1
U.S. SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-QSB
(Mark One)
[ X ] QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 1996
[ ] TRANSITION REPORT UNDER SECTION 13 OR 15 (d) OF THE
EXCHANGE ACT
For the transition period from to
------------------------- -------------------
Commission file number 33-77510-C
----------------------------------------------------------
CAPTEC FRANCHISE CAPITAL PARTNERS L.P. III
- --------------------------------------------------------------------------------
(Exact name of small business issuer as specified in its charter)
Delaware 38-3160141
- --------------------------------------------------------------------------------
(State or other jurisdiction (IRS Employer
of incorporation or organization) Identification Number)
24 Frank Lloyd Wright Drive, Lobby L, 4th Floor
P.O. Box 544, Ann Arbor, Michigan 48106-0544
----------------------------------------------------------------
(Address of principal executive offices)
(313) 994-5505
----------------------------------------------------------------
(Issuer's telephone number)
Not Applicable
----------------------------------------------------------------
(Former name, former address and former fiscal year, if changed since last
year)
Check whether the issuer (1) filed all reports required to be filed by Section
13 or 15(d) of the Exchange Act during the past 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
--- ---
APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
PROCEEDINGS DURING THE PRECEDING FIVE YEARS
Check whether the registrant filed all documents and reports required to be
filed by Section 12, 13 or 15(d) of the Exchange Act after the distribution of
securities under a plan confirmed by court. Yes No
----- -----.
APPLICABLE ONLY TO CORPORATE ISSUERS
State the number of shares outstanding of each of the issuer's classes of
common equity, as of the latest practicable date: Not Applicable
----------------
Transitional Small Business Disclosure Format (check one) Yes No X
--- ---
2
CAPTEC FRANCHISE CAPITAL PARTNERS L.P. III
INDEX TO FORM 10-QSB
PART I FINANCIAL INFORMATION Page
- ------------ ---------------------
Item 1. Financial Statements 1
Balance Sheet, September 30, 1996 2
Statement of Operations for the three month periods
ended September 30, 1996 and 1995 3
Statement of Operations for the nine month periods
ended September 30, 1996 and 1995 4
Statement of Cash Flows for the nine month periods
ended September 30, 1996 and 1995 5
Notes to Financial Statements 6
Item 2. Management's Discussion and Analysis of Financial Condition
and Results of Operations 11
PART II OTHER INFORMATION
- ------- -----------------
Item 1. Legal Proceedings 21
Item 2. Changes in Securities 21
Item 3. Defaults Upon Senior Securities 21
Item 4. Submission of Matters to a Vote of Security Holders 21
Item 5. Other Information 21
Item 6. Exhibits and Reports on Form 8-K 21
SIGNATURES 22
- ------------
i
3
CAPTEC FRANCHISE CAPITAL PARTNERS L.P. III
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
The balance sheet of Captec Franchise Capital Partners L.P. III (the
"Partnership") as of September 30, 1996 and the statements of operations and
cash flows for the periods ending September 30, 1996 and 1995 are unaudited and
have not been examined by independent public accountants. In the opinion of
the Management, these unaudited financial statements contain all adjustments
necessary to present fairly the financial position and results of operations
and cash flows of the Partnership for the periods then ended. All such
adjustments are of a normal and recurring nature.
These financial statements should be read in conjunction with the audited
financial statements and accompanying notes thereto included in the
Partnership's report on Form 10-KSB for the fiscal year ended December 31,
1995.
1
4
CAPTEC FRANCHISE CAPITAL PARTNERS L.P. III
BALANCE SHEET
September 30, 1996
(Unaudited)
ASSETS
Cash $ 1,233,903
Investment in leases:
Operating leases, net 13,526,500
Direct financing leases, net 3,007,833
Rent receivable -
Unbilled rent 159,121
Due from related parties 22,450
-----------
Total assets $17,949,807
===========
LIABILITIES & PARTNERS' CAPITAL
Liabilities:
Accounts payable $ 3,326
Due to related parties 349,847
Operating lease rents paid in advance 49,974
Security deposits held on leases 65,953
-----------
Total liabilities 469,100
-----------
Partners' Capital:
Limited partners' capital accounts 17,468,717
General partners' capital accounts 11,990
-----------
Total partners' capital 17,480,707
-----------
Total liabilities & partners' capital $17,949,807
===========
The accompanying notes are an integral part of the financial statements.
2
5
CAPTEC FRANCHISE CAPITAL PARTNERS L.P. III
STATEMENT OF OPERATIONS
for the three month periods ended September 30, 1996 and 1995
(Unaudited)
1996 1995
Operating revenue:
Rental income $270,008 $76,744
Finance income 86,749 34,989
-------- -------
Total operating revenue 356,757 111,733
-------- -------
Operating costs and expenses:
Depreciation (19,904) 9,075
General and administrative 11,758 5,278
-------- -------
Total operating costs and expenses (8,146) 14,353
-------- -------
Income from operations 364,903 97,380
-------- -------
Other Income (expense):
Interest income 61,958 309
Other 10,262 1,096
-------- -------
Total other income, net 72,220 1,405
-------- -------
Net income 437,123 98,785
Net income allocable to general partners 4,371 988
-------- -------
Net income allocable to limited partners $432,752 $97,797
======== =======
Net income per limited partnership unit $ 22.52 $ 22.39
======== =======
Weighted average number of limited partnership
units outstanding 19,213 4,367
======== =======
The accompanying notes are an integral part of the financial statements.
3
6
CAPTEC FRANCHISE CAPITAL PARTNERS L.P. III
STATEMENT OF OPERATIONS
for the nine month periods ended September 30, 1996 and 1995
(Unaudited)
1996 1995
Operating revenue:
Rental income $602,516 $134,442
Finance income 252,014 53,961
-------- --------
Total operating revenue 854,530 188,403
-------- --------
Operating costs and expenses:
Depreciation 65,441 14,856
General and administrative 43,668 16,909
-------- --------
Total operating costs and expenses 109,109 31,765
-------- --------
Income from operations 745,421 156,638
-------- --------
Other Income (expense):
Interest income 114,406 9,048
Other 11,266 1,136
-------- --------
Total other income, net 125,672 10,184
-------- --------
Net income 871,093 166,822
Net income allocable to general partners 8,711 1,668
-------- --------
Net income allocable to limited partners $862,382 $165,154
======== ========
Net income per limited partnership unit $ 61.24 $ 55.14
======== ========
Weighted average number of limited partnership
units outstanding 14,081 2,995
======== ========
The accompanying notes are an integral part of the financial statements.
4
7
Captec Franchise Capital Partners L.P. III
Statement of Cash Flows
for the nine month periods ended September 30, 1996 and 1995
(Unaudited)
1996 1995
Cash flows from operating activities:
Net Income $ 871,093 $ 166,822
Adjustments to net income:
Depreciation 65,441 14,857
Increase in unbilled rent (111,971) (24,300)
Increase in receivables (16,041) (1,660)
Increases in payables 325,508 20,986
Increase in prepaid rents 49,974 -
Security deposits received 38,584 13,722
------------ -----------
Net cash provided by operating activities 1,222,588 190,427
------------ -----------
Cash flows from investing activities:
Purchase of real estate for operating leases (9,537,532) (2,745,600)
Construction loan Draws (685,126) -
Purchase of equipment for financing leases (1,357,856) (1,231,750)
Reduction of net investment in financing leases 229,625 47,964
------------ -----------
Net cash used in investing activities (11,350,889) (3,929,386)
------------ -----------
Cash flows from financing activities:
Issuance of limited partnership units 12,584,631 5,112,159
Offering costs (1,626,915) (668,701)
Return of initial limited partner's capital contribution - (100)
Distributions to limited partners (879,167) (96,100)
------------ -----------
Net cash provided by financing activities 10,078,549 4,347,258
------------ -----------
Net increase in cash (49,752) 608,299
Cash, beginning of period 1,283,655 251
------------ -----------
Cash, end of period $ 1,233,903 $ 608,550
============ ===========
The accompanying notes are an integral part of the financial statements.
5
8
CAPTEC FRANCHISE CAPITAL PARTNERS L.P. III
NOTES TO FINANCIAL STATEMENTS
1. THE PARTNERSHIP AND ITS SIGNIFICANT ACCOUNTING PRINCIPLES:
Captec Franchise Capital Partners L.P. III (the "Partnership"), a Delaware
limited partnership, was formed on February 18, 1994 for the purpose of
acquiring income-producing commercial real properties and equipment leased
on a "triple net" basis, primarily to operators of national and regional
franchised businesses. The general partners of the Partnership are Captec
Franchise Capital Corporation III (the "Corporation"), a wholly owned
subsidiary of Captec Financial Group, Inc. ("Captec") and Patrick L. Beach,
an individual, hereinafter collectively referred to as the Sponsor.
Patrick L. Beach is also the Chairman of the Board of Directors, President
and Chief Executive Officer of the Corporation and Captec. The general
partners have each contributed $100 in cash to the Partnership as a capital
contribution.
The Partnership commenced a public offering of limited partnership
interests ("Units") on August 12, 1994. A minimum of 1,150 Units and a
maximum of 20,000 Units, priced at $1,000 per Unit, were offered on a "best
efforts, part or none" basis. The Partnership broke impound on January 24,
1995, at which time funds totaling $1,155,255 were released from escrow and
the Partnership immediately commenced operations. At September 30, 1996,
the Partnership had accepted subscriptions for the entire 20,000 Units, and
funds totaling $20,000,000.
Due to the nature of Partnership's business operations (acquiring, leasing,
and selling real properties) and other factors, in certain cases the
financial activity is not directly comparable from year to year as the
Partnership's revenue generating assets increase and decrease.
Allocation of profits, losses and cash distributions from operations and
cash distributions from sale or refinancing are made pursuant to the terms
of the Partnership Agreement. Profits and losses from operations are
allocated among the limited partners based upon the number of Units owned.
In no event will the Sponsor be allocated less than one percent of profits
and losses in any year.
Following is a summary of the Partnership's significant accounting
policies:
A. RENTAL INCOME FROM OPERATING LEASES: The Partnership's
operating leases have scheduled rent increases which occur at various
dates throughout the lease terms. The Partnership recognizes the
total rent, as stipulated by the lease agreement, as income on a
straight-line basis over the term of each lease. To the extent rental
income on the straight-line basis exceeds rents billable per the lease
agreement, an amount is recorded as unbilled rent.
B. LAND AND BUILDING ON OPERATING LEASES: Land and buildings on
operating leases are stated at cost. Buildings are depreciated on the
straight-line method over their estimated useful lives (40 years).
6
9
CAPTEC FRANCHISE CAPITAL PARTNERS L.P. III
NOTES TO FINANCIAL STATEMENTS
1. THE PARTNERSHIP AND ITS SIGNIFICANT ACCOUNTING PRINCIPLES, CONTINUED:
C. NET INVESTMENT IN DIRECT FINANCING LEASES: Leasing operations
classified as direct financing leases are stated as the sum of the
minimum lease payments plus the unguaranteed residual value accruing
to the benefit of the lessor, less unearned income. Unearned income
is amortized to income over the lease term so as to produce a constant
periodic rate of return on the net investment in the lease.
D. NET INCOME PER LIMITED PARTNERSHIP INTEREST: Net income per
limited partnership interest is calculated using the weighted average
number of limited partnership units outstanding during the period and
the limited partners' allocable share of the net income.
E. INCOME TAXES: No provision for income taxes is included in the
accompanying financial statements, as the Partnership's results of
operations are passed through to the partners for inclusion in their
respective income tax returns.
F. ESTIMATES: The preparation of financial statements in
conformity with generally accepted accounting principles requires
management to make estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosure of contingent assets
and liabilities at the date of the financial statements and the
reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.
2. DISTRIBUTIONS:
Cash flows of the Partnership are allocated ninety-nine percent (99%) to
the limited partners and one percent (1%) to the Sponsor, except that the
Sponsor's share is subordinated to a ten percent (10%) preferred return to
the limited partners. Net sale or refinancing proceeds of the Partnership
will be allocated ninety percent (90%) to the limited partners and ten
percent (10%) to the Sponsor, except that the Sponsor's share will be
subordinated to a eleven percent (11%) preferred return plus return of the
original contributions to the limited partners.
The Partnership distributed $392,842 during the three month period ended
September 30, 1996, representing quarterly distributions of cash flow from
operations for the quarter ended June 30, 1996 and elective monthly
distributions for the current quarter.
7
10
CAPTEC FRANCHISE CAPITAL PARTNERS L.P. III
NOTES TO FINANCIAL STATEMENTS
3. RELATED PARTY TRANSACTIONS AND AGREEMENTS:
Organization and offering expenses, excluding selling commissions, are paid
initially by the General Partners and/or their Affiliates and will be
reimbursed by the Partnership in an amount equal to up to three percent
(3%) of the gross proceeds of the offering (less any amounts paid directly
by the Partnership). In addition, the Sponsors and/or their affiliates
will be paid a non-accountable expense allowance by the Partnership in an
amount equal to two percent (2%) of the gross proceeds of the offering.
The Sponsor was reimbursed $175,273 during the three month period ended
September 30, 1996. These costs were treated as capital issuance costs and
have been netted against the limited partners' capital accounts.
The Partnership will also pay to Participating Dealers, including
affiliates of the general partners, selling commissions in an amount equal
to eight percent (8%) of the purchase price of all units placed by them
directly. Total commissions incurred during the three month period ended
September 30, 1996 were $283,558. These costs were treated as capital
issuance costs and have been netted against the limited partners' capital
accounts. The Sponsor has also guaranteed payment of organization and
offering expenses which exceed 13%, including selling commissions, of the
gross proceeds of the offering.
An acquisition fee is charged, not to exceed the lesser of: (i) four
percent (4%) of gross proceeds plus an additional .00624% for each 1% of
indebtedness incurred in acquiring properties and/or equipment but in no
event will acquisition fees exceed five percent (5%) of the aggregate
purchase prices of properties and equipment; or (ii) compensation
customarily charged in arm's length transactions by others rendering
similar services. The Partnership paid $254,372 in acquisition fees during
the three month period ended September 30, 1996. Of this amount, $15,368
was capitalized into net investment in direct financing leases and $239,004
was capitalized into land and building on operating leases.
The Partnership has entered into an asset management agreement with the
Sponsor and its affiliates, whereby the Sponsor provides various property
and equipment management services for the Partnership.
A subordinated asset management fee may be charged, in an amount equal to
one percent (1%) of the gross rental revenues derived from the properties
and equipment. Payment of the asset management fee is subordinated to
receipt by the limited partners of annual distributions equal to a
cumulative noncompounded return of ten percent (10%) per annum on their
adjusted invested capital. There were no subordinated asset management
fees paid to the Sponsor during the three month period ended September 30,
1996.
8
11
CAPTEC FRANCHISE CAPITAL PARTNERS L.P. III
NOTES TO FINANCIAL STATEMENTS
3. RELATED PARTY TRANSACTIONS AND AGREEMENTS, CONTINUED:
An equipment liquidation fee limited to the lesser of three percent (3%) of
the sales price or customary fees for similar services will be paid in
conjunction with asset liquidation services. There were no equipment
liquidation fees paid during the three month period ended September 30,
1996.
The Partnership Agreement provides for the Sponsor to receive a real estate
liquidation fee limited to the lesser of three percent (3%) of the gross
sales price or fifty percent (50%) of the customary real estate commissions
in the event of a real estate liquidation. This fee is payable only after
the limited partners have received distributions equal to a cumulative,
noncompounded return of eleven percent (11%) per annum on their adjusted
invested capital plus distributions of sale or refinancing proceeds equal
to 100% of their original contributions.
The Partnership has agreed to indemnify the Sponsor and their affiliates
against certain costs paid in settlement of claims which might be sustained
by them in connection with the Partnership. Such indemnification is
limited to the assets of the Partnership and not the limited partners.
4. LAND AND BUILDING ON OPERATING LEASES:
The net investment in real estate includes capitalized acquisition costs
totaling $523,980, which costs have been allocated between land and
building and improvements on a prorata basis. The net investment in real
estate under operating leases as of September 30, 1996 is comprised of the
following:
Land $ 5,127,875
Building and improvements 7,812,917
Construction draws on leases (including land of $555,000) 685,126
----------
13,625,918
Less accumulated depreciation (99,418)
-----------
Total $13,526,500
===========
As indicated above, the Partnership made investments in properties under
construction. All construction draws are subject to the terms of a
standard lease agreement with the Partnership which fully obligates the
tenant to the long-term lease of all amounts advanced under construction
draws. At September 30, 1996, the Partnership had approximately $941,000
of unfunded commitments on properties under construction.
The following is a schedule of future minimum lease payments to be received
on the noncancellable operating leases as of September 30, 1996. This
schedule excludes additional rents due under unfunded commitments on
properties under construction which are estimated to be equal to an
additional $1,665,000 in aggregate.
9
12
CAPTEC FRANCHISE CAPITAL PARTNERS L.P. III
NOTES TO FINANCIAL STATEMENTS
4. LAND AND BUILDING ON OPERATING LEASES (CONTINUED):
1996 $ 244,027
1997 1,438,759
1998 1,454,875
1999 1,471,431
2000 1,492,428
Thereafter 22,474,741
-----------
Total $28,576,261
===========
5. NET INVESTMENT IN DIRECT FINANCING LEASES:
The net investment in direct financing leases as of September 30, 1996 is
comprised of the following:
Minimum lease payments to be received $3,726,469
Estimated residual value 269,811
----------
Gross investment in direct financing leases 3,996,280
Less unearned income (988,447)
----------
Net investment in direct financing leases $3,007,833
==========
The following is a schedule of future minimum lease
payments to be received on the direct financing leases as
of September 30, 1996:
1996 $ 240,625
1997 799,737
1998 799,737
1999 799,737
2000 602,496
Thereafter 484,137
----------
Total $3,726,469
==========
6. SUBSEQUENT EVENT:
In October 1996, the Partnership made a distribution to its limited
partners totaling $420,419, which represented the aggregate quarterly
distribution of cash flow from operations for the quarter ended September
30, 1996 in the amount of $485,000 less $64,581 of elective monthly
distributions previously distributed during that quarter.
10
13
CAPTEC FRANCHISE CAPITAL PARTNERS L.P. III
PART I - FINANCIAL INFORMATION
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
LIQUIDITY AND CAPITAL COMMITMENTS:
Captec Franchise Capital Partners L.P. III (the "Partnership") commenced
the Offering of up to 20,000 limited partnership units ("Units") registered
under the Securities Act of 1933, as amended by means of a Registration
Statement which was declared effective by the Securities and Exchange
Commission on August 12, 1994. The Offering terminated on August 12, 1996.
As of September 30, 1996, the Partnership had accepted subscriptions for
20,000 Units and funds totaling $20,000,000 from 1,393 investors. The
Partnership had cash totaling $1,233,903 as of September 30, 1996,
approximately $416,000 of which is available for investment.
The Partnership intends to utilize the proceeds of the offering to acquire
existing, income-producing commercial Properties and Equipment which will be
leased on a "triple net" basis primarily to operators of nationally franchised
fast-food, family style and dinner house restaurants as well as other
franchised service-type businesses. The property leases are expected to
provide for a base minimum annual rent, with provisions for fixed increases on
specific dates or indexation of rent to indices such as the Consumer Price
Index and/or percentage rents. Equipment will be leased only pursuant to Full
Payout Leases. The Partnership may incur secured indebtedness in connection
with the acquisition of its Properties and/or Equipment.
Net Offering Proceeds from future sales of Units, together with leverage
of up to 30% of the sum of gross proceeds and the aggregate amount of
Partnership indebtedness secured by Partnership assets (approximately 35% of
the aggregate purchase prices of Partnership assets) when incurred, will
provide additional funds to be used by the Partnership to purchase Properties
and Equipment.
Once substantially all of the Partnership's funds have been applied as
intended, the Partnership expects to require limited amounts of liquid assets
since the form of lease which it intends to use for its Properties and
Equipment will require lessee to pay all taxes and assessments, maintenance and
repairs and insurance premiums, including casualty insurance. The general
partners expect that the cash flow to be generated by the Partnership's
properties and equipment will be adequate to pay operating expenses and provide
distributions to Limited Partners.
During the three month period ending September 30, 1996, the Partnership
acquired six (6) real properties for a total cost of $6,916,311, of which
$5,975,086 was funded with the balance in unfunded commitments; and one (1)
equipment package for a total cost of $384,201. See Real Estate Acquisitions
and Equipment Acquisitions below. The number of Properties and/or the amount
of Equipment to be acquired will depend upon the additional debt.
11
14
Real Estate Acquisitions:
Hollywood Video, Enid, Oklahoma (Land and Building)
On August 4, 1996 the Partnership acquired the land and a 7,500 square
foot building comprising a Hollywood Video located at 3400 West Owen K.
Garriott Road, Enid, Oklahoma (the "Hollywood Video Property"). The Hollywood
Video Property was constructed for its present use in June 1996 and was fully
operational at the time of the purchase. The Hollywood Video Property was
purchased from Terry S. Ward and the Partnership assumed a lease between Caltex
Entertainment, Ltd., a Texas Limited Partnership and Hollywood Entertainment
Corp., an Oregon corporation (the "Tenant"). The Tenant operates video rental
stores under the trade name of Hollywood Video. The headquarters of the Tenant
are located at 10300 S. W. Allen Blvd., Beaverton, Oregon 97005. The
Partnership purchased a fee simple interest in the Hollywood Video Property for
the purchase price of $1,050,000 which was negotiated by an affiliate of the
Managing General Partner which considered factors such as the potential value
of the site, the financial condition and business and operating history of the
Tenant and demographic data for the area in which the Hollywood Video Property
is located. The purchase price for the Hollywood Video Property is supported
by an independent MAI appraisal.
The Lease dated January 15, 1996 between Caltex Entertainment, Ltd. and
Hollywood Entertainment Corporation, which the Partnership assumed on July 31,
1996 (the "Lease"), is an absolute net lease, whereby the Tenant is responsible
for all expenses related to the Hollywood Video Property including real estate
taxes, insurance, maintenance and repair costs. The Lease term expires on May
10, 2011 with two renewal options of five years each. The initial annual rent
is equal to 11.25% of the purchase price and will be payable in monthly
installments on the first day of each month. Thus, based on the purchase price
of $1,050,000, the rent in the first five years of the Lease is $118,125 per
year, or $9,844 per month. The rent shall be increased on May 10, 2001 and on
the first day of each renewal term by the percentage increase in the Consumer
Price Index over the five year period preceding the increase date, provided
that the increase does not exceed 12%. In the event the Consumer Price Index
has decreased, the rent shall remain unchanged. The current annual rent per
square foot of the Hollywood Video Property is $15.75. The depreciable basis
of the Hollywood Video Property is $842,700 and will be depreciated using the
straight-line method over 39 years at a rate of $21,608 per year. The estimated
1997 tax rate for the county in which the Hollywood Video Property is located
is $8.005 per $100 of current assessed value. The estimated current annual
realty taxes are $1,977, however, the current assessment on the Hollywood Video
Property for realty tax purposes is for the land only. It is anticipated that
there will be a new assessment to reflect the improvements to the land.
The Tenant has paid to an affiliate of the General Partner, a commitment
fee equal to $9,650, as provided for in the Partnership Agreement. The Tenant
also paid all of the expenses incident to the closing of the transaction
contemplated by this commitment including, without limitation, the
Partnership's attorney's fees, title insurance premiums, recording fees and
expenses and transfer taxes.
Kettle Restaurant, Virginia Beach, Virginia (Land and Building)
On August 5, 1996, the Partnership acquired the land and 3,012 square foot
building comprising a Kettle restaurant located at 5720 Northamton Road,
Virginia Beach, Virginia (the "Virginia Beach Property"). The Partnership
purchased a fee simple interest in the Virginia Beach Property from Captec Net
Lease Realty, Inc., an affiliate of the General Partner, for
12
15
Seven Hundred Eighty-Nine Thousand Five Hundred Forty-Three Dollars ($789,543)
(the "Purchase Price"). On August 5, 1996, the Partnership took assignment of
the lease entered into between the Partnership and Captec Net Lease Realty,
Inc. and DenAmerica Inc., a Delaware corporation (the "Tenant") dated August
25, 1995 (the "Lease"). The Lease provides for a one-time increase in the
Purchase Price by up to Two Hundred Fifty Thousand Dollars ($250,000) to cover
costs actually incurred and paid by Tenant to third parties for additional
improvements to the Virginia Beach Property completed and paid for on or before
December 31, 1996. The Tenant intends to convert the Virginia Beach Property
to a Denny's Restaurant and operate it under the Denny's name. The
headquarters of the Tenant are located at 7373 North Scottsdale Rd., Suite
D-120, Scottsdale, Arizona. The Tenant franchises and operates casual dining
restaurants under the primary trade name of Denny's.
The Lease is an absolute net lease whereby the Tenant is responsible for
all expenses related to the Virginia Beach Property including real estate
taxes, insurance, maintenance and repair costs. The Tenant shall convert the
Virginia Beach Property for operation as a Denny's restaurant as soon as
practicable and in no event later than eighteen (18) months after the date of
the Lease. If the Tenant fails to convert, the Landlord may (1) declare the
Tenant in default under the Lease, (2) require Tenant to substitute another
franchised operation in exchange for the Virginia Beach Property, or (3)
require Tenant to repurchase the Virginia Beach Property. The Lease term
expires on August 31, 2015, with two renewal options of five years each. The
initial annual rent is equal to 10.8% of the purchase price and will be payable
in monthly installments on the first day of each month. The annual rent on the
Virginia Beach Property is $85,271 or $7,106 per month. The annual rent shall
increase by 10% on September 1, 2000 and every five years thereafter. The
annual rent per square foot on the Virginia Beach Property is $28.31. The
depreciable basis of the Virginia Beach Property is $316,543 and will be
depreciated using the straight-line method over 39 years at a rate of $8,116.49
per year. The 1995 tax rate for the county in which the Virginia Beach
Property is located is $1.14 per $100 of current appraised value. The current
annual realty taxes are $4,121.
The Tenant has an option to purchase the Virginia Beach Property
commencing on September 1, 2000 and expiring 90 days thereafter for the greater
of: (1) the then fair market value or (b) the annual rent payable during the
sixth year of the lease divided by ninety-eight one-thousandths (.098).
The Tenant has paid to an affiliate of the General Partner, a commitment
fee equal to $7,895. The Tenant has paid the following expenses incident to
the closing of the transaction: the Partnership's attorney's fees and title
insurance premiums. The Partnership paid $4,628 in transfer taxes and
recording fees. The Tenant has deposited with the Partnership $7,106 as
security for Tenant's faithful performance of the Tenant's obligations under
the Lease.
Golden Corral Restaurant, Lakeland, Florida (Land and Improvements)
On August 6, 1996, the Partnership acquired the land with all improvements
to be located thereon, located at 4532 South Florida Avenue, Lakeland, Florida
(the "Lakeland Property"). The Partnership purchased the Lakeland Property
from and leased back to Corral South Store 3, Inc., a Florida corporation (the
"Tenant"). The Tenant operates casual dining restaurants under the primary
trade name of Golden Corral Restaurants. The headquarters of the Tenant are
located at 2665 Oak Ridge Court, Ft. Meyers, Florida. The Partnership
purchased a fee simple interest in the Lakeland Property. The purchase price
will equal the lowest of (i) One Million Six Hundred Thousand ($1,600,000);
(ii) actual certified costs, or (iii) the appraised value set forth in the
required MAI appraisal ("Purchase Price"). As of
13
16
September 30, 1996, $658,775 was paid with cash from offering proceeds with the
remaining funds to be disbursed according to a disbursement agreement dated
August 6, 1996 (the "Disbursement Agreement"). The Tenant shall commence
construction of an approximate 8,825 square foot building on or before August
31, 1996 and shall complete construction of the building on or before December
31, 1996.
The Lease is an absolute net lease whereby the Tenant is responsible for
all expenses related to the Lakeland Property including real estate taxes,
insurance, maintenance and repair costs. The interim term of the Lease shall
commence on August 6, 1996 and shall expire on the last day of the month in
which the final disbursement is made but in no event beyond December 31, 1996
("Interim Term"). The base term of the Lease shall commence on the day
following the expiration of the Interim Term and shall expire 15 years
thereafter ("Base Term"). The Tenant has two renewal options of five years
each.
During the Interim Term of the Lease, Interim Rent shall be payable
monthly in an amount equal to: (i) the Applicable Rental Percentage multiplied
by the Purchase Price and the Soft Costs advanced as of the first disbursement
plus (ii) the Applicable Rental Percentage multiplied by the average daily
balance of total funds disbursed to the Tenant for Hard Costs and soft Costs
related to the construction of the Improvements calculated as of the end of the
immediately preceding calendar month. The Applicable Rental Percentage is
defined as (i) the "Prime Rate" plus two percent; (ii) divided by 12. Interim
Rent shall be paid to the Partnership from funds held by the Partnership for
disbursement of costs related to the construction of the improvements. Upon
commencement of the Base Term, the annual rent will be payable in monthly
installments on the first day of each month in an amount equal to ten and
90/100 percent (10.90%) of the total of all funds advanced by the Partnership.
Thus, based on the Purchase Price of $1,600,000, the annual rent on the
Lakeland Property is $174,400 or $14,533 per month. The annual rent shall
increase by 8% on the fifth anniversary date of the Base Term and every five
years thereafter by 8%. The annual rent per square foot on the Lakeland
Property is $19.76. The estimated depreciable basis of the Lakeland Property
is $1,135,000 and will be depreciated using the straight-line method over 39
years at a rate of approximately $29,102 per year. The 1996 tax rate for the
county in which the Lakeland Property is located is $2.1413 per $100 of current
assessed value. The 1995 annual realty taxes were $5,699 however, the current
assessment on the Lakeland Property for realty tax purposes is for the land
only. It is anticipated that there will be a new assessment to reflect the
improvements to the land.
The Tenant's obligations under the Lease are guaranteed for the benefit of
the Partnership by David C. Brown, an individual. David C. Brown is the sole
stockholder of the Tenant corporation. The Tenant has an option to purchase
the Lakeland Property commencing on the sixty-first month of the Base Term of
the Lease. The option price that Tenant shall pay shall equal the scheduled
minimum annual rent during the fifth year of the Base Term divided by 0.10.
The tax rate for the county in which the Lakeland Property is located is
$2.1413 per $100 of current appraised value. The estimated annual realty taxes
are $5,699; however, the current assessment on the Lakeland Property for realty
tax purposes is for the land only. It is anticipated that there will be a new
assessment to reflect the improvements to the land.
The Tenant has paid to an affiliate of the General Partner, a commitment
fee equal to $16,000 and a construction funding fee equal to one half percent
(.5%) of the maximum Purchase Price or $8,000. The Tenant has paid all of the
expenses incident to the closing of the transaction contemplated by this
commitment including, without limitation, the Partnership's attorney's fees,
title insurance premiums, recording fees and expenses and transfer taxes.
14
17
Boston Market, S. Kent, Washington (Land and Building)
On September 26 , 1996, the Partnership acquired the land and 3,320 square
foot building comprising a Boston Market restaurant located at 25947 Pacific
Highway South, Kent, Washington (the "Washington Property"). The Washington
Property was constructed for its present use in 1995 and was fully operational
at the time of the purchase. The Washington Property was purchased from and
leased back to BC Northwest, L.P., a Delaware limited partnership (the
"Tenant"). The Tenant is a Franchise Area Developer which operates casual
dining restaurants under the primary trade name of Boston Market. The
headquarters offices of the Tenant are located at 1601 114th Avenue S.E.,
Alderwood Building, Suite 130, Bellevue, Washington. The Partnership purchased
a fee simple interest in the Washington Property for a purchase price of
$1,050,000 which was negotiated by an affiliate of the Managing General Partner
who considered factors such as the potential value of the site, the financial
condition and business and operating history of the Tenant and demographic data
for the area in which the Washington Property is located. The purchase price
for the Washington Property is supported by an independent MAI appraisal.
The Tenant and the Partnership have entered into a lease (the "Lease"),
which is an absolute net lease, whereby the Tenant is responsible for all
expenses related to the Washington Property including real estate taxes,
insurance, maintenance and repair costs. The Lease term expires on September
26, 2011 with five renewal options of five years each. The initial annual rent
is equal to ten and one-half percent (10.5%) of the purchase price and will be
payable in monthly installments on the first day of each month. Thus, based on
the purchase price of $1,050,000 the rent in the first year of the Lease is
$110,250 per year, or $9,188 per month. The Annual Rent shall be increased
beginning on the sixth lease year to $121,275; beginning on the eleventh lease
year to $133,455 and at the end of every five years thereafter by ten percent
of the Annual Rent payable during the lease year immediately preceding.
Beginning in the sixth year, and in addition to the Annual Rent provided above,
the Tenant shall pay Percentage Rent on an annual basis equal to the difference
between five percent of "gross sales" (as defined in the lease) for such lease
year minus the Annual Rent payable for such lease year. The Tenant's financial
obligations under the lease are unconditionally guaranteed by Boston Chicken,
Inc., a Delaware corporation.
The Tenant has an option to purchase and first right of refusal to
purchase the Washington Property. The Tenant shall have the right to purchase
the Washington Property on the same terms and conditions as set forth in the
offer or the Tenant may elect an alternate purchase price as follows: (a)
during the first and second lease year the purchase price shall be an amount
equal to the total rent payable for the lease year subsequent to the lease year
in which the option is exercised divided by 9.462%; (b) during the third
lease year in an amount equal to the Annual Rent for lease year 3 divided by
9.978%; (c) during the fourth lease year in an amount equal to the Annual
Rent for lease year four divided by 9.785% and in lease year five in an amount
equal to the Annual Rent for lease year five divided by 9.580%.
Tenant shall have the option to purchase the Washington Property any time
after the fifth year for the following option price: (a) if the Tenant
exercises its option at purchase during the sixth through eighth lease year,
the option price shall be equal to the total rent payable for the lease year
subsequent to the lease year in which the option is exercised, divided by ten
percent.; (b) if the Tenant exercises its option to purchase after the eighth
lease year, the option purchase price shall be the greater of the fair market
value of the Washington Property or an amount equal to the total rent payable
for the lease year subsequent to the lease year in which the option is
exercised, divided by ten percent.
15
18
The current annual rent per square foot for the Washington Property is
$33.21. The depreciable basis of the Washington Property for federal tax
purposes is $630,000 and it will be depreciated using the straight line method
over 39 years, a rate of $16,154 per year. The 1996 tax rate of the township
in which the Washington Property is located is $1.559 per $100 of assessed
value. The 1996 realty taxes on the Washington Property are $3,275; however,
the current assessment is for the land only. It is anticipated that there will
be a new assessment to reflect the improvements to the land (i.e., the
restaurant facility).
The Tenant has paid to an affiliate of the General Partner, a commitment
fee equal to $10,500 as provided for in the Partnership Agreement. The Tenant
also paid all of the expenses incident to the closing of the transaction
contemplated by this commitment including, without limitation, title insurance
premiums, recording fees and expenses and transfer taxes.
The Lease contains a substitution option that in the event that the Tenant
determines that the Washington Property is inadequate or unprofitable or is
rendered unsuitable by condemnation or casualty, the Tenant may substitute
another property having a Boston Market restaurant located thereon, of equal or
greater current value. The substitute property shall be subject to the
approval of the Partnership.
Jack-In-The-Box, Hurst, Texas (Land and Building)
On September 27, 1996 the Partnership acquired the land and a 2860 square
foot building comprising a Jack-In-The-Box restaurant located at 320 Grapevine
Highway, Hurst, Texas (the "Jack-In-The-Box Property"). The Jack-In-The-Box
Property was constructed for its present use in May 1996 and was fully
operational at the time of the purchase. The Jack-In-The-Box Property was
purchased from and leased back to Foodmaker, Inc., a Delaware corporation (the
"Tenant"). The Tenant operates and franchises casual dining restaurants under
the primary trade name of Jack-In-The-Box. The headquarters of the Tenant are
located at 9330 Balboa Ave., San Diego, CA. The Partnership purchased a fee
simple interest in the Jack-In-The-Box Property for the purchase price of
$965,000 which was negotiated by an affiliate of the Managing General Partner
which considered factors such as the potential value of the site, the financial
condition and business and operating history of the Tenant and demographic data
for the area in which the Jack-In-The-Box Property is located. The purchase
price for the Jack-In-The-Box Property is supported by an independent MAI
appraisal.
The Tenant and the Partnership have entered into the Partnership's
standard form of lease (the "Lease"), which is an absolute net lease, whereby
the Tenant is responsible for all expenses related to the Jack-In-The-Box
Property including real estate taxes, insurance, maintenance and repair costs.
The Lease term expires on September 30, 2014 with four renewal options of five
years each. The initial annual rent is equal to 10.5% of the purchase price
and will be payable in monthly installments on the first day of each month.
Thus, based on the purchase price of $965,000, the annual rent in the first
five years of the Lease is $101,325 per year, or $8,444 per month. The Minimum
Annual Rent shall be increased on October 1, 2001 and every five years
thereafter by the greater of : a) the percentage increase in the Consumer Price
Index over the five year period preceding the increase date; or (b) ten percent
(10%).
The Tenant has a continuing right of first refusal to purchase the
Jack-In-The-Box Property in accordance with the same terms and conditions set
forth in a bona fide offer in which the Partnership desires to accept. The
current annual rent per square foot on the Jack-In-The-Box Property is $35.43.
The depreciable basis of the Jack-In-The-Box Property is
16
19
$585,000 and is being depreciated on the straight-line basis over a period of
39 years at a rate of $15,000 per year. The 1995 tax rate for the county and
city in which the Jack-In-The-Box Property is located is $2.6089 per $100 of
current appraised value. The 1995 current annual realty taxes are $21,965.63;
however, the current assessment on the Jack-In-The-Box Property for realty tax
purposes is for the land only. It is anticipated that there will be a new
assessment to reflect the improvements to the land.
The Tenant has paid to an affiliate of the General Partner, a commitment
fee equal to $9,650, as provided for in the Partnership Agreement. The Tenant
also paid all of the expenses incident to the closing of the transaction
contemplated by this commitment including, without limitation, the
Partnership's attorney's fees, title insurance premiums, recording fees and
expenses and transfer taxes.
Black-Eyed Pea, Plano, Texas (Land and Building)
On September 30, 1996 the Partnership acquired the land and a 5,445 square
foot building comprising a Black-Eyed-Pea restaurant located at 1905 Preston
Boulevard, Plano, Texas (the "Black-Eyed Pea Property"). The Black-Eyed Pea
Property was constructed for its present use in September 1996 and was fully
operational at the time of the purchase. The Black-Eyed Pea Property was
purchased from and leased back to DenAmerica Corp., a Delaware corporation
(the "Tenant"). The Tenant operates and franchises casual dining restaurants
under the primary trade names of Denny's and Black-Eyed Pea. The headquarters
of the Tenant are located at 7373 North Scottsdale Road, Suite D-120,
Scottsdale, Arizona. The Partnership purchased a fee simple interest in the
Black-Eyed Pea Property for the purchase price of $1,486,768 which was
negotiated by an affiliate of the Managing General Partner which considered
factors such as the potential value of the site, the financial condition and
business and operating history of the Tenant and demographic data for the area
in which the Black-Eyed Pea Property is located. The purchase price for the
Black-Eyed Pea Property is supported by an independent MAI appraisal.
The Tenant and the Partnership have entered into the Partnership's
standard form of lease (the "Lease"), which is an absolute net lease, whereby
the Tenant is responsible for all expenses related to the Black-Eyed Pea
Property including real estate taxes, insurance, maintenance and repair costs.
The Lease term expires on September 30, 2016 with two renewal options of five
years each.
The initial annual rent is equal to 10.625% of the purchase price and will
be payable in monthly installments on the first day of each month. Thus, based
on the purchase price of $1,486,768, the rent in the first year of the Lease is
$157,969 ("Minimum Annual Rent"), or $13,164 per month. The Minimum Annual
Rent shall be increased on October 1, 2003 and every five years thereafter by
the percentage increase in the Consumer Price Index over the five year period
preceding the increase date; provided that the increase does not exceed ten
percent (10%). The current annual rent per square foot on the Black-Eyed Pea
Property is $29.01. The depreciable basis of the Black-Eyed Pea Property is
$661,768 and is being depreciated on the straight-line basis over a period of
39 years at a rate of $16,968 per year. The 1995 tax rate for the county and
city in which the Black-Eyed Pea Property is located is $2.3464 per $100 of
current appraised value. The current annual realty taxes are $20,273; however,
the current assessment on the Black-Eyed Pea Property for realty tax purposes
is for the land only. It is anticipated that there will be a new assessment to
reflect the improvements to the land.
17
20
The Tenant has paid to an affiliate of the General Partner, a commitment
fee equal to $14,868 as provided for in the Partnership Agreement. The Tenant
also paid all of the expenses incident to the closing of the transaction
including, without limitation, the Partnership's attorney's fees, title
insurance premiums, recording fees and expenses and transfer taxes.
General Lease Provisions:
An affiliate of the Managing General Partner analyzed demographic,
geographic and market diversification data for the areas in which the Hollywood
Video Property, the Virginia Beach Property, the Lakeland Property, the
Washington Property, the Jack-In-The Box Property, and the Black-Eyed Pea
Property (collectively referred to as the "Properties") are located and
reviewed the appraisals of the Properties and the analysis regarding comparable
Properties contained therein. Based upon the foregoing, the General Partners
are unaware of any unfavorable competitive conditions regarding the Properties.
The General Partners believe that the amount of insurance carried by the
Tenants is adequate. The Partnership purchased the Properties with cash from
offering proceeds. It is anticipated that the Properties will be leveraged as
provided for in the Prospectus, however, the Partnership presently does not
have a financing commitment.
The Leases contain material default provisions that include, but are not
limited to : (1) the vacating or abandonment of the Properties by the Tenants;
(2) the failure by the Tenants to make any payment due under the Leases; (3)
the failure by the Tenants to observe or perform any of the covenants,
conditions, or provisions of the Leases; (4) the making by the Tenants of any
general arrangement or general assignment for the benefit of creditors. In the
event of a material default by the Tenant, the Leases contain remedy provisions
which are summarized as follows: (1) the Partnership may terminate the Leases
and take possession of the Property, in which case the Partnership would be
entitled to damages incurred by reason of the material default; (2) the
Partnership may maintain the Tenant's right to possession of the Properties, in
which case the Leases would continue to be in effect; of (3) the Partnership
may pursue any other legal remedy available.
Equipment Acquisitions:
On September 11, 1996, the Partnership acquired restaurant equipment to be
used in the operation of an Applebee's Neighborhood Grill & Bar located at 290
West 1300 South, Orem, Utah (the "Applebee's Equipment"). The Applebee's
Equipment was purchased on September 11, 1996 from various vendors at a total
cost of $384,200.80 and leased to J.M.C. Limited Partnership, a Utah limited
partnership, DBA Applebee's Neighborhood Grill and Bar (the "Lessee"). The
headquarter offices of the Lessee are located at 19 E. 200 South, Suite 1000,
Salt lake City, Utah. The Lessee owns and operates the Applebee's Neighborhood
Grill & Bar under a franchise agreement. The purchase was made in cash from
proceeds of the Partnership; however, it is anticipated that the Applebee's
Equipment will subsequently be leveraged as provided for in the Prospectus.
The Lessee and Partnership entered into the Partnership's standard form of
lease whereby the Lessee is responsible for all expenses related to the
Applebee's Equipment including taxes, insurance, maintenance and repair costs
(the "Lease"). The General Partners believe that the amount of insurance
carried by the Lessee is adequate. The Lease term is 84 months and the minimum
annual rent is $79,484 payable in monthly installments of $6,623,63 on the
fifteenth day of each month. The annual rent remains fixed for the entire
lease term. At
18
21
closing, the Lessee paid the first and last month's rent to the Partnership in
the amount of $13,247 and interim rent of $883.
At the end of the Lease term, upon at least 90 days prior irrevocable
notice to the Partnership, the Lessee may purchase all of the Applebee's
Equipment for the fair market value, not to exceed $38,420. The Lease is
guaranteed by the following: John B. Prince, an individual; and William Tell,
Inc., a Utah corporation, jointly and severally.
An affiliate of the Managing General Partner will receive an Acquisition
Fee from the Partnership in an amount equal to $15,368 (4% of the acquisition
price), and expects to receive an additional fee of $3,842 (1% of the
acquisition price) from the Partnership after leveraging the Applebee's
Equipment as provided for in the Partnership Agreement. In addition, the
Lessee paid a commitment fee equal to $4,000 to the same affiliate as provided
for in the Partnership Agreement.
RESULTS OF OPERATIONS:
For the three and nine month periods ended September 30, 1996, the
Partnership earned revenues totaling approximately $429,000 and $980,000,
respectively, compared to approximately $113,000 and $199,000 for the
corresponding period of the preceding year. The increase in year-to-date
revenues over the prior year's period (392%) was due to the effect of the
Partnership's progress between the comparable periods in selling Units and
investing the proceeds therefrom in income producing, net leased, real estate
properties and equipment.
For the three and nine month periods ended September 30, 1996, the
Partnership incurred expenses totaling approximately ($8,000) and $109,000,
respectively, compared to $14,000 and $32,000 for the corresponding periods of
the preceding year. The increase in year-to-date expenses over the prior
year's period (241%) was due to the same effects which produced the increase in
revenues. This growth caused corresponding increases in depreciation expense
(due to the growth in depreciable assets) and general and administrative
expenses.
For the three month and nine month periods ended September 30, 1996, the
Partnership earned net income of approximately $437,000 and $871,000,
respectively, compared to approximately $99,000 and $167,000 for the
corresponding periods of the previous year. The increase in year-to-date net
income over the prior year's period (422%) was primarily due to the increase in
revenues discussed above.
Based upon the results of operations for the three month period ended
September 30, 1996, the Partnership distributed to its limited partners a total
of $485,000 representing cash flow from operations for that period. These
amounts were distributed as follows: $64,581 paid in August 1996 and September
1996 to investors that have elected to receive monthly distributions and
$420,419 paid in October 1996 to all investors. On a comparative basis, the
Partnership distributed to its limited partners a total of $116,000 for the
corresponding three month period of the preceding year. The increase in
distributions over the prior year's period (318%) was due to the increase in
net income discussed above and the reduction in net investment in financing
leases (i.e. capital returned on equipment lease investments) resulting from
the growth in the equipment lease portfolio.
19
22
LEASE DEFAULT:
The Partnership has invested in a direct financing lease, which lease has
a net investment value of $241,765 as of September 30, 1996. The lessee under
this lease, Kenny Rogers Roasters of Arizona, Inc., has defaulted on the lease
agreement due to non-payment of rents. As of September 30, 1996, the
Partnership is owed $34,065 of rents past due from February 1, 1996 and
forward. Presently, this default has caused the suspension of cash flows from
rents to the Partnership in an amount equal to $4,258 per month, which amount
represents 2.3% of the Partnership's aggregate current monthly rental income
(excluding additional rent which may be received from any future acquisitions).
On October 1, 1996, the Partnership signed a letter of intent with
Roasters Corp., a Florida corporation and franchisor of Kenny Rogers Roasters
restaurants. Roasters Corp. is currently operating the Kenny Rogers restaurant
located at 1949 Camelback Road, Phoenix, Arizona pursuant to the letter of
intent. The letter of intent provides that the new tenant will enter into
mutually agreeable equipment lease in substantially the same form as the
existing lease. While the Partnership is in the process of drafting the
documents, to date, a new lease agreement has not been signed. The General
Partners will report any agreements as they are reached.
20
23
CAPTEC FRANCHISE CAPITAL PARTNERS L.P. III
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
None
Item 2. Changes in Securities
None
Item 3. Defaults Upon Senior Securities
None
Item 4. Submission of Matters to a Vote of Security Holders
None
Item 5. Other Information
None
Item 6. Exhibits and Reports on Form 8-K
There were no reports on Form 8-K filed during the three month period
ending September 30, 1996. Subsequent reports on Form 8-K
(Incorporated by reference from Registrant's SEC File No. 33-77510C,
filed October 18, 1996).
Exhibit 27 - Financial Data Schedule
21
24
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.
BY: Captec Franchise Capital Corporation III
Managing General Partner of
Captec Franchise Capital Partners L.P.III
BY: /w/ W. Ross Martin
-----------------------------
W. Ross Martin
Chief Financial Officer and Vice
President, a duly authorized officer
DATE: November 13, 1996
22
25
EXHIBIT INDEX
Exhibit No. Description Page No.
- ----------- ----------- --------
27 Financial Data Schedule 12
11