UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549-1004
FORM 10-K
[X] ANNUAL REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the fiscal year ended December 31, 1995
---------------------------------
OR
[_] TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the transition period from to
------------------------
Commission file number 0-15538
---------------------------
First Capital Income Properties, Ltd. - Series XI
- --------------------------------------------------------------------------------
(Exact name of registrant as specified in its charter)
Illinois 36-3364279
- ------------------------------- ------------------------------------
(State or other jurisdiction of (I.R.S. Employer Identification No.)
incorporation or organization)
Two North Riverside Plaza, Suite 950,
Chicago, Illinois 60606-2607
- ---------------------------------------- -----------------------------------
(Address of principal executive offices) (Zip Code)
Registrant's telephone number,
including area code (312) 207-0020
------------------------------------
Securities registered pursuant to
Section 12(b) of the Act: NONE
------------------------------------
Securities registered pursuant to
Section 12(g) of the Act: Limited Partnership Assignee Units
------------------------------------
Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. YES X NO
----- -----
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ ]
Documents incorporated by reference:
The First Amended and Restated Certificate and Agreement of Limited Partnership
filed as Exhibit A to the definitive Prospectus dated September 12, 1985,
included in the Registrant's Registration Statement on Form S-11 (Registration
No. 2-98749), is incorporated herein by reference in Part IV of this report.
Exhibit Index -- Page A-1
- --------------------------
PART I
ITEM 1. BUSINESS
The registrant, First Capital Income Properties, Ltd. - Series XI (the
"Partnership"), is a limited partnership organized in 1985 under the Uniform
Limited Partnership Act of the State of Illinois. The Partnership sold
$57,621,000 in Limited Partnership Assignee Units (the "Units") to the public
from September 1985 to March 1987 pursuant to a Registration Statement on Form
S-11 filed with the Securities and Exchange Commission (Registration Statement
No. 2-98749). Capitalized terms used in this report have the same meaning as
those terms have in the Partnership's Registration Statement.
The business of the Partnership is to invest primarily in existing commercial
income-producing real estate, such as shopping centers, warehouses and office
buildings, and, to a lesser extent, in other types of commercial income-
producing real estate. From May 1986 to September 1989, the Partnership: 1) made
one real property investment; 2) purchased 50% interests in four joint ventures
which were each formed with Affiliated partnerships for the purpose of acquiring
a 100% interest in certain real property; 3) purchased 50% interests in four
separate joint ventures which were each formed with Affiliated partnerships for
the purpose of acquiring a preferred majority interest in certain real property
and 4) purchased a 70% preferred majority undivided interest in a joint venture
with an unaffiliated third party that was formed for the purpose of acquiring
certain real property. All of these joint ventures, prior to dissolution, are
operated under the common control of First Capital Financial Corporation (the
"General Partner"). As of December 31, 1995 the Partnership, with its respective
joint venture partner, has dissolved one joint venture with a 50% interest in
real property and three joint ventures with 50% preferred majority interests in
real property as a result of the sales of the real properties. In addition, the
Partnership sold one 50% joint venture interest with an Affiliated partnership
to that Affiliated partnership.
Property management services for certain of the Partnership's real estate
investments are provided by independent real estate management companies for
fees calculated as a percentage of gross rents received from the properties. In
addition, Affiliates of the General Partner provide property management and
supervisory services for fees calculated as a percentage of gross rents received
from each of the Partnership's properties.
The real estate business is highly competitive. The results of operations of the
Partnership will depend upon the availability of suitable tenants, real estate
market conditions and general economic conditions which may impact the success
of these tenants. Properties owned by the Partnership frequently compete for
tenants with similar properties owned by others.
As of March 1, 1996, there were 34 employees at the Partnership's properties for
on-site property maintenance and administration.
ITEM 2. PROPERTIES (a)(b)
As of December 31, 1995, the Partnership owned directly or through a joint
venture, the following five properties, which were owned in fee simple and were
encumbered by mortgages. For complete details of the material terms of the
encumbrances, refer to Note 5 of the Notes to Financial Statements.
Net Leasable Number of
Property Name Location Sq. Footage Tenants (c)
- ----------------------------------------- -------------------------------- ---------------- -----------
Shopping Centers:
Marquette Mall and Office Building Michigan City, Indiana 398,104 89(1)
2
ITEM 2. PROPERTIES (a)(b) - Continued
Net Leasable Number of
Property Name Location Sq. Footage Tenants (c)
- ------------------------------------------ ------------------------------- ---------------- -----------
Shopping Centers:
Regency Park (d) Jacksonville, Florida 329,858 21(3)
Office Buildings:
Sentry Park West Office Campus (e) Blue Bell, Pennsylvania 218,733 54
Burlington Office Center I, II and III (f) Ann Arbor, Michigan 173,215 31(3)
Prentice Plaza (d) Englewood, Colorado 157,311 31(1)
(a) For a discussion of significant operating results and major
capital expenditures planned for the Partnership's properties refer
to Item 7.
(b) For federal income tax purposes, the Partnership depreciates the
portion of the acquisition costs of its properties allocable to real
property (exclusive of land), and all improvements thereafter, over
useful lives ranging from 19 years to 40 years, utilizing either the
Accelerated Cost Recovery System ("ACRS") or straight-line method.
The Partnership's portion of real estate taxes for Marquette Mall and
Office Building ("Marquette"), Regency Park Shopping Center ("Regency
Park"), Sentry Park West Office Campus ("Sentry West"), Burlington
Office Center I, II and III ("Burlington") and Prentice Plaza was
$377,500, $130,500, $123,400, $436,500 and $217,200, respectively,
for the year ended December 31, 1995. In the opinion of the General
Partner, the Partnership's properties are adequately insured and
serviced by all necessary utilities.
(c) Represents the total number of tenants as well as the number of
tenants, in parenthesis, that individually occupy more than 10% of
the net leasable square footage of the property.
(d) The Partnership owns a 50% joint venture interest in this
property.
(e) The Partnership owns a 50% interest in a joint venture which owns
a preferred majority interest in the joint venture which owns the
property.
(f) The Partnership owns a 70% undivided interest in the joint
venture which owns this property.
3
ITEM 2. PROPERTIES - Continued
- ------- ----------------------
The following table presents each of the Partnership's properties' occupancy
rates as of December 31 for each of the last five years:
Property Name 1995 1994 1993 1992 1991
- ------------- ------ ------ ------ ------ ------
Marquette 83% 79% 81% 86% 80%
Regency Park 87% 89% 78% 78% 84%
Sentry West 87% 85% 67% 72% 63%
Burlington 78% 91% 88% 97% 86%
Prentice Plaza 99% 97% 92% 93% 90%
The amounts in the following table represent each of the Partnership's
properties' average annual rental rate per square foot for each of the last five
years ended December 31 and were computed by dividing each property's base
rental revenues by its average occupied square footage:
Property Name 1995 1994 1993 1992 1991
- ------------- ------ ------ ------ ------ ------
Marquette $6.74 $6.85 $6.71 $6.65 $6.51
Regency Park $6.46 $6.34 $6.85 $6.97 $6.50
Sentry West $13.31 $12.50 $10.92 $12.60 $14.05
Burlington $18.04 $17.23 $17.55 $16.33 $16.71
Prentice Plaza $14.31 $13.65 $12.63 $13.09 $13.67
4
ITEM 2. PROPERTIES - Continued
- ------- ----------------------
The following table summarizes the principal provisions of the leases for each
of the tenants which occupy ten percent or more of the rentable square footage
at each of the Partnership's properties, except Sentry West which has no such
tenants:
Partnership's Share of per Percentage
Annum Base Rents (a) for of Net Renewal
-------------------------- Leasable Options
Final Twelve Expiration Square (Renewal
Months of Date of Footage Options /
1996 Lease Lease Occupied Years)
-------- ------------ ----------- ---------- ---------
Marquette
- ---------
J. C. Penney (department store) $139,000 $139,000 1/31/1998 28% 5 / 5
Regency Park
- ------------
Publix (b) (grocery store) $143,400 $143,400 1/15/2005 26% 3 / 5
Service Merchandise (department store) $175,000 $175,000 2/28/2009 14% 10 / 5
Baby Superstore (specialty store) $123,000 $150,600 9/30/2004 12% 3 / 5
Burlington
- ----------
Washtenaw Mortgage Company (mortgage company) $353,200 $364,900 4/30/1997 12% (c)
A.E. Clevite, Inc. (transportation products
manufacturer) $343,200 $343,200 12/31/1997 11% None
Dykema Gossett (d) (legal firm) $339,200 $356,900 3/31/2001 11% 2 / 5
Prentice Plaza
- --------------
ANTEC Corporation (design, engineering, manufacturing
and distribution of cable television products) $222,300 $241,600 9/30/1999 18% None
(a) The Partnership's share of per annum base rents for each of the
tenants listed above for each of the years between 1996 and the
final twelve months for each of the above leases is no lesser or
greater than the amounts listed in the above table.
(b) This tenant does not physically occupy any space at this property
but continues to pay rent under the terms of its lease.
5
ITEM 2. PROPERTIES - Continued
- ------- ----------------------
(c) Tenant has one three-year renewal option and one additional five-
year renewal option.
(d) During the first quarter of 1996, this tenant exercised one of its
five-year renewal options. The effects of this exercise are included in
the table above.
The amounts in the following table represent the Partnership's portion of leases
in the year of expiration (assuming no lease renewals) (a) through the year
ended December 31, 2005.
Number Base Rents
of in Year of % of Total
Year Tenants Square Feet Expiration (b) Base Rents (c)
---- ------- ----------- -------------- --------------
1996 66 124,412 $ 515,400 7.12%
1997 58 184,305 $1,178,100 19.35%
1998 36 244,568 $ 750,700 17.54%
1999 25 114,081 $ 743,300 23.30%
2000 19 105,326 $ 630,000 28.70%
2001 6 49,998 $ 133,300 9.71%
2002 2 6,528 $ 104,200 8.43%
2003 1 1,248 $ 57,400 5.06%
2004 6 50,894 $ 381,800 40.35%
2005 3 94,582 $ 37,500 8.00%
(a) This table does not include the effects of the exercised renewal
option at Burlington, previously discussed.
(b) Represents the Partnership's portion of base rents to be collected
each year on expiring leases.
(c) Represents the Partnership's portion of base rents to be collected
each year on expiring leases as a percentage of the Partnership's
portion of the total base rents to be collected on leases in effect as
of December 31, 1995.
ITEM 3. LEGAL PROCEEDINGS
- ------- -----------------
(a & b) The Partnership and its properties were not a party to, nor the subject
of, any material pending legal proceedings, nor were any such proceedings
terminated during the quarter ended December 31, 1995. Ordinary routine
litigation incidental to the business which is not deemed material was
maintained during the quarter ended December 31, 1995.
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
- ------- ---------------------------------------------------
(a, b, c & d) None.
6
PART II
ITEM 5. MARKET FOR THE REGISTRANT'S EQUITY AND RELATED SECURITY HOLDER MATTERS
- ------- ----------------------------------------------------------------------
There has not been, nor is there expected to be, a public market for Units.
As of March 1, 1996, there were 5,278 Holders of Units.
ITEM 6. SELECTED FINANCIAL DATA
- ------- -----------------------
For the Years Ended December 31,
-----------------------------------------------------------------------
1995 1994 1993 1992 1991
----------- ------------ ------------ ------------ ------------
Total revenues $10,436,500 $ 10,995,500 $ 11,456,300 $ 13,661,800 $ 13,833,900
Net (loss) $(7,553,400) $(10,580,500) $(10,373,500) $(12,422,000) $ (2,867,900)
Net (loss) allocated to Limited Partners $(5,330,200) $(10,474,700) $(10,269,800) $(12,382,400) $ (2,839,200)
Net (loss) allocated to Limited Partners per Unit
(57,621 Units issued and outstanding) $ (92.50) $ (181.79) $ (178.23) $ (214.89) $ (49.27)
Total assets $49,323,600 $ 55,551,600 $ 71,451,800 $ 88,430,500 $101,421,000
Mortgage loans payable $41,189,600 $ 40,369,100 $ 44,255,200 $ 50,674,500 $ 51,243,100
Front-End Fees loan payable to Affiliate $ 8,295,200 $ 8,295,200 $ 8,295,200 $ 8,295,200 $ 8,295,200
Distributions to Limited Partners per Unit
(57,621 Units issued and outstanding) None None None None None
Return of capital to Limited Partners per Unit
(57,621 Units issued and outstanding) None None None None None
Other data:
- -----------
Investment in commercial rental properties (net of
accumulated depreciation and amortization) $ 46,724,100 $ 52,648,100 $ 68,506,700 $ 86,601,900 $ 98,868,900
Number of real property interests owned at December 31 5 5 8 9 9
7
ITEM 6. SELECTED FINANCIAL DATA - Continued
- ------- -----------------------------------
The following table includes a reconciliation of Cash Flow (as defined in the
Partnership Agreement) to cash flow provided by operating activities as
determined by generally accepted accounting principles ("GAAP"):
For the Years Ended December 31,
-------------------------------------------------------------------
1995 1994 1993 1992 1991
----------- ----------- ----------- ----------- -----------
Cash Flow (Deficit) (as defined in the Partnership
Agreement) (a) $ (241,700) $ 18,900 $ 342,900 $ 620,600 $ 363,900
Items of reconciliation:
Principal payments on mortgage loans payable 630,100 551,700 548,600 565,000 473,600
Changes in current assets and liabilities:
(Increase) decrease in current assets (53,800) 304,900 (74,300) 203,700 (24,700)
(Decrease) increase in current liabilities (100,700) (125,600) (130,500) 54,000 (65,000)
----------- ----------- ----------- ----------- -----------
Net cash provided by operating activities $ 233,900 $ 749,900 $ 686,700 $ 1,443,300 $ 747,800
=========== =========== =========== =========== ===========
Net cash (used for) provided by investing activities $(1,227,500) $ 3,392,500 $ 2,127,300 $(1,436,200) $(1,622,900)
=========== =========== =========== =========== ===========
Net cash provided by (used for) financing activities $ 712,600 $(3,981,900) $(1,585,800) $ (574,900) $ (457,600)
=========== =========== =========== =========== ===========
(a) Cash Flow is defined in the Partnership Agreement as Partnership
revenues earned from operations (excluding tenant deposits and proceeds
from the sale, disposition or financing of any Partnership properties
or the refinancing of any Partnership indebtedness), minus all expenses
incurred (including Operating Expenses, payments of principal (other
than balloon payments of principal out of Offering proceeds) and
interest on any Partnership indebtedness, and any reserves of revenues
from operations deemed reasonably necessary by the General Partner),
except depreciation and amortization expenses and capital expenditures
and lease acquisition expenditures.
The above selected financial data should be read in conjunction with the
financial statements and the related notes appearing on pages A-1 through
A-8 in this report and the supplemental schedule on pages A-9 and A-10.
8
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The ordinary business of the Partnership is expected to pass through its life
cycle in three phases: (i) the Offering of Units and Investment in Properties;
(ii) the operation of properties and (iii) the sale or other disposition of
properties.
The Partnership commenced the Offering of Units on September 12, 1985 and began
operations on December 3, 1985 after reaching the required minimum subscription
level. On March 31, 1987, the Offering was Terminated upon the sale of 57,621
Units. From May 1986 to September 1989, the Partnership: 1) made one real
property investment; 2) purchased 50% interests in four joint ventures which
were each formed with Affiliated partnerships for the purpose of acquiring a
100% interest in certain real property; 3) purchased 50% interests in four
separate joint ventures which were each formed with Affiliated partnerships for
the purpose of acquiring a preferred majority interest in certain real property
and 4) purchased a 70% preferred majority undivided interest in a joint venture
with an unaffiliated third party that was formed for the purpose of acquiring
certain real property.
One of the Partnership's objectives is to dispose of its properties when market
conditions allow for the achievement of the maximum possible sales price. In
1993 the Partnership, in addition to being in the operation of properties
phase, entered the disposition phase of its life cycle. During the disposition
phase of the Partnership's life cycle, comparisons of operating results are
complicated due to the timing and effect of property sales and dispositions.
Partnership operating results are generally expected to decline as real
property interests are sold or disposed of since the Partnership no longer
receives income generated from such real property interests. As of December 31,
1995 the Partnership, with its respective joint venture partner, has dissolved
one joint venture with a 50% interest in real property and three joint ventures
with 50% preferred majority interests in real property as a result of the sales
of the real properties. In addition, the Partnership sold one 50% joint venture
interest with an Affiliated partnership to that Affiliated partnership.
The past year was disappointing for most retailers throughout the country.
Gross margins and consequently profits were negatively impacted as retailers
attempted to turn inventories. The prospects for expansion in 1996 are also
minimal, if nonexistent. The poor sales performance of retailers has resulted
in less demand for store space, further retailer consolidations and an
increased number of bankruptcies. Factors utilized by prospective property
purchasers such as higher capitalization and discount rates resulted in lower
prices than previously seen in years. In addition, downward pressure on rent,
upward pressure on tenant improvement costs and larger reserves for capital
expenditures also negatively affected the pricing of retail assets. Marquette
Mall and Office Building ("Marquette") and Regency Park Shopping Center
("Regency Park"), which accounted for 50% of the Partnership's rental revenues
for the year ended December 31, 1995, have also experienced other issues which
have affected their estimated fair market values. While operations at Marquette
have remained stable, its estimated fair market value has been plagued by the
national issues affecting retail operations. Capital and tenant improvement
costs have been substantial. Recent efforts to sell Marquette at a price
approximating its carrying value have been unsuccessful. With respect to
Regency Park, the vacancy of an anchor tenant's space for a significant period
of time has had a negative impact on the property's appeal to existing and
prospective tenants. While the tenant has continued to pay rent pursuant to its
lease, the Partnership has experienced difficulty leasing the specialty retail
space which surrounds this area of the property. The General Partner has been
negotiating with two merchants to each sublet a portion of the vacant space and
currently anticipates that each of these stores will be open for business by
the third quarter of 1996. While there can be no assurances that either of
these two merchants will sublease space at Regency Park, if negotiations are
completed and they do take occupancy, then the lease-up of the vacant specialty
space may improve.
The Partnership's three office buildings accounted for the remaining 50% of the
Partnership's gross rental revenues for the year ended December 31, 1995.
Several factors have had an effect on operating performance and market values
of certain office buildings. While occupancy rates have generally continued to
gradually improve, the age of the Partnership's office buildings and increased
competition from newer buildings with higher vacancy has caused rental rates to
either decline or remain relatively stable in most instances.
The General Partner has historically reviewed significant factors regarding the
properties, such as those mentioned above, to determine that the properties are
carried at lower of cost or market, and where appropriate, has made value
impairment adjustments. These factors include, but are not limited to: 1)
recent and/or budgeted operating performance; 2) research of market conditions;
3) economic trends affecting major tenants; 4) economic factors related to the
region where the properties are located and 5) when available, recent property
appraisals. As a result of the current year review, the Partnership has
recorded provisions for value impairment totaling $5,600,000 for the year ended
December 31, 1995. Of this amount, $5,100,000 relates to the Partnership's two
retail properties and $500,000 relates to one of the Partnership's office
buildings. For more details related to these provisions, see Note 10 of Notes
to Financial Statements. The General Partner will continue to evaluate real
estate market conditions affecting each of the Partnership's properties, in its
efforts to maximize the realization of proceeds on their eventual disposition.
The recording of the provisions for value impairment does not impact cash flows
as defined by generally accepted accounting principles or Cash Flow (as defined
in the Partnership Agreement).
OPERATIONS
The table below is a recap of certain operating results of each of the
Partnership's properties for the years ended December 31, 1995, 1994 and 1993.
The discussion following the table should be read in conjunction with the
Financial Statements and Notes thereto appearing in this report.
Comparative Operating Results
(a)
For the Years Ended December 31,
----------------------------------
1995 1994 1993
- ------------------------------------------------------------------
MARQUETTE MALL AND OFFICE BUILDING
Rental revenues $4,012,400 $4,009,200 $4,160,300
- ------------------------------------------------------------------
Property net (loss) income (b) $ (171,300) $ (245,600) $ 85,200
- ------------------------------------------------------------------
Average occupancy 82% 81% 84%
- ------------------------------------------------------------------
9
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS--(CONTINUED)
Comparative Operating Results
(a)
For the Years Ended December 31,
----------------------------------
1995 1994 1993
- ----------------------------------------------------------------------
BURLINGTON OFFICE CENTER I, II AND III
Rental revenues $2,626,200 $2,973,200 $3,129,800
- ----------------------------------------------------------------------
Property net (loss) income (b) $ (193,400) $ (27,900) $ 140,500
- ----------------------------------------------------------------------
Average occupancy 76% 87% 90%
- ----------------------------------------------------------------------
SENTRY PARK WEST OFFICE CAMPUS
Rental revenues $1,399,200 $1,149,500 $ 995,700
- ----------------------------------------------------------------------
Property net
(loss) (b) $ (351,400) $ (396,100) $ (425,500)
- ----------------------------------------------------------------------
Average occupancy 86% 76% 73%
- ----------------------------------------------------------------------
REGENCY PARK SHOPPING CENTER
Rental revenues $1,175,000 $1,046,500 $1,084,400
- ----------------------------------------------------------------------
Property net
(loss) (b)(c) $ (140,300) $ (326,200) $ (344,600)
- ----------------------------------------------------------------------
Average occupancy 88% 79% 78%
- ----------------------------------------------------------------------
PRENTICE PLAZA
Rental revenues $1,169,400 $1,072,900 $ 958,800
- ----------------------------------------------------------------------
Property net (loss) $ (229,800) $ (250,400) $ (372,100)
- ----------------------------------------------------------------------
Average occupancy 97% 93% 91%
- ----------------------------------------------------------------------
PARK CENTRAL OFFICE PARK I, II AND III (D)
Rental revenues $ 371,500 $ 831,700
- ----------------------------------------------------------------------
Property net income (loss) (b)(d) $ 5,100 $ (97,700)
- ----------------------------------------------------------------------
Average occupancy (d) 76%
- ----------------------------------------------------------------------
SENTRY PARK EAST OFFICE CAMPUS (E)
Rental revenues $ 137,000 $ 221,700
- ----------------------------------------------------------------------
Property net
(loss) (e) $ (32,800) $ (116,400)
- ----------------------------------------------------------------------
Average occupancy 61% 47%
- ----------------------------------------------------------------------
(a) Excludes certain income and expense items which are either not directly
related to individual property operating results such as interest income,
interest expense on the Partnership's Front-End Fees loan and general and
administrative expenses or are related to properties disposed of by the
Partnership prior to the periods under comparison.
(b) Property net (loss) income excludes (losses) from provisions for value
impairment which were included in the Statements of Income and Expenses for
the years ended December 31, 1995, 1994 and 1993 (see Note 10 of Notes to
Financial Statements for additional information).
(c) The joint venture which owns Regency Park in which the Partnership has a
50% interest, sold a parcel of land at Regency Park on March 1, 1993. The
property net (loss) excludes the (loss) of $(41,600) from the sale of the
parcel of land, which was included in the Statement of Income and Expenses
for the year ended December 31, 1993 (see Note 9 of Notes to Financial
Statements for additional information).
(d) The joint ventures which owned Park Central Office Park I, II and III
("Park Central"), in which the Partnership had a 50% interest, sold Park
Central on June 29, 1994. The property net income excludes the (loss) of
$(104,100) from the sale of the property, which was included in the
Statement of Income and Expenses for the year ended December 31, 1994 (see
Note 9 of Notes to Financial Statements for additional information).
(e) The joint venture which owned Sentry Park East Office Campus ("Sentry
East"), in which the Partnership had a 50% interest, sold one of five
office buildings situated in this office campus on July 1, 1993, a second
building was sold on October 14, 1993 and a third building was sold on
April 22, 1994. The property net (losses) exclude the (losses) from the
sales of these buildings which were previously reported by the Partnership
as a provision for value impairment which was included in the Statement of
Income and Expenses for the year ended December 31, 1992. In addition, on
December 29, 1994, the joint venture sold the remaining two office
buildings situated in this office campus. The property net (loss) excludes
the gain of $292,500 on the sale of these two buildings which was included
in the Statement of Income and Expenses for the year ended December 31,
1994 (see Note 9 of Notes to Financial Statements for additional
information).
COMPARISON OF THE YEAR ENDED DECEMBER 31, 1995 TO THE YEAR ENDED DECEMBER 31,
1994
Net (loss) for the Partnership decreased $3,027,100 from $(10,580,500) for the
year ended December 31, 1994 to $(7,553,400) for the year ended December 31,
1995. The effects of the sales of certain Partnership properties during 1994
and provisions for value impairment recognized in 1994 and 1995 had a
significant impact on the comparison of net (loss) for the year ended December
31, 1995 as compared to 1994. As previously described, the Partnership recorded
provisions for value impairment of $5,600,000 during 1995. During 1994, the
Partnership recorded provisions for value impairment of $10,000,000 and sold
the three remaining office buildings at Sentry East as well as Park Central.
Properties sold during 1994 accounted for net income (including operating
results and the net gain on sales of properties) of $160,700. For further
information, see the table above and the notes thereto as well as Notes 9 and
10 of Notes to Financial Statements.
Excluding the effects on net income of the properties sold and provisions for
value impairment, net (loss) for the year ended December 31, 1995 decreased
$78,300 when compared to the year ended December 31, 1994. The decrease in net
(loss) was primarily due to improved operating results totaling $325,500 at
Regency Park, Marquette, Sentry Park West Office Campus ("Sentry West") and
Prentice Plaza as well as lower general and administrative expenses of $36,400
primarily due to lower fees for professional and data processing services.
Partially offsetting the decrease in net (loss) was lower operating results of
$165,500 at Burlington Office Center I, II and III ("Burlington") and an
increase of $102,600 in interest expense on the Partnership's Front-End Fees
loan due to an increase in the variable interest rate and an increase in
printing and mailing costs.
10
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS--(CONTINUED)
For purposes of the following comparative discussion, the operating results of
Park Central and Sentry East have been excluded.
Rental revenues increased $130,900, or 1%, for the year ended December 31, 1995
when compared to the year ended December 31, 1994. The increase was primarily
due to: 1) increases in the average occupancy rate at Sentry West, Regency Park
and Prentice Plaza; 2) an increase of $79,600
in percentage rental income at Marquette resulting from higher tenant sales
which determine the amount of percentage rents to be paid to the Partnership;
3) an increase in tenant expense reimbursements of $57,800 at Regency Park as a
result of the increase in the average occupancy rate as well as the receipt in
1995 of reimbursements related to 1994 and 4) an increase in tenant expense
reimbursements of $14,000 at Sentry West primarily as a result of the increase
in the average occupancy rate. Partially offsetting the 1995 increase in rental
revenues was: 1) lower rental revenues at Burlington due to a decrease in the
average occupancy rate primarily as a result of a major tenant exercising a
cancellation clause in its lease and downsizing its leasable square footage
from 19,700 square feet to 2,500 square feet, a decrease of 10% of the total
leasable square footage of the property; 2) the receipt of lease termination
fees in 1994 from two tenants at Marquette totaling $137,600; 3) lower tenant
expense reimbursements totaling $48,800 as a result of a refund to tenants in
1995 of previously billed 1994 expense reimbursements at Marquette and Prentice
Plaza as well as additional 1993 expense reimbursements received in 1994 at
Marquette and 4) lower percentage rental income of $29,500 at Regency Park.
Depreciation and amortization expense decreased $188,100 for the years under
comparison. The decrease was primarily due to the reduction in expense as a
result of the provisions for value impairment recorded for several Partnership
properties for the year ended December 31, 1994. In addition, the periodic
depreciation and amortization expense for certain assets for which the
depreciable and amortizable lives expired during 1995 exceeded the periodic
depreciation and amortization expense for depreciable and amortizable assets
placed in service during 1995.
Real estate tax expense decreased $82,900 for the year ended December 31, 1995
when compared to 1994. The decrease was primarily due to a decrease of $64,500
at Marquette as a result of an overestimate of the 1994 tax liability paid in
1995 as well as a decrease in the 1995 projected liability payable in 1996 and
a lower expense of $43,300 at Burlington as a result of the Partnership's
successful protest in 1993 which resulted in reduced billings in subsequent
periods. Partially offsetting the decrease was an increase in real estate tax
expense of $23,500 at Prentice Plaza as a result of an increase in the assessed
valuation of the property for real estate tax purposes.
Insurance expense decreased $34,400 for the year ended December 31, 1995 when
compared to 1994. The decrease was primarily due to lower group rates on the
Partnership's combined insurance coverage as a result of a minimal amount of
claims made over the past several years.
Interest expense on the Partnership's mortgage loans increased $256,100 for the
year ended December 31, 1995 when compared to the year ended December 31, 1994.
The increase was primarily due to increases in the principal balance and
variable interest rate on the junior mortgage loan collateralized by Marquette
as well as an increase in the variable interest rate on the mortgage loan
collateralized by Sentry West.
Property operating expense increased $42,300 for the year ended December 31,
1995 when compared to the year ended December 31, 1994. The increase was
primarily due to: 1) increases at Prentice Plaza, Sentry West and Regency Park
as a result of the increases in rental revenues which is a factor in
determining the amount of property management and leasing fees; 2) an increase
in advertising and promotional fees, security costs and training and
development costs at Marquette; 3) an increase in professional service fees at
Prentice Plaza, Burlington, Sentry West and Regency Park and 4) increased
utility costs at Sentry West. Partially offsetting the increase in property
operating expense was: 1) lower utility costs at Burlington and Marquette; 2)
lower professional service fees as well as management and leasing fees at
Marquette and 3) lower advertising and promotional fees at Regency Park.
COMPARISON OF THE YEAR ENDED DECEMBER 31, 1994 TO THE YEAR ENDED DECEMBER 31,
1993
Net (loss) for the Partnership increased $207,000 from $(10,373,500) for the
year ended December 31, 1993 to $(10,580,500) for the year ended December 31,
1994. The effects of sales and disposition of certain Partnership properties as
well as provisions for value impairment recognized in 1994 and 1993 had
significant impact on the comparison of net (loss) for the year ended December
31, 1994 when compared to 1993. As described above, the Partnership reported
provisions for value impairment of $10,000,000 during 1994 and sold the three
remaining office buildings at Sentry East as well as Park Central. During 1993,
the Partnership reported provisions for value impairment of $8,300,000, sold
two office buildings at Sentry East and sold a parcel of land at Regency Park.
As described above, properties sold during 1994 accounted for net income
(including operating results and the net gain on sales of properties) of
$160,700. Properties sold during 1993 accounted for a net (loss) (including
operating results and the net (loss) on the sale of property) of $(255,700).
For further information, see the table above and the notes thereto as well as
Notes 9 and 10 of Notes to Financial Statements.
Excluding the effects on net (loss) of the properties sold and provisions for
value impairment, net (loss) for the year ended December 31, 1994 increased
$211,800 when compared to the year ended December 31, 1993. The increase in net
(loss) was primarily due to: 1) decreased operating results totaling $499,200
at Marquette and Burlington; 2) an increase in interest expense of $87,700 on
the Partnership's Front-End Fees loan due to an increase in the variable
interest rate and 3) a decrease in interest income of $28,400 primarily
resulting from a decrease in the funds available for short-term investments.
Partially offsetting the increase in net (loss) was: 1) improved operating
results totaling $169,500 at Prentice Plaza, Sentry West and Regency Park; 2)
the payment in 1993 of $87,700 in loan extension fees on a one-year extension
of the junior mortgage loan collateralized by Marquette and 3) lower general
and administrative expenses of $44,800 primarily due to a decrease in printing
and mailing expenses, professional service fees and Indiana state sales taxes
being assessed to the Partnership in 1993 for the tax years 1989, 1990 and
1992.
For purposes of the following comparative discussion, the operating results of
Park Central and Sentry East have been excluded.
11
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS--(CONTINUED)
Rental revenues decreased $77,700, or 1%, for the year ended December 31, 1994
when compared to the year ended December 31, 1993. The decrease was primarily
due to: 1) decreases in the average occupancy rate at Burlington and Marquette;
2) a decrease of $200,400 in percentage rental income at Marquette resulting
from lower tenant sales which determine the amount of percentage rents to be
paid to the Partnership and 3) a one-time lease buyout fee received in 1993 at
Sentry West for $35,000. Partially offsetting the decrease in rental revenues
was: 1) increases in the average occupancy rate at Sentry West and Prentice
Plaza; 2) the receipt of lease termination fees in 1994 from two tenants at
Marquette totaling $137,600 and one tenant at Prentice Plaza of $27,300 and 3)
an increase of $45,100 in percentage rental income at Regency Park.
Interest expense on the Partnership's mortgage loans increased $126,100 for the
year ended December 31, 1994 when compared to the year ended December 31, 1993.
The increase was primarily due to an increase in the variable interest rates on
the mortgage loans collateralized by Marquette and Sentry West.
Property operating expense increased $36,400 for the year ended December 31,
1994 when compared to the year ended December 31, 1993. The increase was
primarily due to: 1) increases in professional service fees at Marquette,
Sentry West and Prentice Plaza; 2) increases in utility costs at Burlington,
Sentry West and Regency Park and 3) higher advertising and promotional costs at
Regency Park. Partially offsetting the increase in property operating expense
was decreases in: 1) advertising and promotional costs at Marquette; 2)
professional service fees at Burlington; 3) utility costs at Marquette; 4)
security costs at Prentice Plaza and 5) property management and leasing fees at
Burlington.
Real estate tax expense increased $34,900 for the year ended December 31, 1994
when compared to 1993. The primary factor which contributed to this increase
was an increase of $42,400 at Burlington as a result of the receipt of a refund
of $67,700 in 1993 for the tax years 1991 and 1992 as well as a reduced billing
for the 1993 tax year which was the result of the General Partner's protest.
Partially offsetting the increase in real estate tax expense was a decrease of
$14,200 at Marquette in 1994 due to an overestimate of the 1993 tax liability.
Repairs and maintenance expense increased $24,000 for the year ended December
31, 1994 when compared to the year ended December 31, 1993. Each property's
contribution to this net increase in repairs and maintenance was that: 1)
Prentice Plaza increased $15,500 primarily due to an increase in janitorial
expenses resulting from a higher average occupancy rate; 2) Regency Park
increased $13,500 primarily due to the repairs, maintenance and restriping of
the parking lot in 1994; 3) Marquette increased $9,100 due to higher snow
removal and HVAC repairs and maintenance costs, partially offset by a decrease
in the expenditures made in order to enhance the inside appearance of the
building; 4) Burlington decreased $8,200 due to lower personnel costs,
partially offset by higher expenditures in order to enhance the appearance of
the building and 5) Sentry West decreased $5,900 due to decreases in
expenditures to enhance the appearance of the building and for the repairs and
maintenance of the HVAC system, partially offset by an increase in the cost of
snow removal.
Depreciation and amortization expense decreased $61,000 for the years under
comparison due to the fact that the periodic depreciation and amortization
expense for certain assets for which the depreciable and amortizable lives
expired during 1994 exceeded the periodic depreciation and amortization expense
for depreciable and amortizable assets placed in service during 1994.
Insurance expense decreased $9,800 for the year ended December 31, 1994 when
compared to the prior year. The decrease was primarily due to lower group rates
on the Partnership's combined insurance coverage as a result of a minimal
amount of claims made over the past several years.
To increase and/or maintain occupancy levels at the Partnership's properties,
the General Partner, through its Affiliated asset and property management
groups, continues to take the following actions: 1) implementation of marketing
programs, including hiring of third-party leasing agents or providing on-site
leasing personnel, advertising, direct mail campaigns and development of
building brochures; 2) early renewal of existing tenant leases and addressing
any expansion needs these tenants may have; 3) promotion of local broker events
and networking with local brokers; 4) networking with national level retailers;
5) cold-calling other businesses and tenants in the market area; and 6)
providing rental concessions or competitively pricing rental rates depending on
market conditions.
The rate of inflation has remained relatively stable during the years under
comparison and has had a minimal impact on the operating results of the
Partnership. The nature of various tenant lease clauses protects the
Partnership, to some extent, from increases in the rate of inflation. Certain
of the lease clauses provide for the following: (1) annual rent increases based
on the Consumer Price Index or graduated rental increases; (2) percentage
rentals at shopping centers, for which the Partnership receives as additional
rent a percentage of a tenant's sales over predetermined breakeven amounts and
(3) total or partial tenant reimbursement of property operating expenses (e.g.,
common area maintenance, real estate taxes, etc.).
LIQUIDITY AND CAPITAL RESOURCES
Cash Flow (as defined in the Partnership Agreement) is generally not equal to
Partnership net (loss) or cash flows as defined by GAAP, since certain items
are treated differently under the Partnership Agreement than under GAAP. The
General Partner believes that to facilitate a clear understanding of the
Partnership's operations, an analysis of Cash Flow (as defined in the
Partnership Agreement) should be examined in conjunction with an analysis of
net income or cash flows as defined by GAAP. The table in Item 6. Selected
Financial Data includes a reconciliation of Cash Flow (as defined in the
Partnership Agreement) to cash flow provided by operating activities as defined
by GAAP. Such amounts are not indicative of actual distributions to Partners
and should not necessarily be considered as an alternative to the results
disclosed in the Statements of Income and Expenses and Statements of Cash
Flows.
The decrease in Cash Flow (as defined in the Partnership Agreement) of $260,600
for the year ended December 31, 1995 when compared to the year ended December
31, 1994 was primarily due to the change in net (loss) previously discussed,
exclusive of the decrease in depreciation and
12
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS--(CONTINUED)
amortization expense, the (loss) from provisions for value impairment and the
net gain on the sales of properties, components of which have been previously
discussed, as well as to an increase in scheduled principal payments made on
the Partnership's regularly scheduled amortizing mortgage loans.
The decrease of $281,000 in the Partnership's cash position for the year ended
December 31, 1995 was primarily the result of payments for capital and tenant
improvements and leasing costs, principal payments on mortgage loans payable
and the payment of loan extension fees exceeding the proceeds received on the
junior mortgage loan collateralized by Marquette, the proceeds received on the
refinancing of the mortgage loan collateralized by Prentice Plaza, the net cash
provided by operating activities as well as the releases of the restricted
certificate of deposit for Regency Park and the restricted escrow deposit for
Marquette. The liquid assets of the Partnership as of December 31, 1995 were
comprised of undistributed Refinancing Proceeds held for working capital
purposes.
Net cash provided by operating activities decreased $516,000 for the year ended
December 31, 1995 when compared to the year ended December 31, 1994. This
decrease was primarily due to decreases in the net cash provided by operating
activities at Marquette, Burlington and Regency Park as well as the increase in
interest expense on the Partnership's Front-End Fees loan. The decrease was
partially offset by an increase in the net cash provided by operating
activities at Sentry West and Prentice Plaza as well as the absence of the net
cash used for operating activities at Park Central and Sentry East.
Net cash (used for) provided by investing activities changed by $(4,620,000)
for the year ended December 31, 1995 when compared to the year ended December
31, 1994. This change was primarily due to the sale proceeds received on the
sales of Park Central and Sentry East in 1994 and an increase in 1995 in the
cash used for capital and tenant improvements and leasing costs partially
offset by the releasing of the restricted certificate of deposit for Regency
Park and the restricted escrow deposit for Marquette. The Partnership maintains
working capital reserves to pay for capital expenditures such as building and
tenant improvements and leasing costs. During the year ended December 31, 1995,
the Partnership spent $1,335,100 for building and tenant improvements and
leasing costs and has budgeted to spend approximately $1,130,000 during the
year ending December 31, 1996. Included in the amount spent by the Partnership
in 1995 is $600,000 which was funded by proceeds received on the junior
mortgage loan collateralized by Marquette and related to the refurbishment and
modernization of one of the major department stores at Marquette. Included in
the 1996 budgeted amount are capital and tenant improvements and leasing costs
of approximately: 1) $650,000 for Marquette; 2) $340,000 for Burlington; 3)
$90,000 for Prentice Plaza and 4) $50,000 for Regency Park. As of December 31,
1995 the Partnership has accrued $600,000 as a liability which also relates to
the refurbishment and modernization of the major department store at Marquette,
of which half was paid in February 1996 and is included in the 1996 budgeted
amount for Marquette, with the remaining $300,000 payable in February 1997. The
General Partner believes these improvements and leasing costs are necessary in
order to increase and/or maintain occupancy levels in very competitive markets,
maximize rental rates charged to new and renewing tenants and to prepare the
remaining properties for eventual disposition.
Net cash provided by (used for) financing activities changed by $4,694,500 for
the year ended December 31, 1995 when compared to the year ended December 31,
1994. Factors which impacted this change were: 1) the payoff in 1994 of the
mortgage loan collateralized by Park Central I and II from the sale proceeds of
Park Central; 2) $1,000,000 in proceeds, net of loan fees, received in 1995 on
the junior mortgage loan collateralized by Marquette and 3) $750,000 in
proceeds, net of loan fees, received on the new mortgage loan collateralized by
Prentice Plaza. The change was partially offset by: 1) the net receipt of
$165,600 in 1994 of additional proceeds on the mortgage loan collateralized by
Sentry West; 2) a net partial principal paydown of $324,400 in 1995 on the
mortgage loan collateralized by Sentry West and 3) an increase in the amount of
scheduled principal payments made in 1995 on the Partnership's mortgage loans.
On December 29, 1994 the joint venture which owns Sentry West, in which the
Partnership has a 50% interest with an Affiliated partnership, executed an
agreement (the "Modification") with the existing lender of this loan, which
originally matured on September 30, 1994, to modify and amend this loan.
Significant terms of the Modification in proportion to the Partnership's 50%
interest included: 1) a reduction in the loan commitment from $5,250,000 to
$5,157,800, of which $45,800 was held back for tenant improvements; 2) a change
in the variable interest rate to 30-day LIBOR plus 212.50 basis points (unless
unavailable in which case the variable interest rate will be the lender's prime
rate plus 0.75%); 3) an extension of the maturity date until September 30,
1996; 4) monthly interest only payments until September 30, 1995; thereafter,
monthly interest plus principal payments of $25,000 on the first day of each
quarter starting October 1, 1995 plus quarterly cash flow principal payments in
an amount equal to the adjusted net operating income of the property as defined
in the Modification; 5) a restriction that no distributions be made to Partners
of the Partnership or Affiliated partnership until the loan is fully repaid and
6) that the loan is guaranteed by the Partnership and the Affiliated
partnership. In addition, the joint venture paid $93,200 in extension and
administrative fees, of which $46,600 will be amortized by the Partnership over
the period of the extension.
In March 1996, the Partnership entered into a contract to sell Sentry West. If
the sale is not consummated by September 30, 1996, the loan's maturity date,
the General Partner will pursue an extension or refinancing of the loan. There
can be no assurance that a sale, extension or refinancing will be completed by
September 30, 1996.
On December 20, 1995, the joint venture which owns Prentice Plaza, in which the
Partnership has a 50% interest with an Affiliated partnership, executed a non-
recourse promissory note in the amount of $9,750,000, collateralized by a
mortgage on and an assignment of leases and rents of the property. The
Partnership's share of the note amount was $4,875,000. The existing loan was
repaid in full with the proceeds from the note. Significant terms of the
promissory note, which matures in December 2000, in proportion to the
Partnership's 50% interest, include a monthly interest payment in which the
joint venture may choose between either a variable interest rate of 30-day
LIBOR plus 175 basis points or the prime rate of the lender plus 125 basis
points as well as monthly principal payments of $3,070 starting on
13
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS--(CONTINUED)
February 1, 1996 and increasing to $3,343, $3,638, $3,960 and $4,305 on January
1 of each subsequent year from 1997 through 2000, respectively.
On March 29, 1996, the Partnership executed an amendment of the agreement dated
December 29, 1994 which modified and amended the junior mortgage loan
collateralized by Marquette. Terms of the amendment included: 1) a reduction in
the loan commitment amount from $9,770,000 to $9,350,000; 2) a change from
quarterly principal amortization payments of $125,000 on the first day of each
quarter beginning January 1, 1996 and increasing to $150,000 on July 1, 1996 to
monthly principal amortization payments of $30,000; 3) a reduction in the
variable interest rate from 30-day LIBOR plus 300 basis points to 30-day LIBOR
plus 250 basis points; 4) an assignment to the lender of the net sale proceeds
on the sale of Sentry West (see Note 11 of Notes to Financial Statements) to
reduce the outstanding principal balance on the junior mortgage loan and 5) an
option to extend the maturity date of the loan to September 30, 1998 for a .5%
extension fee, with a change in the interest rate to 30-day LIBOR plus 275
basis points and an increase in the monthly principal amortization payments to
$50,000. The March 1996 amendment is retroactive to January 1, 1996.
Significant terms of the agreement dated December 29, 1994 included: 1) an
extension of the maturity date until September 30, 1997; 2) a restriction that
no distributions be made to Partners of the Partnership until the loan is fully
repaid and 3) the loan is fully recourse to the Partnership. In addition, the
Partnership paid $100,800 in extension and administrative fees which will be
amortized over the period of the extension.
The joint venture which owns Regency Park, in which the Partnership has a 50%
interest with Affiliated partnerships, is in default under the terms of the
mortgage loan which matured on January 1, 1996. The General Partner is
negotiating with the mortgage lender to extend the maturity of the mortgage
loan. If consummated, the agreement for such extension of the loan may include
a change in interest rate, modified payment terms and other provisions that do
not exist in the matured loan. Since January 1, 1996, the Partnership has
continued to make payments to the lender, based on the terms of the matured
loan. There can be no assurance that the Partnership and mortgage lender will
consummate an extension of this loan. In addition, the General Partner has
initiated efforts to market Regency Park for sale.
Pursuant to a modification of the Partnership's Front-End Fees loan agreement,
the Partnership has the option to defer payment of interest on this loan, for a
72-month period beginning January 1, 1993. All deferred amounts (including
accrued interest thereon) shall be due and payable on January 1, 1999, and
shall not be subordinated to repayment to the Limited Partners. Beginning with
the interest payment due on January 1, 1996, the Partnership has elected to
defer payment of interest.
The recourse junior mortgage loan collateralized by Marquette and the mortgage
loan collateralized by Burlington mature in 1997, exclusive of the Marquette
option mentioned above. The Partnership's ability to satisfy these maturities
is dependent upon the successful sale or refinancing of these properties prior
to their respective loan maturity dates.
As of December 31, 1995, 58 of the 222 tenants at the Partnership's properties
have leases totaling 184,305 square feet that expire during 1997. Total base
rental revenues budgeted to be collected from these 58 tenants for the year
ending December 31, 1996 are $1,954,500. Of this amount, $562,900 relates to
two tenants at Burlington. Notwithstanding the market rental rates that may be
in effect at the time these leases mature, the Partnership faces a significant
amount of uncertainty with respect to the occupancy at its properties in 1997
and possibly beyond. The General Partner and its Affiliated management
companies intend to address the possible renewal of these leases well in
advance of their scheduled maturities in an attempt to maintain occupancy
levels and rental revenues of the Partnership's portfolio.
The Partnership has significant financial obligations during the year ending
December 31, 1996. As disclosed in Note 5 of Notes to Financial Statements,
terms of the mortgage loans collateralized by certain of the Partnership's
properties have substantial principal payment requirements. Two of the loans,
collateralized by Sentry West and Regency Park, whose December 31, 1995
principal balances totaled $12,654,700, mature in 1996. As described above, in
March 1996, the Partnership entered into an agreement to sell Sentry West and
is in negotiations with the lender for an extension of the maturity date for
the defaulted Regency Park loan. In addition, the Partnership anticipates
incurring substantial capital, tenant improvement and leasing costs during
1996. Net cash provided by operating activities may not be sufficient to meet
the above debt service and capital expenditure requirements for the year ending
December 31, 1996. As a result of these issues, together with the need to have
sufficient working capital to potentially retenant properties with leases
expiring in 1997 and any restrictions that currently exist or may result from
any refinancings, loan extensions or modifications, the General Partner
believes that it is in the best interest of the Partnership to retain all cash
available. Accordingly, distributions to Partners continue to be suspended. For
the year ended December 31, 1995, Cash Flow (Deficit) (as defined in the
Partnership Agreement) of $(241,700) was withdrawn from prior periods' retained
Cash Flow. The General Partner continues to review other sources of cash
available to the Partnership, which includes the sale or refinancing of the
Partnership's properties. No assurance can be given as to the timing or
successful completion of any future transactions. The General Partner currently
believes that the amount of the Partnership's existing cash reserves, combined
with any additional net proceeds to be received from sales or refinancings of
any properties, as well as the option to defer payments of interest on the
Front-End Fees Loan (see Note 3 of Notes to Financial Statements) are
sufficient to cover planned expenditures for 1996. Since there can be no
assurance that the sale or refinancing of Sentry West will occur prior to the
maturity of its loan or that the Partnership will successfully complete any
other transactions, including the extension of the mortgage loan collateralized
by Regency Park, the Partnership may have inadequate liquidity to meet its
mortgage loan obligations which could result in the foreclosure of either
property. The General Partner believes that such events would not affect the
Partnership's ability to continue business operations.
Based upon the current estimated value of its assets, net of its outstanding
liabilities, together with its expected operating results and capital
expenditure requirements, the General Partner believes that the Partnership's
cumulative distributions to its Limited Partners from inception through the
termination of the Partnership will be substantially less than such Limited
Partners' original Capital Investment.
14
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS--(CONTINUED)
there can be no assurance that the sale or refinancing of Sentry West will
occur prior to the maturity of its loan or that the Partnership will
successfully complete any other transactions, including the extension of the
mortgage loan collateralized by Regency Park, the Partnership may have
inadequate liquidity to meet its mortgage loan obligations which could result
in the foreclosure of either property. The General Partner believes that such
events would not affect the Partnership's ability to continue business
operations.
Based upon the current estimated value of its assets, net of its outstanding
liabilities, together with its expected operating results and capital
expenditure requirements, the General Partner believes that the Partnership's
cumulative distributions to its Limited Partners from inception through the
termination of the Partnership will be substantially less than such Limited
Partners' original Capital Investment.
15
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
- ------- -------------------------------------------
The response to this item is submitted as a separate section of this report. See
page A-1 "Index of Financial Statements, Schedule and Exhibits."
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
- ------- -----------------------------------------------------------
AND FINANCIAL DISCLOSURE
------------------------
None.
16
PART III
ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
- -------- --------------------------------------------------
(a) DIRECTORS
---------
The Partnership has no directors. First Capital Financial Corporation
("FCFC") is the General Partner. The Directors of FCFC, as of March 29,
1996, are shown in the table below. Directors serve for one year or until
their successors are elected. The next annual meeting of FCFC will be held
in June 1996.
Name Office
---- ------
Samuel Zell........................................ Chairman of the Board
Douglas Crocker II................................. Director
Sheli Z. Rosenberg................................. Director
Sanford Shkolnik................................... Director
Samuel Zell, 54, has been a Director of the General Partner since 1983
(Chairman of the Board since December 1985) and is Chairman of the Board of
Great American Management and Investment, Inc. ("Great American"). Mr. Zell
is also Chairman of the Board of Equity Financial and Management Company
("EFMC") and Equity Group Investments, Inc.("EGI"), and is a trustee and
beneficiary of a general partner of Equity Holdings Limited, an Illinois
Limited Partnership, a privately owned investment partnership. He is also
Chairman of the Board of Directors of Anixter International Inc., Falcon
Building Products, Inc. and American Classic Voyages Co. He is Chairman of
the Board of Trustees of Equity Residential Properties Trust. He is a
director of Quality Food Centers, Inc. and Sealy Corporation. He is
Chairman of the Board of Directors and Chief Executive Officer of Capsure
Holdings Corp. and Manufactured Home Communities, Inc. and Co-Chairman of
the Board of Revco D.S., Inc. Mr. Zell was President of Madison Management
Group, Inc. ("Madison") prior to October 4, 1991. Madison filed for
protection under the Federal bankruptcy laws on November 8, 1991.
Douglas Crocker II, 55, has been President and Chief Executive Officer
since December 1992 and a Director since January 1993 of the General
Partner. Mr. Crocker has been an Executive Vice President of EFMC since
November 1992. Mr. Crocker has been President, Chief Executive Officer and
trustee of Equity Residential Properties Trust since March 31, 1993. He was
President of Republic Savings Bank, F.S.B. ("Republic") from 1989 to June
1992 at which time the Resolution Trust Company took control of Republic.
Mr. Crocker is a member of the Board of Directors of Horizon Group, Inc.
Sheli Z. Rosenberg, 54, was President and Chief Executive Officer of the
General Partner from December 1990 to December 1992 and has been a Director
of the General Partner since September 1983; was Executive Vice President
and General Counsel for EFMC from October 1980 to November 1994; has been
President and Chief Executive Officer of EFMC and EGI since November 1994;
has been a Director of Great American since June 1984 and is a Director of
various subsidiaries of Great American. She is also a Director of Anixter
International Inc., Capsure Holdings Corp., American Classic Voyages Co.,
Falcon Building Products, Inc., Jacor Communications, Inc., Revco D.S.,
Inc., Sealy Corporation and CFI Industries, Inc. She was Chairman of the
Board from January 1994 to September 1994; Co-Chairman of the Board from
September 1994 until March 1995 of CFI Industries, Inc. She is also a
trustee of Equity Residential Properties Trust. Ms. Rosenberg is a
Principal of Rosenberg & Liebentritt, P.C., counsel to the Partnership, the
General Partner and certain of their Affiliates. Ms. Rosenberg was Vice
President of Madison prior to October 4, 1991. Madison filed for protection
under the Federal bankruptcy
17
ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT - Continued
- -------- --------------------------------------------------------------
(a) DIRECTORS - (continued)
-----------------------
laws on November 8, 1991. She has been Vice President of First Capital
Benefit Administrators, Inc. ("Benefit Administrators") since July 22,
1987. Benefit Administrators filed for protection under the Federal
bankruptcy laws on January 3, 1995.
Sanford Shkolnik, 57, has been a Director of the General Partner since
December 1985. Mr. Shkolnik has been Executive Vice President of EFMC since
1976. He is Chairman of the Board and Chief Executive Officer of SC
Management, Inc., which is general partner of Equity Properties and
Development Limited Partnership, a nationally ranked shopping center
management company.
(b,c & e) EXECUTIVE OFFICERS
------------------
The Partnership does not have any executive officers. The executive
officers of the General Partner as of March 29, 1996 are shown in the
table. All officers are elected to serve for one year or until their
successors are elected and qualified.
Name Office
---- ------
Douglas Crocker II................. President and Chief Executive Officer
Arthur A. Greenberg................ Senior Vice President
Norman M. Field.................... Vice President - Finance and Treasurer
PRESIDENT AND CEO - See Table of Directors above.
Arthur A. Greenberg, 55, has been Senior Vice President of the General
Partner since August 1986. Mr. Greenberg was Executive Vice President and
Chief Financial Officer of Great American from December 1986 to March 1995.
Mr. Greenberg also is an Executive Vice President of EFMC since 1971, and
President of Greenberg & Pociask, Ltd. He is Senior Vice President since
1989 and Treasurer since 1990 of Capsure Holdings Corp. Mr. Greenberg is a
Director of American Classic Voyages Co. and Chairman of the Board of
Firstate Financial A Savings Bank. Mr. Greenberg was Vice President of
Madison prior to October 4, 1991. Madison filed for protection under the
Federal bankruptcy laws on November 8, 1991.
Norman M. Field, 47, has been Vice President of Finance and Treasurer of
the General Partner since February 1984, and also served as Vice President
and Treasurer of Great American from July 1983 until March 1995. Mr. Field
has been Treasurer of Benefit Administrators since July 22, 1987. He also
served as Vice President of Madison until October 4, 1991. He was Chief
Financial Officer of Equality Specialties, Inc. ("Equality"), a subsidiary
of Great American, from August 1994 to April 1995. Equality was sold in
April 1995.
(d) FAMILY RELATIONSHIPS
--------------------
There are no family relationships among any of the foregoing directors and
officers.
(f) INVOLVEMENT IN CERTAIN LEGAL PROCEEDINGS
----------------------------------------
With the exception of the bankruptcy matters disclosed under Items 10 (a),
(b), (c) and (e), there are no involvements in certain legal proceedings
among any of the foregoing directors and officers.
18
ITEM 11. EXECUTIVE COMPENSATION
- -------- ----------------------
(a,b,c & d) As stated in Item 10, the Partnership has no officers or directors.
Neither the General Partner, nor any director or officer of the General Partner,
received any direct remuneration from the Partnership during the year ended
December 31, 1995. However, the General Partner and its Affiliates do compensate
its directors and officers. For additional information see Item 13 (a) Certain
Relationships and Related Transactions.
(e) None.
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
- -------- --------------------------------------------------------------
(a) As of March 1, 1996, no person owned of record or was known by the
Partnership to own beneficially more than 5% of the Partnership's 57,621 Units
then outstanding.
(b) The Partnership has no directors or executive officers. As of March 1, 1996,
the executive officers and directors of the General Partner, as a group, did not
own any Units.
(c) None.
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
- -------- ----------------------------------------------
(a) Affiliates of the General Partner, provide leasing, property management and
supervisory services to the Partnership. Compensation to the General Partner,
its Affiliates and all other parties for property management services may not
exceed the lesser of the compensation customarily charged in arm's-length
transactions in the same geographic area and for a comparable property or 6% of
the gross receipts from the property being managed where the General Partner or
Affiliate provides leasing, re-leasing and leasing related services, or 3% of
gross receipts where the General Partner or Affiliate does not perform leasing,
re-leasing and leasing related services and, in that event, may pay an
unaffiliated party for leasing services to the Partnership in an amount not to
exceed the compensation customarily charged in arm's-length transactions by
persons rendering similar services as an ongoing public entity in the same
geographic location for a comparable property. During the year ended December
31, 1995, these Affiliates were entitled to leasing fees and property management
and supervisory fees of $509,800. In addition, other Affiliates of the General
Partner were entitled to fees and compensation of $149,400 for insurance,
personnel and other services. As of December 31, 1995, $53,500 of the these fees
and reimbursements due to Affiliates were unpaid. Services provided by
Affiliates are on terms which are fair, reasonable and no less favorable to the
Partnership than reasonably could be obtained from unaffiliated persons.
For the year ended December 31, 1995 an Affiliate of the General Partner was
entitled to interest on the Partnership's Front-End Fees loan in the amount of
$673,000. In accordance with the Partnership Agreement, neither the General
Partner nor its Affiliates shall lend money to the Partnership with interest
rates and other finance charges and fees in excess of the lesser of the amounts
that are charged by unrelated lending institutions on comparable loans for the
same purpose in the same locality or 2% above the prime rate of interest charged
by Chemical Bank. As of December 31, 1995, $56,900 of interest was due to
Affiliates.
Pursuant to a modification of the Partnership's Front-End Fees loan agreement,
the Partnership has the option to defer payment of interest on this loan, for a
72-month period beginning January 1, 1993. All deferred amounts (including
accrued interest thereon) shall be due and payable on
19
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS - Continued
- -------- ----------------------------------------------------------
January 1, 1999, and shall not be subordinated to repayment to the Limited
Partners. Beginning with the interest payment due on January 1, 1996, the
Partnership has elected to defer payment of interest.
In accordance with the Partnership Agreement, Net Profits and Net Losses
(exclusive of Net Profits and Net Losses from the sale, disposition or provision
for value impairment of Partnership properties) shall be allocated 1% to the
General Partner and 99% to the Limited Partners. Net Profits from the sale or
disposition of a Partnership property are allocated: first, prior to giving
effect to any distributions of Sale or Refinancing Proceeds from the
transaction, to the General Partner and Limited Partners with negative balances
in their Capital Accounts, pro rata in proportion to such respective negative
balances, to the extent of the total of such negative balances; second, to each
Limited Partner in an amount, if any, necessary to make the positive balance in
its Capital Account equal to the Sale or Refinancing Proceeds to be distributed
to such Limited Partner with respect to the sale or disposition of such
property; third, to the General Partner in an amount, if any, necessary to make
the positive balance in its Capital Account equal to the Sale or Refinancing
Proceeds to be distributed to the General Partner with respect to the sale or
disposition of such property; and fourth, the balance, if any, 25% to the
General Partner and 75% to the Limited Partners. Net Losses from the sale,
disposition or provision for value impairment of Partnership properties are
allocated: first, after giving effect to any distributions of Sale or
Refinancing Proceeds from the transaction, to the General Partner and Limited
Partners with positive balances in their Capital Accounts, pro rata in
proportion to such respective positive balances, to the extent of the total
amount of such positive balances; and second, the balance, if any, 1% to the
General Partner and 99% to the Limited Partners. Notwithstanding anything to the
contrary, there shall be allocated to the General Partner not less than 1% of
all items of Partnership income, gain, loss, deduction and credit during the
existence of the Partnership. For the year ended December 31, 1995, the General
Partner was allocated a Net (Loss) of $(2,223,200), which included a (loss) from
provisions for value impairment of $(2,203,700) as a result of precluding the
Limited Partners' capital accounts from being reduced to an amount less than
zero.
ANTEC Corporation ("ANTEC"), which is in the business of designing, engineering,
manufacturing and distributing cable television products, and approximately 30%
owned by Anixter International Inc. (formerly known as Itel Corporation), an
Affiliate of the General Partner, is obligated to the Partnership under a lease
of office space at Prentice Plaza. During the year ended December 31, 1995,
ANTEC paid $378,100 in rent. The Partnership owns a 50% joint venture interest
in these rents. The per square foot rent paid by ANTEC is comparable to those
paid by other tenants at Prentice Plaza.
(b) Rosenberg & Liebentritt, P.C. ("Rosenberg"), serves as legal counsel to the
Partnership, the General Partner and certain of their Affiliates. Sheli Z.
Rosenberg, President and Chief Executive Officer of the General Partner from
December 1990 to December 1992 and a director of the General Partner since
December 1983, is a Principal of Rosenberg. For the year ended December 31,
1995, Rosenberg was entitled to $100,100 for legal fees from the Partnership. As
of December 31, 1995, $4,300 was due to Rosenberg. Compensation for these
services are on terms which are fair, reasonable and no less favorable to the
Partnership than reasonably could be obtained from unaffiliated persons.
(c) No management person is indebted to the Partnership.
(d) None.
20
PART IV
ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K
- -------- ----------------------------------------------------------------
(a,c & d) See Index of Financial Statements, Schedule and Exhibits on page
A-1 of Form 10-K.
(b) Reports on Form 8-K:
There were no reports filed on Form 8-K for the quarter ended December 31, 1995.
21
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) 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.
FIRST CAPITAL INCOME PROPERTIES, LTD. - SERIES XI
BY: FIRST CAPITAL FINANCIAL CORPORATION
GENERAL PARTNER
Dated: March 29, 1996 By: /s/ DOUGLAS CROCKER II
-------------------- ---------------------------------------------
DOUGLAS CROCKER II
President and Chief Executive Officer
Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated.
/s/ SAMUEL ZELL March 29, 1996 Chairman of the Board and
- ----------------------- -------------- Director of the General Partner
SAMUEL ZELL
/s/ DOUGLAS CROCKER II March 29, 1996 President, Chief Executive
- ----------------------- -------------- Officer and Director of the
DOUGLAS CROCKER II General Partner
/s/ SHELI Z. ROSENBERG March 29, 1996 Director of the General Partner
- ----------------------- --------------
SHELI Z. ROSENBERG
/s/ SANFORD SHKOLNIK March 29, 1996 Director of the General Partner
- ----------------------- --------------
SANFORD SHKOLNIK
/s/ NORMAN M. FIELD March 29, 1996 Vice President - Finance and
- ----------------------- -------------- Treasurer
NORMAN M. FIELD
22
INDEX OF FINANCIAL STATEMENTS, SCHEDULE AND EXHIBITS
FINANCIAL STATEMENTS FILED AS PART OF THIS REPORT
Pages
----------
Report of Independent Auditors A-2
Balance Sheets as of December 31, 1995 and 1994 A-3
Statements of Partners' Capital (Deficit) for the Years Ended
December 31, 1995, 1994, and 1993 A-3
Statements of Income and Expenses for the Years Ended
December 31, 1995, 1994, and 1993 A-4
Statements of Cash Flows for the Years Ended
December 31, 1995, 1994, and 1993 A-4
Notes to Financial Statements A-5 to A-8
SCHEDULE FILED AS PART OF THIS REPORT
III -- Real Estate and Accumulated Depreciation as of
December 31, 1995 A-9 to A-10
All other schedules have been omitted as inapplicable, or for the reason that
the required information is shown in the financial statements or notes thereto.
EXHIBITS FILED AS PART OF THIS REPORT
EXHIBITS (3 & 4) First Amended and Restated Certificate and Agreement of Limited
Partnership as set forth on pages A-1 through A-34 of the Partnership's
definitive Prospectus dated September 12, 1985; Registration Statement No.
2-98749, filed pursuant to Rule 424(b), is incorporated herein by reference.
EXHIBIT (10) Material Contracts
(a) Lease agreements for tenants that individually occupy more than 10% of the
net leasable square footage of the Partnership's most significant properties,
filed as an exhibit to the Partnership's Report on Form 10-K dated December 31,
1993, are incorporated herein by reference.
EXHIBIT (13) Annual Report to Security Holders
The 1994 Annual Report to Limited Partners is being sent under separate cover,
not as a filed document and not via EDGAR, for the information of the
Commission.
EXHIBIT (27) Financial Data Schedule
A-1
REPORT OF INDEPENDENT AUDITORS
Partners
First Capital Income Properties, Ltd. - Series XI
Chicago, Illinois
We have audited the accompanying balance sheets of First Capital Income
Properties, Ltd. - Series XI as of December 31, 1995 and 1994, and the related
statements of income and expenses, partners' capital (deficit) and cash flows
for each of the three years in the period ended December 31, 1995, and the
schedule listed in the accompanying index. These financial statements and
schedule are the responsibility of the Partnership's management. Our
responsibility is to express an opinion on these financial statements and
schedule 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 First Capital Income
Properties, Ltd. - Series XI at December 31, 1995 and 1994, and the results of
its operations and its cash flows for each of the three years in the period
ended December 31, 1995, in conformity with generally accepted accounting
principles. Also, in our opinion, the related financial statement schedule, when
considered in relation to the basic financial statements taken as a whole,
presents fairly in all material respects the information set forth therein.
Ernst & Young LLP
Chicago, Illinois
March 1, 1996,
except for Notes 5(c) and 11,
as to which the date is
March 29, 1996
A-2
BALANCE SHEETS
December 31, 1995 and 1994
(All dollars rounded to nearest 00s)
1995 1994
- ----------------------------------------------------------------------------
ASSETS
Investment in commercial rental properties:
Land $ 8,948,500 $10,948,500
Buildings and improvements 56,326,700 57,991,600
- ----------------------------------------------------------------------------
65,275,200 68,940,100
Accumulated depreciation and amortization (18,551,100) (16,292,000)
- ----------------------------------------------------------------------------
Total investment properties, net of accumulated
depreciation and amortization 46,724,100 52,648,100
Cash and cash equivalents 1,331,600 1,612,600
Restricted certificate of deposit and escrow
deposits 79,700 187,300
Rents receivable 626,800 571,500
Other assets (net of accumulated amortization on
loan acquisition costs of $938,300 and $855,600,
respectively) 561,400 532,100
- ----------------------------------------------------------------------------
$49,323,600 $55,551,600
- ----------------------------------------------------------------------------
LIABILITIES AND PARTNERS' CAPITAL (DEFICIT)
Liabilities:
Mortgage loans payable $41,189,600 $40,369,100
Front-End Fees loan payable to Affiliate 8,295,200 8,295,200
Accounts payable and accrued expenses 1,300,400 1,470,000
Due to Affiliates 114,700 112,700
Security deposits 200,700 195,100
Other liabilities 735,100 68,200
- ----------------------------------------------------------------------------
51,835,700 50,510,300
- ----------------------------------------------------------------------------
Partners' capital (deficit):
General Partner (deficit) (2,512,100) (288,900)
Limited Partners (57,621 Units issued and
outstanding) 5,330,200
- ----------------------------------------------------------------------------
(2,512,100) 5,041,300
- ----------------------------------------------------------------------------
$49,323,600 $55,551,600
- ----------------------------------------------------------------------------
STATEMENTS OF PARTNERS' CAPITAL (DEFICIT)
For the years ended December 31, 1995, 1994 and 1993
(All dollars rounded to nearest 00s)
General Limited
Partner Partners Total
- ------------------------------------------------------------------------------
Partners' (deficit) capital,
January 1,
1993 $ (79,400) $26,074,700 $25,995,300
Net (loss) for the year ended December
31, 1993 (103,700) (10,269,800) (10,373,500)
- ------------------------------------------------------------------------------
Partners' (deficit) capital, December
31, 1993 (183,100) 15,804,900 15,621,800
Net (loss) for the year ended December
31, 1994 (105,800) (10,474,700) (10,580,500)
- ------------------------------------------------------------------------------
Partners' (deficit) capital, December
31, 1994 (288,900) 5,330,200 5,041,300
Net (loss) for the year ended December
31, 1995 (2,223,200) (5,330,200) (7,553,400)
- ------------------------------------------------------------------------------
Partners' (deficit) capital, December
31, 1995 $(2,512,100) $ 0 $(2,512,100)
- ------------------------------------------------------------------------------
The accompanying notes are an integral part of the financial statements.
A-3
STATEMENTS OF INCOME AND EXPENSES
For the years ended December 31, 1995, 1994 and 1993
(All dollars rounded to nearest 00s except per Unit amounts)
1995 1994 1993
- ----------------------------------------------------------------------------
Income:
Rental $10,383,600 $ 10,759,900 $ 11,382,400
Interest 52,900 47,200 73,900
Net gain on sales of properties 188,400
- ----------------------------------------------------------------------------
10,436,500 10,995,500 11,456,300
- ----------------------------------------------------------------------------
Expenses:
Interest:
Affiliate 673,000 570,400 482,700
Nonaffiliates 3,724,100 3,563,500 3,651,700
Depreciation and amortization 2,341,800 2,627,800 2,923,400
Property operating:
Affiliates 602,000 574,800 512,500
Nonaffiliates 2,162,500 2,326,100 2,506,300
Real estate taxes 1,285,100 1,397,900 1,467,200
Insurance--Affiliate 111,800 156,600 177,500
Repairs and maintenance 1,296,900 1,418,400 1,490,600
General and administrative:
Affiliates 41,500 41,100 38,900
Nonaffiliates 151,200 187,700 237,400
Loss on sale of property 41,600
Provisions for value impairment 5,600,000 10,000,000 8,300,000
- ----------------------------------------------------------------------------
17,989,900 22,864,300 21,829,800
- ----------------------------------------------------------------------------
(Loss) before Venture partner's
participation in loss of joint
venture (7,553,400) (11,868,800) (10,373,500)
Venture partner's participation in
loss of joint venture 1,288,300
- ----------------------------------------------------------------------------
Net (loss) $(7,553,400) $(10,580,500) $(10,373,500)
- ----------------------------------------------------------------------------
Net (loss) allocated to General
Partner $(2,223,200) $ (105,800) $ (103,700)
- ----------------------------------------------------------------------------
Net (loss) allocated to Limited
Partners $(5,330,200) $(10,474,700) $(10,269,800)
- ----------------------------------------------------------------------------
Net (loss) allocated to Limited
Partners per Unit (57,621 Units
issued and outstanding) $ (92.50) $ (181.79) $ (178.23)
- ----------------------------------------------------------------------------
STATEMENTS OF CASH FLOWS
For the years ended December 31, 1995, 1994 and 1993
(All dollars rounded to nearest 00s)
1995 1994 1993
- -------------------------------------------------------------------------------
Cash flows from operating activities:
Net (loss) $(7,553,400) $(10,580,500) $(10,373,500)
Adjustments to reconcile net (loss)
to net cash provided by operating
activities:
Depreciation and amortization 2,341,800 2,627,800 2,923,400
Venture partner's participation in
(loss) of joint venture (1,288,300)
Net (gain) loss on sales of
properties (188,400) 41,600
Provisions for value impairment 5,600,000 10,000,000 8,300,000
Changes in assets and liabilities:
(Increase) decrease in rents
receivable (55,300) 225,700 108,400
Decrease (increase) in other assets 1,500 79,200 (182,700)
(Decrease) in accounts payable and
accrued expenses (169,600) (25,900) (226,100)
Increase (decrease) in due to
Affiliates 2,000 (87,900) 109,100
Increase (decrease) in other
liabilities 66,900 (11,800) (13,500)
- -------------------------------------------------------------------------------
Net cash provided by operating
activities 233,900 749,900 686,700
- -------------------------------------------------------------------------------
Cash flows from investing activities:
Proceeds from sale of commercial
rental properties 4,697,900 3,833,000
Payments for capital and tenant
improvements (1,335,100) (1,230,400) (1,848,700)
Maturity of (investment in)
restricted certificate of deposit
and escrow deposits 107,600 (75,000) 53,900
Decrease in escrow deposits 89,100
- -------------------------------------------------------------------------------
Net cash (used for) provided by
investing activities (1,227,500) 3,392,500 2,127,300
- -------------------------------------------------------------------------------
Cash flows from financing activities:
Principal payments on mortgage loans
payable (929,500) (4,193,800) (1,525,700)
Proceeds from mortgage loan payable 1,750,000 307,700
Payment of loan acquisition or
extension fees (113,500) (76,100)
Increase (decrease) in security
deposits 5,600 (19,700) (60,100)
- -------------------------------------------------------------------------------
Net cash provided by (used for)
financing activities 712,600 (3,981,900) (1,585,800)
- -------------------------------------------------------------------------------
Net (decrease) increase in cash and
cash equivalents (281,000) 160,500 1,228,200
Cash and cash equivalents at the
beginning of the year 1,612,600 1,452,100 223,900
- -------------------------------------------------------------------------------
Cash and cash equivalents at the end
of the year $1,331,600 $ 1,612,600 $ 1,452,100
- -------------------------------------------------------------------------------
Supplemental information:
Interest paid during the year $ 4,404,100 $ 4,157,700 $ 4,160,600
- -------------------------------------------------------------------------------
Non-cash financing activity:
Mortgage loan payable assumed by
purchaser (see Note 9) $ 4,868,600
- -------------------------------------------------------------------------------
The accompanying notes are an integral part of the financial statements.
A-4
NOTES TO FINANCIAL STATEMENTS
1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
DEFINITION OF SPECIAL TERMS:
Capitalized terms used in this report have the same meaning as those terms have
in the Partnership's Registration Statement filed with the Securities and
Exchange Commission on Form S-11. Definitions of these terms are contained in
Article III of the First Amended and Restated Certificate and Agreement of
Limited Partnership, which is included in the Registration Statement and
incorporated herein by reference.
ORGANIZATION:
The Partnership was formed on May 24, 1985, by the filing of a Certificate and
Agreement of Limited Partnership with the Recorder of Deeds of Cook County,
Illinois, and commenced the Offering of Units on September 12, 1985. The
Certificate and Agreement, as amended and restated, authorized the sale to the
public of 50,000 Units (with the General Partner's option to increase to
100,000 Units) and not less than 1,400 Units pursuant to the Prospectus. On
December 3, 1985, the required minimum subscription level was reached and the
Partnership's operations commenced. The General Partner exercised its option to
increase the Offering to 100,000 Units and the Partnership Agreement was
subsequently amended to extend the Offering until March 31, 1987, through which
date 57,621 Units had been sold. The Partnership was formed to invest primarily
in existing, improved, income-producing commercial real estate.
The Partnership Agreement provides that the Partnership will be dissolved on or
before December 31, 2015. The Limited Partners, by a majority vote, may
dissolve the Partnership at any time.
ACCOUNTING POLICIES:
The financial statements have been prepared in accordance with generally
accepted accounting principles. Under this method of accounting, revenues are
recorded when earned and expenses are recorded when incurred.
Preparation of the Partnership's 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.
The financial statements include the Partnership's 50% interest in three joint
ventures with Affiliated partnerships. Two of these joint ventures were formed
for the purpose of each acquiring a 100% interest in certain real property and
one of these joint ventures was formed for the purpose of acquiring a preferred
majority interest in certain real property. These joint ventures are operated
under the common control of the General Partner. In addition, the 1993 and 1994
financial statements included the Partnership's 50% interest in four joint
ventures with Affiliated partnerships, one of which was formed for the purpose
of acquiring a 100% interest in certain real property and three of which were
formed for the purpose of each acquiring a preferred majority interest in
certain real property. These joint ventures were operated under the common
control of the General Partner prior to the sales of the properties.
Accordingly, the Partnership's pro rata share of the ventures' revenues,
expenses, assets, liabilities and capital is included in the financial
statements.
The financial statements also include the Partnership's 70% undivided interest
in a joint venture with an unaffiliated third party (the "Venture Partner").
The joint venture owns a 100% interest in the Burlington Office Center I, II
and III ("Burlington"). This joint venture is operated under the control of the
General Partner. The Partnership has included 100% of the venture's revenues,
expenses, assets, liabilities and capital in the financial statements. Cash
flow from operations (as defined in the general partnership agreement) is
distributed first, in the amount necessary to provide the Partnership with a
cumulative non-compounded return on its net invested capital balance from the
joint venture equal to 8.75% per annum, increasing 0.25% each year, up to a
maximum of 11% per annum (the return for 1995 is 10.5%); second, to the Venture
Partner in the amount necessary to provide a noncumulative non-compounded
return on its net invested capital balance from the joint venture equal to the
percentage return allocable to the Partnership for that year and third, the
remaining balance, if any, is distributed 70% to the Partnership and 30% to the
Venture Partner. For the years ended December 31, 1993, 1994 and 1995, 100% of
Cash Flow was allocated to the Partnership. In addition, net operating profits
(as defined in the general partnership agreement) are allocated first, to the
Partnership until the cumulative amount allocated equals the cumulative
distributions from the joint venture; second, to the Venture Partner until the
cumulative amount allocated equals its cumulative distributions from the joint
venture, and the balance, if any, 70% to the Partnership and 30% to the Venture
Partner. Net operating losses (as defined in the general partnership agreement)
are allocated 70% to the Partnership and 30% to the Venture Partner. Sale
losses (as defined in the general partnership agreement) (including provisions
for value impairment) are allocated first, to the Venture Partner, to the
extent that its capital account balance of the joint venture is positive;
second, to the Partnership, to the extent that its capital account balance of
the joint venture is positive; and third, the balance, if any, 50% to the
Partnership and 50% to the Venture Partner. For the year ended December 31,
1995, the Partnership was allocated 100% of net operating (losses) (as defined
in the general partnership agreement) as a result of the Venture Partner's
capital account being reduced to zero in 1994. For the year ended December 31,
1994, the Partnership was allocated net operating (losses) of $(19,500) and a
(loss) from provision for value impairment of $(1,720,100). For the year ended
December 31, 1993, the Partnership was allocated 100% of net operating profits.
The Partnership is not liable for federal income taxes as the Partners
recognize their proportionate share of the Partnership income or loss in their
individual tax returns; therefore, no provision for income taxes is made in the
financial statements of the Partnership. In addition, it is not practicable for
the Partnership to determine the aggregate tax bases of the individual
Partners; therefore, the disclosure of the differences between the tax bases
and the reported assets and liabilities of the Partnership would not be
meaningful.
Commercial rental properties are recorded at cost, net of any provisions for
value impairment, and depreciated (exclusive of amounts allocated to land) on
the straight-line method over their estimated useful lives. Lease acquisition
fees are recorded at cost and amortized over the life of the lease. Repair and
maintenance costs are expensed as incurred; expenditures for improvements are
capitalized and depreciated over the estimated life of the improvements.
The General Partner periodically reviews significant factors regarding the
properties to determine that the properties are carried at the lower of cost or
fair market value. These factors include, but are not limited to, the General
Partner's experience in the real estate industry, an evaluation of recent
operating performance against expected results, economic trends or factors
affecting major tenants or the regions in which the properties are located, and
where available, information included in recent appraisals of properties.
Based on this analysis, where it is anticipated that the carrying value of an
investment property will not be recovered, the General Partner has deemed it
appropriate to reduce the basis of the properties for financial reporting
purposes to fair market value. Such fair market value is the General Partner's
best estimate of the amounts expected to be realized were such properties sold
as of the Balance Sheet date, based upon current information available. The
ultimate realization may differ from these amounts. Provisions, where
applicable, are reflected in the accompanying Statements of Income and Expenses
in the year such evaluations have been made. For additional information, see
Note 10.
Loan acquisition costs are amortized over the term of the note issued under
mortgage loans made in connection with the acquisitions or refinancing of
Partnership's properties. When a property is disposed or refinanced, the
related loan acquisition costs and accumulated amortization are removed from
the respective accounts and any unamortized balance is expensed.
Property sales or dispositions are recorded when title transfers and sufficient
consideration has been received by the Partnership. Upon disposition, the
related costs and accumulated depreciation and amortization are removed from
the respective accounts. Any gain or loss on sale or disposition is recognized
in accordance with generally accepted accounting principles.
Cash equivalents are considered all highly liquid investments with an original
maturity of three months or less when purchased.
Proceeds received under the Front-End Fees loan payable to an Affiliate are
reflected as a liability of the Partnership. Repayment of this loan is
subordinated to the prior receipt by Limited Partners of Sale or Refinancing
proceeds equal to 100% of their Original Capital Contribution. While Partners'
Capital has been reduced for the amount of Front-End Fees incurred, the effect
of this subordination is that Partners' Capital will not be utilized for the
payment of such loan.
A-5
The Partnership's financial statements include financial instruments, including
receivables, trade liabilities and mortgage debt. The Partnership considers the
disclosure of the fair value of its mortgage debt to be impracticable due to
the general illiquid nature of the real estate financing market and an
inability to obtain comparable financing on certain properties due to declines
in market value. The fair value of all other financial instruments, including
cash and cash equivalents, was not materially different from their carrying
value at December 31, 1995 and 1994.
Certain reclassifications have been made to the previously reported 1993 and
1994 statements in order to provide comparability with the 1995 statements.
These reclassifications have no effect on net (loss) or Partners' capital
(deficit).
2. RELATED PARTY TRANSACTIONS:
In accordance with the Partnership Agreement, Net Profits and Net Losses
(exclusive of Net Profits and Net Losses from the sale, disposition or
provision for value impairment of Partnership properties) shall be allocated 1%
to the General Partner and 99% to the Limited Partners. Net Profits from the
sale or disposition of a Partnership property are allocated: first, prior to
giving effect to any distributions of Sale or Refinancing Proceeds from the
transaction, to the General Partner and Limited Partners with negative balances
in their Capital Accounts, pro rata in proportion to such respective negative
balances, to the extent of the total of such negative balances; second, to each
Limited Partner in an amount, if any, necessary to make the positive balance in
its Capital Account equal to the Sale or Refinancing Proceeds to be distributed
to such Limited Partner with respect to the sale or disposition of such
property; third, to the General Partner in an amount, if any, necessary to make
the positive balance in its Capital Account equal to the Sale or Refinancing
Proceeds to be distributed to the General Partner with respect to the sale or
disposition of such property; and fourth, the balance, if any, 25% to the
General Partner and 75% to the Limited Partners. Net Losses from the sale,
disposition or provision for value impairment of Partnership properties are
allocated: first, after giving effect to any distributions of Sale or
Refinancing Proceeds from the transaction, to the General Partner and Limited
Partners with positive balances in their Capital Accounts, pro rata in
proportion to such respective positive balances, to the extent of the total
amount of such positive balances; and second, the balance, if any, 1% to the
General Partner and 99% to the Limited Partners. Notwithstanding anything to
the contrary, there shall be allocated to the General Partner not less than 1%
of all items of Partnership income, gain, loss, deduction and credit during the
existence of the Partnership. For the year ended December 31, 1995, the General
Partner was allocated a Net (Loss) of $(2,223,200), which included a (loss)
from provisions for value impairment of $(2,203,700) as a result of precluding
the Limited Partners' capital accounts from being reduced to an amount less
than zero. For the year ended December 31, 1994, the General Partner was
allocated a Net (Loss) of $(105,800), which included a Net Profit from the sale
of a Partnership property of $2,900, a Net (Loss) from the sale of Partnership
properties of $(1,000) and (loss) from provisions for value impairment of
$(87,200). For the year ended December 31, 1993, the General Partner was
allocated a Net (Loss) of $(103,700), which included a Net (Loss) from the sale
of a land parcel of $(400) and (loss) from provisions for value impairment of
$(83,000).
Fees and reimbursements paid and payable by the Partnership to Affiliates were
as follows:
For the Years Ended December 31,
-----------------------------------------------------------
1995 1994 1993
------------------- ------------------- -------------------
Paid Payable Paid Payable Paid Payable
- ------------------------------------------------------------------------------------
Property management and
leasing fees $ 527,400 $ 43,600 $ 498,000 $ 61,200 $ 458,500 $101,100
Interest expense on
Front-End Fees loan
(Note 3) 664,200 56,900 605,200 48,100 448,000 82,900
Reimbursement of
property insurance
premiums, at cost 107,200 None 149,700 None 162,800 6,200
Reimbursement of
expenses, at cost:
--Accounting 23,700 9,000 24,300 2,600 33,700 2,900
--Investor
communication 11,100 900 7,700 800 7,300 1,700
--Legal 95,800 4,300 144,500 None 83,600 5,800
--Other 900 None None None None None
- ------------------------------------------------------------------------------------
$1,430,300 $114,700 $1,429,400 $112,700 $1,193,900 $200,600
- ------------------------------------------------------------------------------------
ANTEC Corporation ("ANTEC"), which is in the business of designing,
engineering, manufacturing and distributing cable television products, and
approximately 30% owned by Anixter International Inc. (formerly known as Itel
Corporation), an Affiliate of the General Partner, is obligated to the
Partnership under a lease of office space at Prentice Plaza. During the years
ended December 31, 1995, 1994 and 1993, ANTEC paid $378,100, $388,100 (which
excludes $186,400 in reimbursements from ANTEC for tenant improvements) and
$193,100 (which was paid under a lease that was amended to increase its office
space from 15,335 square feet as of January 1, 1993 and to 28,007 square feet
as of January 1, 1994), respectively, in rent. The Partnership owns a 50% joint
venture interest in these rents. The per square foot rent paid by ANTEC is
comparable to those paid by other tenants at Prentice Plaza.
On-site property management for certain of the Partnership's properties is
provided by independent real estate management companies for fees calculated as
a percentage of gross rents received by the properties. In addition, Affiliates
of the General Partner provide on-site property management and supervisory
services for fees based upon various percentage rates of gross rents for the
properties. These fees range from 1% to 6% based upon the terms of the
individual management agreements.
3. FRONT-END FEES LOAN PAYABLE TO AFFILIATE:
The Partnership originally borrowed from an Affiliate of the General Partner an
amount needed for the payment of securities sales commissions, Offering and
Organizational Expenses and other Front-End Fees, other than Acquisition Fees.
Repayment of the principal amount of the Front-End Fees loan is subordinated to
repayment to the Limited Partners of 100% of their Original Capital
Contribution from Sale or Refinancing Proceeds (as defined in the Partnership
Agreement). Interest on the outstanding balance of this loan is due and payable
monthly at a rate no greater than the cost of funds obtained by the Affiliate
from unaffiliated lenders.
As of December 31, 1995, the Partnership had drawn $8,295,200 under the Front-
End Fees loan agreement. The interest rate paid on the Front-End Fees loan is
subject to change in accordance with the loan agreement. The weighted average
interest rate for the year ended December 31, 1995 was 8.11%. As of December
31, 1995, the interest rate was 7.9688%.
Pursuant to a modification of this loan agreement, the Partnership has the
option to defer payment of interest on this loan, for a 72-month period
beginning January 1, 1993. All deferred amounts (including accrued interest
thereon) shall be due and payable on January 1, 1999, and shall not be
subordinated to repayment to the Limited Partners, as discussed above.
Beginning with the interest payment due on January 1, 1996, the Partnership has
elected to defer payment of interest.
4. RESTRICTED CERTIFICATE OF DEPOSIT AND ESCROW DEPOSITS:
On June 24, 1994, the joint venture which owns Regency Park Shopping Center
("Regency Park"), in which the Partnership has a 50% interest, invested
$150,000 in a restricted certificate of deposit which collateralized a letter
of credit for a construction allowance to a major new tenant which occupies
40,150 leasable square feet at Regency Park. This amount, of which the
Partnership's share was $75,000, was reimbursed to the new tenant in 1995 upon
compliance with the lease section pertaining to this construction allowance.
The letter of credit was cancelled and the certificate of deposit was released
to the Partnership in May 1995.
Restricted escrow deposits at December 31, 1995 and 1994 included $159,400, of
which the Partnership's share was 50%, being held by the mortgage holder of
Regency Park in a non-interest bearing escrow account as collateral for its
mortgage loan (see Note 5 for additional information).
Restricted escrow deposits at December 31, 1994 included $32,600, which
represented an amount being held by the lender of the junior mortgage loan
collateralized by Marquette Mall and Office Building ("Marquette"). The amount
in escrow was to be funded to the Partnership for certain tenant improvements
at Marquette provided that the Partnership matches these funds dollar for
dollar. This escrow was released to the Partnership in February 1995.
A-6
5. MORTGAGE LOANS PAYABLE:
Mortgage loans payable at December 31, 1995 and 1994 consisted of the
following loans which are non-recourse unless otherwise noted:
Principal Balance at Average Estimated
Property Pledged as ----------------------- Interest Maturity Periodic Balloon
Collateral 12/31/95 12/31/94 Rate Date Payment (a) Payment (b)
- ---------------------------------------------------------------------------------------------------
Marquette Mall and
Office Building (c) $ 2,247,600 $ 2,508,100 7.75% 7/1/2002 $37,142 None
1,135,600 1,298,200 7.75% 7/1/2002 $21,458 None
9,350,000 8,350,000 9.1395%(d) 9/30/1997 (c) $ 8,720,000(c)
Sentry Park West Office
Campus (e)(f) 4,737,600 5,062,000 8.3942%(d) 9/30/1996 (f) $ 4,662,600(f)
Regency Park Shopping
Center (e)(g) 7,917,100 7,997,200 (g) (g) (g) (g)
Prentice Plaza (e)(h) 4,875,000 4,125,000 8.625%(d) 12/19/2000 (h) $ 4,658,200
Burlington I, II and III
Office Center 10,926,700 11,028,600 9.875% 5/1/1997 $98,876 $10,774,100
- ---------------------------------------------------------------------------------------------------
$41,189,600 $40,369,100
- ---------------------------------------------------------------------------------------------------
(a) Represents level monthly principal and interest payments, paid in arrears,
except where otherwise noted.
(b) This repayment may require either sale or refinancing of the respective
property.
(c) On March 29, 1996, the General Partner executed an amendment of the
agreement dated December 29, 1994 which modified and amended the junior
mortgage loan. Terms of the amendment included: 1) a reduction in the loan
commitment amount from $9,770,000 to $9,350,000; 2) a change from
quarterly principal amortization payments of $125,000 on the first day of
each quarter beginning January 1, 1996 and increasing to $150,000 on July
1, 1996 to monthly principal amortization payments of $30,000; 3) a
reduction in the variable interest rate from 30-day LIBOR plus 300 basis
points to 30-day LIBOR plus 250 basis points; 4) an assignment to the
lender of a portion of the net sale proceeds received by the Partnership
from the joint venture which owns Sentry Park West Office Campus ("Sentry
West"), in which the Partnership has a 50% interest, on the sale of Sentry
West (see Note 11) to reduce the outstanding principal balance on the
junior mortgage loan and 5) an option to extend the maturity date of the
loan to September 30, 1998 for a .5% extension fee, with a change in the
interest rate to 30-day LIBOR plus 275 basis points and an increase in the
monthly principal amortization payments to $50,000. The March 29, 1996
amendment is retroactive to January 1, 1996. Significant terms of the
agreement dated December 29, 1994 included: 1) an extension of the
maturity date until September 30, 1997; 2) a restriction that no
distributions be made to Partners of the Partnership until the loan is
fully repaid and 3) the loan is fully recourse to the Partnership. In
addition, the Partnership paid $100,800 in extension and administrative
fees which will be amortized over the period of the extension.
(d) This interest rate represents an average for the year ended December 31,
1995. Interest rates are subject to change in accordance with the
provisions of the loan agreements. As of December 31, 1995, the interest
rates on Marquette, Sentry West and Prentice Plaza mortgage loans were
9.00%, 8.50% and 8.625%, respectively.
(e) This property is owned through a joint venture. Amounts represent the
Partnership's share of the liability and are not the total amount by which
the property is encumbered.
(f) On December 29, 1994 the joint venture which owns Sentry West, in which
the Partnership has a 50% interest with an Affiliated partnership,
executed an agreement (the "Modification") with the existing lender of
this loan, which originally matured on September 30, 1994, to modify and
amend this loan. Significant terms of the Modification in proportion to
the Partnership's 50% interest included: 1) a reduction in the loan
commitment from $5,250,000 to $5,157,800, of which $45,800 was held back
for tenant improvements; 2) a change in the variable interest rate to 30-
day LIBOR plus 212.50 basis points (unless unavailable in which case the
variable interest rate will be the lender's prime rate plus 0.75%); 3) an
extension of the maturity date until September 30, 1996; 4) monthly
interest only payments until September 30, 1995; thereafter, monthly
interest plus principal payments of $25,000 on the first day of each
quarter starting October 1, 1995 plus quarterly cash flow principal
payments in an amount equal to the adjusted net operating income of the
property as defined in the Modification; 5) a restriction that no
distributions be made to Partners of the Partnership or Affiliated
partnership until the loan is fully repaid and 6) that the loan is
guaranteed by the Partnership and Affiliated partnership. In addition, the
joint venture paid $93,200 in extension and administrative fees, of which
$46,600 will be amortized by the Partnership over the period of the
extension.
Incorporated in the Modification are the terms of a 1993 letter agreement
whereby the joint venture obtained consent from the lender to terminate the
lease agreement with a tenant at Sentry West in order that this tenant may
purchase and occupy one of the five buildings at Sentry Park East Office
Campus ("Sentry East"). Pursuant to this letter agreement, the joint venture
was obligated to pay the lender 50% of the excess net sale proceeds over
$1,300,000 from the sales of the remaining four buildings at Sentry East for
principal paydowns. During 1993 and 1994, the remaining four buildings at
Sentry East were sold (see Note 9) and the joint venture paid the lender
$184,300 and $598,700, of which the Partnership's share was $92,100 and
$299,400, respectively, in May 1994 and January 1995, respectively, from the
net proceeds received from the sales of the last three buildings. In
addition, in July 1994, the joint venture drew an additional $615,400 as a
reimbursement for tenant improvements at one of the buildings in the office
campus, in accordance with the loan Modification. The Partnership's share of
this draw was $307,700.
(g) The joint venture which owns Regency Park, in which the Partnership has a
50% interest with Affiliated partnerships, is in default under the terms
of the mortgage loan which matured on January 1, 1996. The General Partner
is negotiating with the mortgage lender to extend the maturity of the
mortgage loan. If consummated, the agreement for such extension of the
loan may include a change in interest rate, modified payment terms and
other provisions that do not exist in the matured loan. Since January 1,
1996, the Partnership has continued to make payments to the lender, based
on the terms of the matured loan. There can be no assurance that the
Partnership and mortgage lender will consummate an extension of this loan.
(h) On December 20, 1995, the joint venture which owns Prentice Plaza, in
which the Partnership has a 50% interest with an Affiliated partnership,
executed a non-recourse promissory note in the amount of $9,750,000,
collateralized by a mortgage on and an assignment of leases and rents of
the property. The Partnership's share of the note amount was $4,875,000.
The existing loan was repaid in full with the proceeds from the note.
Significant terms of the promissory note, which matures in December 2000,
in proportion to the Partnership's 50% interest, include a monthly
interest payment in which the joint venture may choose between either a
variable interest rate of 30-day LIBOR plus 175 basis points or the prime
rate of the lender plus 125 basis points as well as monthly principal
payments of $3,070 starting on February 1, 1996 and increasing to $3,343,
$3,638, $3,960 and $4,305 on January 1 of each subsequent year from 1997
through 2000, respectively.
Principal amortization of mortgage loans payable for each of the next five
years and thereafter as of December 31, 1995 was as follows:
1996 $13,618,000
1997 20,338,000
1998 577,000
1999 623,700
2000 5,332,500
Thereafter 700,400
--------------
$41,189,600
--------------
The amounts scheduled above do not include amounts equal to the adjusted net
operating income of Sentry West, as defined in the loan agreement, which must
be paid periodically under the terms of the mortgage loan and amounts which
are available but unfunded to the Partnership under certain mortgage loans.
6. FUTURE MINIMUM RENTALS:
The Partnership's share of future minimum rental income due on noncancelable
leases as of December 31, 1995 was as follows:
1996 $ 7,237,800
1997 6,087,600
1998 4,279,500
1999 3,189,700
2000 2,195,100
Thereafter 7,844,500
--------------
$30,834,200
--------------
A-7
The Partnership is subject to the usual business risks associated with the
collection of the above-scheduled rentals. In addition to the amounts scheduled
above, the Partnership expects to receive rental revenue from (i) operating
expense and real estate tax reimbursements, (ii) parking income and (iii)
percentage rents. Percentage rents earned for the years ended December 31,
1995, 1994 and 1993 were $239,500, $189,500 and $344,800, respectively.
7. INCOME TAX:
The Partnership utilizes the accrual basis of accounting for both income tax
reporting and financial statement purposes. Financial statement results will
differ from income tax results due to the use of differing depreciation lives
and methods, the recognition of rents received in advance as taxable income and
the Partnership's provisions for value impairment. The net effect of these
accounting differences for the year ended December 31, 1995 was that the (loss)
for tax reporting purposes was less than the net (loss) for financial statement
purposes by $5,640,900. The aggregate cost of commercial rental properties for
federal income tax purposes at December 31, 1995 was $67,781,200.
8. DISTRIBUTIONS:
Commencing with the quarter ended September 30, 1990, cash distributions to
Limited Partners were suspended and no further distributions will be made until
such time as the Partnership's cash position is increased to a level that is
expected to be sufficient to meet all of the anticipated capital expenditures,
debt repayments, including the loan agreements restricting distributions (see
Note 5), and other working capital requirements during the next several years.
9. PROPERTY SALES:
On April 22, 1994, the joint venture which owned Sentry East, located in Blue
Bell, Pennsylvania, in which the Partnership had a 50% interest, sold one of
the remaining three office buildings situated in this office campus for a sale
price of $1,198,500. The joint venture incurred selling expenses of $95,600.
The joint venture received net Sale Proceeds of $1,102,900, of which the
Partnership's share was $551,500. The (loss) reported by the Partnership for
financial statement purposes was $(280,700) and was previously recorded as part
of the provisions for value impairment in 1992. For tax reporting purposes, the
Partnership reported a total (loss) of $(334,200) in 1994 in connection with
this sale.
On June 29, 1994, the joint ventures which owned Park Central Office Park I, II
and III ("Park Central"), located in Greenville, South Carolina, in which the
Partnership had 50% interests, sold Park Central for a sale price of
$7,250,000. The outstanding indebtedness on Park Central I and II of $7,000,000
was satisfied at closing. The joint ventures incurred selling expenses of
$143,700. The joint ventures received net Sale Proceeds of $106,300, of which
the Partnership's share was $53,200. The (loss) reported by the Partnership for
financial statement purposes was $(4,654,100) of which a total of $(4,550,000)
was previously recorded as part of the provisions for value impairment in 1992
and 1993. For tax reporting purposes, the Partnership reported a total (loss)
of $(5,049,500) in 1994 in connection with this sale.
On December 29, 1994, the joint venture which owned Sentry East sold the
remaining two office buildings situated in this office campus for a sale price
of $1,286,300. The joint venture incurred selling expenses of $99,900. The
joint venture received net Sale Proceeds of $1,186,400, of which the
Partnership's share was $593,200. The gain reported by the Partnership for
financial statement purposes was $292,500 which represented a partial recovery
of the (loss) from provisions for value impairment recorded in 1992. For tax
reporting purposes, the Partnership reported a total (loss) of $(559,500) in
1994 in connection with this sale.
In addition, pursuant to an agreement between the joint venture which owns
Sentry West, in which the Partnership has a 50% interest, and the mortgage
holder of the loan collateralized by Sentry West, the Partnership was obligated
to pay the mortgage holder $92,100 and $299,400, respectively, from the net
proceeds received from the 1994 sales at Sentry East (see Note 5 for details of
this agreement).
On January 22, 1993, the Partnership sold its 50% interest in the joint venture
which owns Citrus Center (formerly known as Firstate Tower). The sale,
effective January 1, 1993, was pursuant to the terms of an assignment agreement
by and among the Partnership, an Affiliate of the Partnership and a corporation
wholly owned by this Affiliate. Net cash proceeds received by the Partnership
were $3,081,400, which represented 50% of the appraised value of Citrus Center,
as determined by an independent appraiser, less 50% of the outstanding
principal balance under the loan collateralized by Citrus Center ($4,868,600)
and legal expenses. The (loss) for financial statement purposes was
$(5,778,000) and was previously recorded as part of the provisions for value
impairment in 1992. For tax reporting purposes, the Partnership reported a
(loss) in 1993 of $(4,227,900).
On March 1, 1993, a joint venture in which the Partnership holds a 50%
interest, sold a parcel of land at Regency Park, located in Jacksonville,
Florida. The Partnership's portion of the sale price was $157,500 and selling
expenses of $4,100 were incurred. The Partnership received net proceeds from
this sale of $153,400, of which $79,700 was deposited in a non-interest bearing
escrow held by the mortgage holder of the loan collateralized by Regency Park.
For financial statement and tax reporting purposes, the Partnership reported a
(loss) of $(41,600) as a result of this transaction.
On July 1, 1993, the joint venture which owned Sentry East sold the first of
the five office buildings situated in this office campus, for a total sale
price of $675,000. The net sale proceeds of $613,800 plus additional funds
provided by the Partnership and its Affiliated joint venture partner were used
to repay the balance of the mortgage loan collateralized by the entire office
campus. The Partnership utilized additional funds of $670,100 in connection
with this loan repayment. The Partnership incurred a (loss) on this sale of
$(124,500) for financial statement purposes which was previously recorded as
part of the provisions for value impairment in 1992. For tax reporting
purposes, the Partnership reported a (loss) in 1993 of $(131,000) on this sale.
On October 14, 1993, the joint venture which owned Sentry East sold the second
of five office buildings situated in this office campus for a total sale price
of $625,000. Selling expenses incurred were $51,900, including $7,900 in legal
expenses payable to an Affiliate. The Partnership's share of the net proceeds
from this sale was $290,500. The Partnership incurred a (loss) on this sale of
$(189,100) for financial statement purposes which was previously recorded as
part of the provisions for value impairment in 1992. For tax reporting
purposes, the Partnership reported a (loss) in 1993 of $(196,300) on this sale.
All of the above sales were all-cash transactions, with no further involvement
on the part of the Partnership.
10. PROVISIONS FOR VALUE IMPAIRMENT:
Due to the depressed economic environment in the retail industry, regional
factors affecting the Partnership's retail and office properties and other
matters relating specifically to certain of the Partnership's properties, there
is uncertainty as to the Partnership's ability to recover the net carrying
value of certain of its properties during the remaining estimated holding
periods. Accordingly, it was deemed appropriate to reduce the bases of such
properties in the Partnership's financial statements during the years ended
December 31, 1995, 1994 and 1993. The provisions for value impairment were
considered non-cash events for the purposes of the Statements of Cash Flows and
were not utilized in the determination of Cash Flow (as defined in the
Partnership Agreement). The following is a summary of the provisions for value
impairment reported by the Partnership for the years ended December 31, 1995,
1994 and 1993:
Property 1995 1994 1993
----------------------------------------------
Marquette Mall
and Office
Building $3,100,000 $ 4,000,000
Regency Park
Shopping Center 2,000,000 1,500,000 $3,000,000
Sentry Park West
Office Campus 1,500,000 2,500,000
Burlington
Office Center
I, II and III 500,000 3,000,000
Park Central
Office Park I,
II and III 2,800,000
----------------------------------------------
$5,600,000 $10,000,000 $8,300,000
----------------------------------------------
The provisions for value impairment were material fourth quarter adjustments
pursuant to Accounting Principles Board Opinion No. 28, "Interim Financial
Reporting". No other material adjustments were made in the fourth quarters.
Beginning on January 1, 1996 the Partnership will adopt Financial Accounting
Standards Board Statement No. 121 "Accounting for the Impairment of Long-Lived
Assets and for Long-Lived Assets to be Disposed Of" (the "Standard"). The
Standard established guidance for determining if the value of defined assets
are impaired, and if so, how impairment losses should be measured and reported
in the financial statements. The Standard is effective for fiscal years
beginning after December 15, 1995. The General Partner believes that, based on
the current circumstances, the adoption on January 1, 1996 of the Standard will
not materially affect the Partnership's financial position or results of
operations.
11. SUBSEQUENT EVENT:
On March 25, 1996, the joint venture which owns Sentry West in which the
Partnership has a 50% interest with an Affiliated partnership, entered into an
agreement to sell Sentry West, located in Blue Bell, Pennsylvania. The closing
of this transaction, expected to take place in the second quarter of 1996, is
subject to the satisfaction of certain conditions and contingencies and,
accordingly, may or may not be consummated. The proceeds from this sale, net of
the repayment of the mortgage loan collateralized by this property, will be
utilized to reduce the outstanding principal balance on the junior mortgage
loan collateralized by Marquette (see Note 5 for additional information).
A-8
FIRST CAPITAL INCOME PROPERTIES, LTD. - SERIES XI
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
AS OF DECEMBER 31, 1995
Column A Column B Column C Column D Column E
- ----------------------- ----------- --------------------------- ------------------------- ---------------------------------------
Initial cost Costs capitalized Gross amount at which
to Partnership subsequent to acquisition carried at close of period
--------------------------- ------------------------- ---------------------------------------
Buildings Buildings
Encum- and Improve- Carrying and
Description brances Land Improvements ments Costs (1) Land Improvements Total (2)(3)
- ----------------------- ----------- ----------- ------------- ---------- --------- ---------- ------------ ------------
SHOPPING CENTERS:
- -----------------
Marquette Mall and
Office Building
(Michigan City, IN)
(100% Interest) $12,733,200 $ 2,000,000 $20,306,700 $3,681,500 $164,800 $1,930,500 $17,053,000 $18,983,500(4)
Regency Park
Shopping Center
(Jacksonville, FL)
(50% Interest) 7,917,100 4,125,300 12,316,400 331,600 179,200 2,081,600(7) 8,175,900 10,257,500(4)
OFFICE BUILDINGS:
- -----------------
Sentry Park West
Office Campus
(Blue Bell, PA)
(50% Interest) 4,737,600 796,800 8,881,800 2,990,200 154,600 796,800 7,026,600 7,823,400(4)
Prentice Plaza
(Englewood, CO)
(50% Interest) 4,875,000 1,139,600 7,390,200 1,024,200 40,800 1,139,600 8,455,200 9,594,800
Burlington Office
Centers I, II and III
(Ann Arbor, MI)
(100% Interest) 10,926,700 3,000,000 17,597,800 1,445,700 72,500 3,000,000 15,616,000 18,616,000(4)
----------- ----------- ----------- ---------- -------- ---------- ----------- -----------
$41,189,600 $11,061,700 $66,492,900 $9,473,200 $611,900 $8,948,500 $56,326,700 $65,275,200
=========== =========== =========== ========== ======== ========== =========== ===========
Column A Column F Column G Column H Column I
- ----------------------- ----------- --------- --------- ------------
Life on
which
deprecia-
tion in lat-
Accumu- est income
lated Date of statements
Deprecia- construc- Date is com-
Description tion (2) tion Acquired puted
- ----------------------- ----------- --------- --------- ------------
SHOPPING CENTERS:
- -----------------
Marquette Mall
and Office Building
(Michigan City, IN) 35 (5)
(100% Interest) $ 5,973,500 1967 Dec. 1986 2-10 (6)
Regency Park
Shopping Center
(Jacksonville, FL) 35 (5)
(50% Interest) 2,426,800 1985 Feb. 1988 5-10 (6)
OFFICE BUILDINGS:
- -----------------
Sentry Park West
Office Campus
(Blue Bell, PA) 35 (5)
(50% Interest) 3,045,300 1973 Nov. 1987 2-10 (6)
Prentice Plaza
(Englewood, CO) 35 (5)
(50% Interest) 2,751,100 1985 Mar. 1988 2-10 (6)
Burlington Office
Centers I, II and III
(Ann Arbor, MI) 35 (5)
(100% Interest) 4,354,400 (8) (8) 2-10 (6)
-----------
$18,551,100
===========
See accompanying notes on the following page.
A-9
FIRST CAPITAL INCOME PROPERTIES, LTD. - SERIES XI
NOTES TO SCHEDULE III
Note 1. Consists of legal fees, appraisal fees, title costs and other related
professional fees.
Note 2. The following is a reconciliation of activity in columns E and F:
December 31, 1995 December 31, 1994 December 31, 1993
------------------------- ------------------------- -------------------------
Accumulated Accumulated Accumulated
Cost Depreciation Cost Depreciation Cost Depreciation
----------- ------------ ----------- ------------ ----------- ------------
Balance at the beginning of the year $68,940,100 $16,292,000 $ 84,445,700 $15,939,000 $102,978,600 $16,376,700
Additions during the year:
Improvements 1,935,100 1,230,400 1,848,700
Provisions for depreciation 2,259,100 2,580,000 2,865,000
Deductions during the year:
Cost of real estate sold (6,736,000) (12,081,600)
Accumulated depreciation on real
estate sold (2,227,000) (3,302,700)
Provisions for value impairment (5,600,000) (10,000,000) (8,300,000)
----------- ----------- ------------ ----------- ------------ -----------
Balance at the end of the year $65,275,200 $18,551,100 $ 68,940,100 $16,292,000 $ 84,445,700 $15,939,000
=========== =========== ============ =========== ============ ===========
Note 3. The aggregate cost for federal income tax purposes as of December 31,
1995 was $67,781,200.
Note 4. Includes provisions for value impairment. See Note 10 of Notes to
Financial Statements for additional information.
Note 5. Estimated useful life in years for building.
Note 6. Estimated useful life in years for improvements.
Note 7. Land was reduced by $195,000 due to the sale of an out-parcel of land in
1993.
Note 8. Burlington Office Center I was completed in 1983, Burlington Office
Center II was completed in 1985 and Burlington Office Center III was
completed in 1989. Burlington Office Center I and II were purchased in
September 1988 and Burlington Office Center III was purchased in
September 1989.
A-10