue - related party -- -- 276,245
Interest income 140,049 120,358 65,224
Interest income - affiliate 18,553 25,848 --
Gain (loss) on sale of equipment 177,153 (109,471) (336,717)
Loss on exchange of equipment -- (776,635) --
---------- ---------- ----------
Total income 5,663,992 4,850,721 7,315,722
---------- ---------- ----------
Expenses:
Depreciation and amortization 3,688,916 3,853,824 4,428,290
Write-down of equipment -- -- 982,000
Interest expense 595,554 457,049 667,950
Equipment management fees
- affiliate 154,545 161,615 223,277
Operating expenses - affiliate 162,325 116,500 66,020
---------- ---------- ----------
Total expenses 4,601,340 4,588,988 6,367,537
---------- ---------- ----------
Net income $1,062,652 $ 261,733 $ 948,185
========== ========== ==========
Net income
per limited partnership unit $ 1.14 $ 0.28 $ 1.02
========== ========== ==========
Cash distributions declared
per limited partnership unit $ 2.40 $ 2.75 $ 2.75
========== ========== ==========
The accompanying notes are an integral part of
these financial statements.
-10-
AMERICAN INCOME FUND I-E,
a Massachusetts Limited Partnership
STATEMENT OF CHANGES IN PARTNERS' CAPITAL
for the years ended December 31, 1996, 1995 and 1994
General Limited Partners
Partner -------------------------
Amount Units Amount Total
----------- ---------- ------------- -------------
Balance at December 31, 1993 $(177,229) 883,829.31 $16,119,659 $15,942,430
Net income - 1994 47,409 -- 900,776 948,185
Cash distributions declared (127,923) -- (2,430,530) (2,558,453)
--------- ---------- ----------- -----------
Balance at December 31, 1994 (257,743) 883,829.31 14,589,905 14,332,162
Net income - 1995 13,087 -- 248,646 261,733
Cash distributions declared (127,923) -- (2,430,530) (2,558,453)
--------- ---------- ----------- -----------
Balance at December 31, 1995 (372,579) 883,829.31 12,408,021 12,035,442
Net income - 1996 53,133 -- 1,009,519 1,062,652
Cash distributions declared (111,642) -- (2,121,191) (2,232,833)
--------- ---------- ----------- -----------
Balance at December 31, 1996 $(431,088) 883,829.31 $11,296,349 $10,865,261
========= ========== =========== ===========
The accompanying notes are an integral part of
these financial statements.
-11-
AMERICAN INCOME FUND I-E,
a Massachusetts Limited Partnership
STATEMENT OF CASH FLOWS
for the years ended December 31, 1996, 1995 and 1994
1996 1995 1994
-------------- -------------- --------------
Cash flows from (used in)
operating activities:
Net income $ 1,062,652 $ 261,733 $ 948,185
Adjustments to reconcile net
income to net cash from
operating activities:
Depreciation and
amortization 3,688,916 3,853,824 4,428,290
Write-down of equipment -- -- 982,000
(Gain) loss on sale of
equipment (177,153) 109,471 336,717
Loss on exchange of
equipment -- 776,635 --
Changes in assets and
liabilities:
Decrease (increase) in:
Rents receivable 222,102 (421,469) 20,141
Accounts receivable -
affiliate (108,475) (29,425) 299,284
Note receivable -
affiliate 210,377 160,299 --
Increase (decrease) in:
Accrued interest 28,123 502 (54,359)
Accrued liabilities 1,480 6,270 2,500
Accrued liabilities -
affiliate 22,348 5,944 5,931
Deferred rental income 15,584 (33,674) (10,335)
----------- ----------- -----------
Net cash from operating
activities 4,965,954 4,690,110 6,958,354
----------- ----------- -----------
Cash flows from (used in)
investing activities:
Purchase of equipment (37,677) -- --
Proceeds from equipment
sales 304,990 255,467 900,049
----------- ----------- -----------
Net cash from investing
activities 267,313 255,467 900,049
----------- ----------- -----------
Cash flows used in financing
activities:
Principal payments - notes
payable (3,025,551) (2,686,336) (3,781,866)
Distributions paid (2,558,453) (2,558,453) (2,558,453)
----------- ----------- -----------
Net cash used in
financing activities (5,584,004) (5,244,789) (6,340,319)
----------- ----------- -----------
Net increase (decrease) in
cash and cash equivalents (350,737) (299,212) 1,518,084
Cash and cash equivalents at
beginning of year 2,189,633 2,488,845 970,761
----------- ----------- -----------
Cash and cash equivalents at
end of year $ 1,838,896 $ 2,189,633 $ 2,488,845
=========== =========== ===========
Supplemental disclosure of
cash flow information:
Cash paid during the year
for interest $ 567,431 $ 456,547 $ 722,309
=========== =========== ===========
Supplemental disclosure of non-cash investing and financing activities:
See Notes 3 and 4 to the financial statements.
The accompanying notes are an integral part of
these financial statements.
-12-
AMERICAN INCOME FUND I-E,
a Massachusetts Limited Partnership
Notes to the Financial Statements
December 31, 1996
NOTE 1 - ORGANIZATION AND PARTNERSHIP MATTERS
- ---------------------------------------------
The Partnership was organized as a limited partnership under the
Massachusetts Uniform Limited Partnership Act (the "Uniform Act") on August 29,
1991, for the purpose of acquiring and leasing to third parties a diversified
portfolio of capital equipment. Partners' capital initially consisted of
contributions of $1,000 from the General Partner (AFG Leasing VI Incorporated)
and $100 from the Initial Limited Partner (AFG Assignor Corporation). On
December 4, 1991, the Partnership concluded an Interim Closing and issued
587,079.96 units of limited partnership interest (the "Units") to 654 investors
for a purchase price of $14,569,875. Included in the 587,079.96 units were
4,284.96 bonus units. On January 31, 1992, the Partnership concluded its Final
Closing. An additional 296,749.35 units (including 626.35 bonus units) were
purchased for an additional purchase price of $7,403,075 and an additional 735
investors became Limited Partners of the Partnership. As of January 31, 1992,
an aggregate total of 883,829.31 units (including 4,911.31 bonus units) had been
purchased for an aggregate total purchase price of $21,972,950 and an aggregate
of 1,089 investors had become Limited Partners of the Partnership. The
Partnership's General Partner, AFG Leasing VI Incorporated, is a Massachusetts
corporation formed in 1990 and an affiliate of Equis Financial Group Limited
Partnership (formerly American Finance Group), a Massachusetts limited
partnership ("EFG"). The General Partner is not required to make any other
capital contributions except as may be required under the Uniform Act and
Section 6.1(b) of the Amended and Restated Agreement and Certificate of Limited
Partnership (the "Restated Agreement, as amended").
Significant operations commenced on December 4, 1991 when the Partnership
made its initial equipment acquisition. Pursuant to the Restated Agreement, as
amended, Distributable Cash From Operations and Distributable Cash From Sales or
Refinancings will be allocated 95% to the Limited Partners and 5% to the General
Partner.
Under the terms of a Management Agreement between the Partnership and EFG,
management services are provided by EFG to the Partnership at fees which the
General Partner believes to be competitive for similar services. (Also see
Note 4.)
EFG is a Massachusetts limited partnership formerly known as American
Finance Group ("AFG"). AFG was established in 1988 as a Massachusetts general
partnership and succeeded American Finance Group, Inc., a Massachusetts
corporation organized in 1980. EFG and its subsidiaries (collectively, the
"Company") are engaged in various aspects of the equipment leasing business,
including EFG's role as Equipment Manager or Advisor to the Partnership and
several other Direct-Participation equipment leasing programs sponsored or co-
sponsored by EFG (the "Other Investment Programs"). The Company arranges to
broker or originate equipment leases, acts as remarketing agent and asset
manager, and provides leasing support services, such as billing, collecting, and
asset tracking.
The general partner of EFG, with a 1% controlling interest, is Equis
Corporation, a Massachusetts corporation owned and controlled entirely by Gary
D. Engle, its President and Chief Executive Officer. Equis Corporation also
owns a controlling 1% general partner interest in EFG's 99% limited partner, GDE
Acquisition Limited Partnership ("GDE LP"). Equis Corporation and GDE LP were
established in December 1994 by Mr. Engle for the sole purpose of acquiring the
business of AFG.
In January 1996, the Company sold certain assets of AFG relating primarily
to the business of originating new leases, and the name "American Finance
Group," and its acronym, to a third party (the "Buyer"). AFG changed its name
to Equis Financial Group Limited Partnership after the sale was concluded.
Pursuant to terms of the sale agreements, EFG agreed not to compete with the
Buyer's lease origination business for a period of five years; however, EFG is
permitted to originate certain equipment leases, principally those involving
non-investment grade lessees and ocean-going vessels, which are not in
competition with the Buyer. In addition, the sale agreements specifically
reserved to EFG the rights to continue using the name American Finance Group and
its
-13-
AMERICAN INCOME FUND I-E,
a Massachusetts Limited Partnership
Notes to the Financial Statements
(Continued)
acronym in connection with the Partnership and the Other Investment Programs
and to continue managing all assets owned by the Partnership and the Other
Investment Programs, including the right to satisfy all required equipment
acquisitions utilizing either brokers or the Buyer. Geoffrey A. MacDonald,
Chairman of Equis Corporation and Gary D. Engle agreed not to compete with the
sold business on terms and conditions similar to those for the Company.
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
- ---------------------------------------------------
Statement of Cash Flows
- -----------------------
The Partnership considers liquid investment instruments purchased with a
maturity of three months or less to be cash equivalents. From time to time, the
Partnership invests excess cash with large institutional banks in reverse
repurchase agreements with overnight maturities. Under the terms of the
agreements, title to the underlying securities passes to the Partnership. The
securities underlying the agreements are book entry securities. At December 31,
1996, the Partnership had $1,735,000 invested in reverse repurchase agreements
secured by U.S. Treasury Bills or interests in U.S. Government securities.
Revenue Recognition
- -------------------
Rents are payable to the Partnership monthly, quarterly or semi-annually and
no significant amounts are calculated on factors other than the passage of time.
The leases are accounted for as operating leases and are noncancellable. Rents
received prior to their due dates are deferred. Future minimum rents of
$9,562,094 are due as follows:
For the year ending December 31, 1997 $4,100,992
1998 2,182,632
1999 1,083,947
2000 668,071
2001 639,895
Thereafter 886,557
----------
Total $9,562,094
==========
Revenue from major individual lessees which accounted for 10% or more of
lease revenue during the years ended December 31, 1996, 1995 and 1994 is as
follows:
1996 1995 1994
----------- ----------- -----------
Gearbulk Shipowning Ltd (Formerly $1,077,488 $1,076,038 $1,076,038
Kristian Gerhard Jebsen
Skipsrederi A/S)
National Steel Corporation $ 722,342 $ 754,006 --
General Motors Corporation -- $ 689,623 --
In September 1995, the Partnership transferred its ownership interest in a
Boeing 747-SP-21 commercial jet aircraft (the "United Aircraft") to the existing
lessee, United Air Lines, Inc., pursuant to the rules for a like-kind exchange
transaction for income tax reporting purposes (See Note 4 herein). In November
1995, the Partnership partially replaced the United Aircraft with an 11.74%
interest in three Boeing 737-2H4 aircraft leased to Southwest
-14-
AMERICAN INCOME FUND I-E,
a Massachusetts Limited Partnership
Notes to the Financial Statements
(Continued)
Airlines, Inc. (the "Southwest Aircraft"). The Partnership will receive
approximately $338,000 of rental revenue in each of the years ending December
31, 1999, and $28,000 in the year ending December 31, 2000, pursuant to the
Southwest Aircraft lease agreement.
Additionally, in March 1996, the Partnership completed the replacement of
the United Aircraft with the acquisitions of a 9.71% ownership interest in two
McDonnell-Douglas MD-82 Aircraft leased by Finnair OY (the "Finnair Aircraft")
and a 17.43% ownership interest in a McDonnell-Douglas MD-87 aircraft leased by
Reno Air, Inc. (the "Reno Aircraft"). The Partnership will receive
approximately $419,000 of rental revenue in each of the years in the period
ending December 31, 1998 and approximately $105,000 in the year ending December
31, 1999 pursuant to the Finnair Aircraft lease agreement. With respect to the
Reno Aircraft lease agreement, the Partnership will receive approximately
$311,000 of rental revenue in each of the years in the period ending December
31, 2002. Pursuant to the Reno Aircraft lease agreement, rents are adjusted
monthly for changes of the London Inter-Bank Offered Rate ("LIBOR"). Future
rents reported above reflect the most recent LIBOR effected rental payment.
Use of Estimates
- ----------------
The preparation of the financial statements in conformity with generally
accepted accounting principles requires the use of estimates and assumptions
that affect the amounts reported in the financial statements and accompanying
notes. Actual results could differ from those estimates.
Equipment on Lease
- ------------------
All equipment was acquired from EFG, one of its Affiliates or from third-
party sellers. Equipment cost represents asset base price plus acquisition fees
and was determined in accordance with the Restated Agreement, as amended, and
certain regulatory guidelines. Asset base price is affected by the relationship
of the seller to the Partnership as summarized herein. Where the seller of the
equipment was EFG or an Affiliate, asset base price was the lower of (i) the
actual price paid for the equipment by EFG or the Affiliate plus all actual
costs accrued by EFG or the Affiliate while carrying the equipment less the
amount of all rents earned by EFG or the Affiliate prior to selling the
equipment or (ii) fair market value as determined by the General Partner in its
best judgment, including all liens and encumbrances on the equipment and other
actual expenses. Where the seller of the equipment was a third party who did
not manufacture the equipment, asset base price was the lower of (i) the price
invoiced by the third party or (ii) fair market value as determined by the
General Partner. Where the seller of the equipment was a third party who also
manufactured the equipment, asset base price was the manufacturer's invoice
price, which price was considered to be representative of fair market value.
Depreciation and Amortization
- -----------------------------
The Partnership's depreciation policy is intended to allocate the cost of
equipment over the period during which it produces economic benefit. The
principal period of economic benefit is considered to correspond to each asset's
primary lease term, which term generally represents the period of greatest
revenue potential for each asset. Accordingly, to the extent that an asset is
held on primary lease term, the Partnership depreciates the difference between
(i) the cost of the asset and (ii) the estimated residual value of the asset on
a straight-line basis over such term. For purposes of this policy, estimated
residual values represent estimates of equipment values at the date of primary
lease expiration. To the extent that an asset is held beyond its primary lease
term, the Partnership continues to depreciate the remaining net book value of
the asset on a straight-line basis over the asset's remaining economic life.
Periodically, the General Partner evaluates the net carrying value of equipment
to determine whether it exceeds estimated net realizable value. Adjustments to
reduce the net carrying value of equipment are recorded in those instances where
estimated net realizable value is considered to be less than net
-15-
AMERICAN INCOME FUND I-E,
a Massachusetts Limited Partnership
Notes to the Financial Statements
(Continued)
carrying value. Such adjustments are reflected separately on the accompanying
Statement of Operations as Write-Down of Equipment.
The ultimate realization of residual value for any type of equipment is
dependent upon many factors, including EFG's ability to sell and re-lease
equipment. Changing market conditions, industry trends, technological advances,
and many other events can converge to enhance or detract from asset values at
any given time. EFG attempts to monitor these changes in order to identify
opportunities which may be advantageous to the Partnership and which will
maximize total cash returns for each asset.
Organization costs are amortized using the straight-line method over a
period of five years.
Accrued Liabilities - Affiliate
- -------------------------------
Unpaid operating expenses paid by EFG on behalf of the Partnership and
accrued but unpaid administrative charges are reported as Accrued Liabilities -
Affiliate. (See Note 4.)
Allocation of Profits and Losses
- --------------------------------
For financial statement purposes, net income or loss is allocated to each
Partner according to their respective ownership percentages (95% to the Limited
Partners and 5% to the General Partner). See Note 6 for allocation of income or
loss for income tax purposes.
Net Income and Cash Distributions Per Unit
- ------------------------------------------
Net income and cash distributions per Unit are based on 883,829.31 Units
outstanding during each of the three years in the period ended December 31, 1996
and are computed after allocation of the General Partner's 5% share of net
income and cash distributions.
Provision for Income Taxes
- --------------------------
No provision or benefit from income taxes is included in the accompanying
financial statements. The Partners are responsible for reporting their
proportionate shares of the Partnership's taxable income or loss and other tax
attributes on their tax returns.
Impact of Recently Issued Accounting Standards
- ----------------------------------------------
In March 1995, the Financial Accounting Standards Board issued Statement No.
121, Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to Be Disposed Of, which requires impairment losses to be recorded on
long-lived assets used in operations when indicators of impairment are present
and the undiscounted cash flows estimated to be generated by those assets are
less than the assets' carrying amount. Statement 121 also addresses the
accounting for long-lived assets that are expected to be disposed of. The
Partnership adopted Statement 121 in the first quarter of 1996. The adoption of
Statement 121 did not have a material effect on the financial statements of the
Partnership.
NOTE 3 - EQUIPMENT
- ------------------
The following is a summary of equipment owned by the Partnership at December
31, 1996. In the opinion of EFG, the acquisition cost of the equipment did not
exceed its fair market value.
-16-
AMERICAN INCOME FUND I-E,
a Massachusetts Limited Partnership
Notes to the Financial Statements
(Continued)
Lease Term Equipment
Equipment Type (Months) at Cost Location
- --------------------------------- ----------- ------------- --------------------------------------
Aircraft 39-81 $ 8,697,671 NV/TX/WA/Foreign
Vessels 72 5,160,573 Foreign
Materials handling 8-60 5,016,620 DE/IL/MI/MN/NC/NJ/OH/PA/SC SD/TN/TX/WV
Construction and mining 36-72 2,709,146 IL/MI/MN/PA/WV
Trailers/intermodel containers 99 1,773,184 CA
Locomotives 60 1,572,196 CA
Tractors and heavy duty trucks 60-78 1,493,330 CA/IL/KY/MN/NY/OR/WA
General purpose plant/warehouse 72 1,193,417 CA
Retail store fixtures 48 687,947 FL
Communications 12-48 659,442 FL/NY/VA
Furniture and fixtures 60 83,479 NY
Photocopying 12-36 68,633 CA/CT/IL/NJ
Computers and peripherals 1-36 66,596 FL/NY/OH
------------
Total equipment cost 29,182,234
Accumulated depreciation (14,050,647)
------------
Equipment, net of accumulated depreciation $ 15,131,587
============
The Partnership recorded a write-down of the carrying value of its 27.02%
interest in a Boeing 747-SP aircraft (the "Aircraft"), representing an
impairment, during the year ended December 31, 1994. The resulting charge,
$982,000 ($1.06 per limited partnership unit) was based on a comparison of
estimated net realizable value and corresponding carrying value for the
Partnership's interest in the Aircraft.
In September 1995, the Partnership transferred its 27.02% ownership interest
in the United Aircraft, pursuant to the rules for a like-kind exchange for
income tax reporting purposes (See Note 2 herein). In November 1995, the
Partnership partially replaced the United Aircraft with an 11.74% interest in
the Southwest Aircraft, at an aggregate cost of $1,718,912. To acquire the
interests in the Southwest Aircraft, the Partnership obtained financing of
$1,282,711 from a third-party lender and utilized $436,201 of the cash
consideration received from the transfer of the United Aircraft. The remaining
ownership interest of 88.26% in the Southwest Aircraft is held by affiliated
equipment leasing programs sponsored by EFG.
Additionally, in March 1996, the Partnership completed the replacement of the
United Aircraft with the acquisitions of a 9.71% ownership interest in the
Finnair Aircraft and a 17.43% ownership interest in the Reno Aircraft at a total
cost to the Partnership of $2,718,900 and $2,367,806, respectively. To acquire
the ownership interest in the Finnair Aircraft, the Partnership paid $909,035 in
cash and obtained financing of $1,809,865 from a third-party lender. To acquire
the ownership interest in the Reno Aircraft, the Partnership paid $404,693 in
cash and obtained financing of $1,963,113 from a third-party lender. The
remaining ownership interests of 90.29% and 82.57% in the Finnair Aircraft and
the Reno Aircraft, respectively, are held by affiliated equipment leasing
programs sponsored by EFG.
-17-
AMERICAN INCOME FUND I-E,
a Massachusetts Limited Partnership
Notes to the Financial Statements
(Continued)
In certain cases, the cost of the Partnership's equipment represents a
proportionate ownership interest. The remaining interests are owned by EFG or
an affiliated equipment leasing program sponsored by EFG. The Partnership and
each affiliate individually report, in proportion to their respective ownership
interests, their respective shares of assets, liabilities, revenues, and
expenses associated with the equipment. Proportionate equipment ownership
enables the Partnership to further diversify its equipment portfolio by
participating in the ownership of selected assets, thereby reducing the general
levels of risk which could result from a concentration in any single equipment
type, industry or lessee. At December 31, 1996, the Partnership's equipment
portfolio included equipment having a proportionate original cost of
$16,945,333, representing approximately 58% of total equipment cost.
Certain of the equipment and related lease payment streams were used to
secure term loans with third-party lenders. The preceding summary of equipment
includes leveraged equipment having an original cost of approximately
$21,345,000 and a net book value of approximately $13,656,000 at December 31,
1996. (See Note 5.)
Generally, the costs associated with maintaining, insuring and operating the
Partnership's equipment are incurred by the respective lessees pursuant to terms
specified in their individual lease agreements with the Partnership.
As equipment is sold to third parties, or otherwise disposed of, the
Partnership recognizes a gain or loss equal to the difference between the net
book value of the equipment at the time of sale or disposition and the proceeds
realized upon sale or disposition. The ultimate realization of estimated
residual value in the equipment is dependent upon, among other things, EFG's
ability to maximize proceeds from selling or re-leasing the equipment upon the
expiration of the primary lease terms. The summary above includes equipment
held for sale or re-lease with a cost and net book value of approximately
$1,060,000 and $211,000 respectively, at December 31, 1996. The General Partner
is actively seeking the sale or re-lease of all such equipment.
NOTE 4 - RELATED PARTY TRANSACTIONS
- -----------------------------------
All operating expenses incurred by the Partnership are paid by EFG on behalf
of the Partnership and EFG is reimbursed at its actual cost for such
expenditures. Fees and other costs incurred during the years ended December 31,
1996, 1995 and 1994, which were paid or accrued by the Partnership to EFG or its
Affiliates, are as follows:
1996 1995 1994
--------- --------- ---------
Equipment management fees $154,545 $161,615 $223,277
Administrative charges 39,739 21,000 12,000
Reimbursable operating
expenses due to third parties 122,586 95,500 54,020
-------- -------- --------
Total $316,870 $278,115 $289,297
======== ======== ========
As provided under the terms of the Management Agreement, EFG is compensated
for its services to the Partnership. Such services include all aspects of
acquisition, management and sale of equipment. For acquisition services, EFG is
compensated by an amount equal to 2.23% of Equipment Base Price paid by the
Partnership. For management services, EFG is compensated by an amount equal to
the lesser of (i) 5% of gross operating lease rental revenue and 2% of gross
full payout lease rental revenue received by the Partnership or (ii) fees
-18-
AMERICAN INCOME FUND I-E,
a Massachusetts Limited Partnership
Notes to the Financial Statements
(Continued)
which the General Partner reasonably believes to be competitive for similar
services for similar equipment. Both of these fees are subject to certain
limitations defined in the Management Agreement. Compensation to EFG for
services connected to the sale of equipment is calculated as the lesser of (i)
3% of gross sale proceeds or (ii) one-half of reasonable brokerage fees
otherwise payable under arm's length circumstances. Payment of the remarketing
fee is subordinated to Payout and is subject to certain limitations defined in
the Management Agreement.
Administrative charges represent amounts owed to EFG, pursuant to Section
9.4(c) of the Restated Agreement, as amended, for persons employed by EFG who
are engaged in providing administrative services to the Partnership.
Reimbursable operating expenses due to third parties represent costs paid by EFG
on behalf of the Partnership which are reimbursed to EFG.
In 1991, the Partnership acquired 900 intermodal cargo containers, at a cost
of $1,840,140, and leased such containers to ICCU Containers, S.p.A. ("ICCU"),
an affiliate of CLOU Investments (U.S.A.), Inc. ("CLOU"), which formerly owned a
minority interest in AFG Holdings Illinois Limited Partnership, formerly a
partner in AFG. The ability of ICCU to fulfill all of its obligations under the
lease contract deteriorated, in EFG's view, in 1994. As a result, EFG, on the
Partnership's behalf negotiated with other parties to either assume the lease
obligations of ICCU or acquire the containers. As a result of these
negotiations, the Partnership transferred 899 containers, having a net book
value of $1,037,983, to a third party on November 30, 1994. The Partnership
received, as settlement from ICCU and the third party, consideration as follows:
(i) a contractual right to receive comparable containers with an estimated fair
market value of $1,035,318 and (ii) beneficial assignment of an existing EFG
note payable to CLOU which had a principal balance of $370,676 at the date of
the transaction. The note had an effective interest rate of 8% and a quarterly
amortization schedule which matured on December 31, 1996. All amounts due from
EFG pursuant to this note had been received at December 31, 1996 in accordance
with the original amortization schedule. A portion of the consideration
received was used to satisfy the Partnership's accounts receivable balance of
$183,161 outstanding from ICCU at November 30, 1994. The remaining container of
the original equipment group was disposed of in 1992 for a stipulated payment as
a result of a casualty event.
In April 1995, the Partnership replaced 899 of the original containers with
comparable containers and leased such containers to a new lessee pursuant to the
rules for completing a like-kind exchange for income tax reporting purposes.
The carrying value of the new containers, $1,958,034, was reduced by $184,850,
representing the amount of gain deferred on the original containers. The
Partnership obtained approximately $925,000 of long-term financing in connection
with the replacement containers.
All equipment was acquired from EFG, one of its Affiliates or from third-
party sellers. The Partnership's Purchase Price was determined by the method
described in Note 2.
All rents and proceeds from the sale of equipment are paid by the lessees
directly to either EFG or to a lender. EFG temporarily deposits collected funds
in a separate interest-bearing escrow account prior to remittance to the
Partnership. At December 31, 1996, the Partnership was owed $239,386 by EFG for
such funds and the interest thereon. These funds were remitted to the
Partnership in January 1997.
On August 18, 1995, Atlantic Acquisition Limited Partnership ("AALP"), a
newly formed Massachusetts limited partnership owned and controlled by certain
principals of EFG, commenced a voluntary cash Tender Offer (the "Offer") for up
to approximately 45% of the outstanding units of limited partner interest in
this Partnership and 20 affiliated partnerships sponsored and managed by EFG.
The Offer was subsequently amended and supplemented in order to provide
additional disclosure to unitholders; increase the offer price; reduce the
number of units sought to approximately 35% of the outstanding units; and extend
the expiration date of the Offer to October 20, 1995. Following commencement of
the Offer, certain legal actions were initiated by interested persons against
AALP, each of the general partners (4 in total) of the 21 affected programs, and
various other
-19-
AMERICAN INCOME FUND I-E,
a Massachusetts Limited Partnership
Notes to the Financial Statements
(Continued)
affiliates and related parties. One action, a class action brought in the United
States District Court for the District of Massachusetts (the "Court") on behalf
of the unitholders (limited partners), sought to enjoin the Offer and obtain
unspecified monetary damages. A settlement of this litigation was approved by
the Court on November 15, 1995. The Plaintiffs filed an appeal in this matter.
On November 26, 1996, the United States Court of Appeals for the First Circuit
handed down a decision affirming the Court's approval of the settlement. A
second class action, brought in the Superior Court of the Commonwealth of
Massachusetts (the "Superior Court") seeking to enjoin the Offer, obtain
unspecified monetary damages, and intervene in the first class action, was
dismissed by the Superior Court. The limited partners of the Partnership
tendered approximately 23,472 units or 2.66% of the total outstanding units of
the Partnership to AALP. The operations of the Partnership were not adversely
affected by these proceedings or settlements. On December 1, 1996, EFG purchased
a Class D interest, representing a 49% economic interest in AALP.
NOTE 5 - NOTES PAYABLE
- ----------------------
Notes payable at December 31, 1996 consisted of installment notes of
$6,586,970 payable to banks and institutional lenders. The installment notes
bear interest rates ranging between 6% and 9.25%, except for one note which
bears a fluctuating interest rate based on LIBOR plus a margin (5.5% at December
31, 1996). All of the installment notes are non-recourse and are collateralized
by the equipment and assignment of the related lease payments. Generally, the
installment notes will be fully amortized by noncancellable rents. However, the
Partnership has balloon payment obligations at the expiration of the primary
lease terms related to the Finnair Aircraft and the Reno Aircraft of $922,830
and $555,597, respectively. The carrying amount of notes payable approximates
fair value at December 31, 1996.
The annual maturities of the installment notes payable are as follows:
For the year ending December 31, 1997 $1,926,154
1998 1,306,779
1999 1,605,164
2000 379,770
2001 381,513
Thereafter 987,590
-----------
Total $6,586,970
===========
NOTE 6 - INCOME TAXES
- ---------------------
The Partnership is not a taxable entity for federal income tax purposes.
Accordingly, no provision for income taxes has been recorded in the accounts of
the Partnership.
For financial statement purposes, the Partnership allocates net income to
each class of partner according to their respective ownership percentages (95%
to the Limited Partners and 5% to the General Partner). This convention differs
from the income or loss allocation requirements for income tax and Dissolution
Event purposes as delineated in the Restated Agreement, as amended. For income
tax purposes, the Partnership allocates net income or loss in accordance with
the provisions of such agreement. The Restated Agreement, as amended, requires
that upon dissolution of the Partnership, the General Partner will be required
to contribute to the Partnership an amount equal to any negative balance which
may exist in the General Partner's tax capital account. At December 31, 1996,
the General Partner had a positive tax capital account balance.
-20-
AMERICAN INCOME FUND I-E,
a Massachusetts Limited Partnership
Notes to the Financial Statements
(Continued)
The following is a reconciliation between net income reported for financial
statement and federal income tax reporting purposes for the years ended December
31, 1996, 1995 and 1994:
1996 1995 1994
------------ ------------ ------------
Net income $1,062,652 $ 261,733 $ 948,185
Financial statement depreciation
in excess of (less than)
tax depreciation 360,011 590,971 (84,925)
Write-down equipment -- -- 982,000
Prepaid rental income 15,584 (33,674) (10,335)
Other (35,287) 1,144,091 652,712
---------- ---------- ----------
Net income for federal income tax
reporting purposes $1,402,960 $1,963,121 $2,487,637
========== ========== ==========
The principal component of "Other" consists of the difference between the
tax gain on equipment disposals and the financial statement gain (loss) on
disposals.
The following is a reconciliation between partners' capital reported for
financial statement and federal income tax reporting purposes for the years
ended December 31, 1996 and 1995:
1996 1995
------------- -------------
Partners' capital $10,865,261 $12,035,442
Add back selling commissions and
organization and offering costs 2,466,957 2,466,957
Financial statement distributions in
excess of tax distributions 15,700 31,981
Cumulative difference between
federal income tax and financial
statement income (loss) (2,337,608) (2,677,916)
----------- -----------
Partners' capital for federal income
tax reporting purposes $11,010,310 $11,856,464
=========== ===========
Financial statement distributions in excess of tax distributions and
cumulative difference between federal income tax and financial statement income
(loss) represent timing differences.
NOTE 7 - LEGAL PROCEEDINGS
- --------------------------
On July 27, 1995, EFG, on behalf of the Partnership and other EFG-sponsored
investment programs, filed an action in the Commonwealth of Massachusetts
Superior Court Department of the Trial Court in and for the County of Suffolk,
for damages and declaratory relief against a lessee of the Partnership, National
Steel
-21-
AMERICAN INCOME FUND I-E,
a Massachusetts Limited Partnership
Notes to the Financial Statements
(Continued)
Corporation ("National Steel"), under a certain Master Lease Agreement
("MLA") for the lease of certain equipment. EFG is seeking the reimbursement by
National Steel of certain sales and/or use taxes paid to the State of Illinois
and other remedies provided by the MLA. On August 30, 1995, National Steel
filed a Notice of Removal which removed the case to the United States District
Court, District of Massachusetts. On September 7, 1995, National Steel filed
its Answer to EFG's Complaint along with Affirmative Defenses and Counterclaims,
seeking declaratory relief and alleging breach of contract, implied covenant of
good faith and fair dealing and specific performance. EFG filed its Answer to
these counterclaims on September 29, 1995. Though the parties have been
discussing settlement with respect to this matter for some time, to date, the
negotiations have been unsuccessful. Notwithstanding these discussions, EFG
recently filed an Amended and Supplemental Complaint alleging further default
under the MLA and the matter remains pending before the Court. The Partnership
has not experienced any material losses as a result of this action.
-22-
ADDITIONAL FINANCIAL INFORMATION
AMERICAN INCOME FUND I-E,
a Massachusetts Limited Partnership
SCHEDULE OF EXCESS (DEFICIENCY) OF TOTAL CASH GENERATED TO COST
OF EQUIPMENT DISPOSED
for the years ended December 31, 1996, 1995 and 1994
The Partnership classifies all rents from leasing equipment as lease
revenue. Upon expiration of the primary lease terms, equipment may be sold,
rented on a month-to-month basis or re-leased for a defined period under a new
or extended lease agreement. The proceeds generated from selling or re-leasing
the equipment, in addition to any month-to-month revenue, represent the total
residual value realized for each item of equipment. Therefore, the financial
statement gain or loss, which reflects the difference between the net book value
of the equipment at the time of sale or disposition and the proceeds realized
upon sale or disposition may not reflect the aggregate residual proceeds
realized by the Partnership for such equipment.
The following is a summary of cash excess associated with equipment
dispositions occurring in the years ended December 31, 1996, 1995, and 1994.
1996 1995 1994
----------- ---------- -----------
Rents earned prior to disposal of
equipment, net of interest charges $1,391,622 $ 941,003 $2,211,161
Sale proceeds realized upon disposition
of equipment 304,990 255,467 900,049
---------- ---------- ----------
Total cash generated from rents
and equipment sale proceeds 1,696,612 1,196,470 3,111,210
Original acquisition cost of equipment
disposed 1,261,267 989,865 2,161,054
---------- ---------- ----------
Excess of total cash generated to cost
of equipment disposed $ 435,345 $ 206,605 $ 950,156
========== ========== ==========
-23-
AMERICAN INCOME FUND I-E,
a Massachusetts Limited Partnership
STATEMENT OF CASH AND DISTRIBUTABLE CASH FROM OPERATIONS,
SALES AND REFINANCINGS
for the year ended December 31, 1996
Sales and
Operations Refinancings Total
-------------- ------------- --------------
Net income $ 885,499 $ 177,153 $ 1,062,652
Add:
Depreciation and amortization 3,688,916 -- 3,688,916
Management fees 154,545 -- 154,545
Book value of disposed
equipment -- 127,837 127,837
Less:
Principal reduction of notes (3,025,551) -- (3,025,551)
payable ----------- ------------ -----------
Cash from operations, sales
and refinancings 1,703,409 304,990 2,008,399
Less:
Management fees (154,545) -- (154,545)
----------- ------------ -----------
Distributable cash from
operations,sales and
refinancings 1,548,864 304,990 1,853,854
Other sources and uses of cash:
Cash at beginning of year 2,189,633 -- 2,189,633
Purchase of equipment (37,677) -- (37,677)
Net change in receivables and
accruals 391,539 -- 391,539
Less:
Cash distributions paid (2,253,463) (304,990) (2,558,453)
----------- ------------ -----------
Cash at end of year $ 1,838,896 -- $ 1,838,896
=========== ============ ===========
-24-
AMERICAN INCOME FUND I-E,
a Massachusetts Limited Partnership
SCHEDULE OF COSTS REIMBURSED TO THE
GENERAL PARTNER AND ITS AFFILIATES AS REQUIRED
BY SECTION 9.4 OF THE AMENDED AND RESTATED
AGREEMENT AND CERTIFICATE OF LIMITED PARTNERSHIP
December 31, 1996
For the year ended December 31, 1996, the Partnership reimbursed the General
Partner and its Affiliates for the following costs:
Operating expenses $153,858
-25-