SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-QSB
Quarterly Report Under Section 13 or 15(d)
of the Securities Exchange Act of 1934
For the quarterly period ended 09/30/2001
Commission file number 333-41636
COR DEVELOPMENT, LLC
----------------------------------------------------------------
(Exact name of small business issuer as specified in its charter)
Kansas 48-1229527
----------------------------- -------------------------------
(State or other jurisdiction (IRS Employer Identification
of incorporation or Number)
organization)
13720 Roe
Leawood, Kansas 66224
----------------------------------------
(Address of principal executive offices)
913-897-0120
------------------------------------------------
(Issuer's telephone number, including area code)
Check whether the issuer (1) filed all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act of 1934 during the past 12
months (or for such shorter period that the registrant was required to file such
reports), and (2) has been subject to such filing requirements for the past 90
days.
Yes [X] No [ ]
APPLICABLE ONLY TO CORPORATE ISSUERS:
State the number of shares outstanding of each of the issuer's classes of
common equity, as of the latest practicable date:
As of March 31, 2002, the issuer had outstanding 254,850 common units
and 601,416 preferred units.
INDEX
PART I FINANCIAL INFORMATION ..........................................2
Item 1. Financial Statements .....................................2
Statement of Assets and Liabilities as of
March 31, 2002 (unaudited) .............2
Statement of Revenue and Expenses January through
March 31, 2002 (unaudited) .............4
Item 2. Management's Discussion and Analysis or Plan
of Operation) .............4
PART II OTHER INFORMATION .............................................7
Items 1 Legal Proceedings .......................................7
Items 2 Changes in Securities and Use of Proceeds ................7
Items 3 Defaults Upon Senior Securities ..........................8
Items 4 Submission of Matters to a Vote of Security Holders ......9
Items 5 Other Information ........................................9
Items 6 Exhibits and Reports on Form 8-K .........................9
CAUTIONARY NOTE ABOUT FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-QSB and the information incorporated by
reference may include "forward-looking statements" within the meaning of
Section 27A of the Securities Act, as amended, and Section 21E of the
Exchange Act, as amended. In particular, your attention is directed to Part I,
Item 2. Management's Discussion and Analysis of Financial Condition and
Results of Operation. We intend the disclosure in these sections and throughout
the Quarterly Report on Form 10-QSB to be covered by the safe harbor provisions
for forward-looking statements. All statements regarding our expected financial
position and operating results, business strategy, financing plans and the
outcome of any contingencies are forward-looking statements. These statements
can sometimes be identified by our use of forward-looking words such as "may,"
"believe," "plan," "will, "anticipate," "estimate," "expect," "intend" and other
phrases of similar meaning. Known and unknown risks, uncertainties and other
factors could cause the actual results to differ materially from those
contemplated by the statements. The forward-looking information is based on
various factors and assumptions.
Although we believe that our expectations that are expressed in these
forward-looking statements are reasonable, there can be no assurance that our
expectations will turn out to be correct. Our actual results could be materially
different from our expectations, including the following:
general economic and business conditions, both nationally and in the
regions in which we operate;
demographic changes;
existing governmental regulations and changes in, or the failure to comply
with, governmental regulations;
our ability to manage the contemplated construction and to find tenants to
occupy the proposed constructed space;
liability and other claims asserted against us;
competition in the commercial property lease marketplace;
our ability to attract and retain qualified personnel;
changes in generally accepted accounting principles; and
the availability and terms of capital to fund the contemplated
construction of the buildings.
This list is intended to identify some of the principal factors that could
cause actual results to differ materially from those described in the
forward-looking statements included elsewhere in this report. These factors
are not intended to represent a complete list of all risks and uncertainties
inherent in our business, and should be read in conjunction with the more
detailed cautionary statements included in our other SEC filings.
Page 1
ANY FORWARD-LOOKING STATEMENTS INCLUDED IN THIS FORM 10-QSB REFLECT
MANAGEMENT'S BEST JUDGMENT BASED ON FACTORS CURRENTLY KNOWN AND INVOLVE
RISKS AND UNCERTAINTIES. ACTUAL RESULTS MAY VARY MATERIALLY.
We have compiled the accompanying statement of assets and liabilities (income
tax basis) of COR Development, LLC, as of March 31, 2002, and the related
statement of revenue and expenses (income tax basis) for three months then
ended, in accordance with Statements on Standards for Accounting and Review
Services issued by the American Institute of Certified Public Accountants.
A compilation is limited to presenting, in the form of financial statements,
information that is the representation of management. We have not audited or
reviewed the accompanying financial statements and, accordingly, do not
express an opinion or any other form of assurance on them.
Management has elected to omit substantially all of the disclosures and the
statements of cash flows and retained earnings required by generally accepted
accounting principles. If the omitted disclosures were included and the other
statements were presented, they might influence the user's conclusions about
the company's financial position, results of operations, and cash flows.
Accordingly, these financial statements are not designed for those who are not
informed about such matters.
The accompanying financial statements have been prepared on the accounting
basis used for income tax purposes; consequently, certain revenue and the
related assets are recognized when received rather than when earned, and
certain expenses are recognized when paid rather than when the obligation is
incurred. Accordingly, the financial statements referred to above are not
intended to present financial position and results of operations in conformity
with generally accepted accounting principles.
Overland Park, KS Forgy and Company, L.L.C.
March 31, 2002
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements.
COR Development, LLC
Statement of Assets and Liabilities
As of March 31, 2002
March 31, 2002
ASSETS
Current Assets
Checking/Savings
Merrill Lynch -7,419.36
-------------
Total Checking/Savings -7,419.36
-------------
Total Current Assets -7,419.36
Page 2
Fixed Assets
Property and Equipment 5,024.00
Accumulated Depreciation -502.00
Unamortized Financing Costs 23,000.00
Accumulated Amortization -4,600.00
Land Purchase-Hard Cost 11,225,694.00
Land Purchase-Soft Cost 23,533.09
Land Development-Hard Cost
Site Clearing 19,943.00
-------------
Total Land Development-Hard Cost 19,943.00
Land Development-Soft Cost
Developer Fee's 10,000.00
Office Supplies 1,699.82
Rent 5,330.16
Interest Expense 280,112.77
Advertising/Marketing 83,699.03
Architect Fees 280,499.97
Compensation 264,975.08
Engineering Fees 94,370.67
Entertainment 42.25
Equipment and Furniture 5,023.94
Insurance 35,782.00
Meeting Expenses 6,981.21
Postage 6,710.70
Printing & Brochures 55,735.42
Professional Expenses
Research 10,473.84
Legal 11,635.81
Accounting 18,174.28
Professional Expenses - Other 87,331.38
Total Professional Expenses 127,615.31
Staffing 34,830.69
Travel 3,151.12
Telephone 1,999.25
Unclassified -30,232.72
Total Land Development-Soft Cost 1,268,326.67
-------------
Total Fixed Assets 12,561,418.76
-------------
TOTAL ASSETS 12,553,999.40
=============
Page 3
LIABILITIES & EQUITY
Liabilities
Current Liabilities
Other Current Liabilities
Interest Payable-Gold Bank 280,112.77
Note-Gold Band 3,715,000.00
Total Other Current Liabilities 3,995,112.77
-------------
Total Current Liabilities 3,995,112.77
Long Term Liabilities
Other Loans and Advances 88,905.00
Total Long Term Liabilities 88,905.00
-------------
Total Liabilities 4,084,017.77
Equity
Members Investments 8,513,765.33
Retained Earnings -43,657.78
Net Income 174.08
-------------
Total Equity 8,469,981.63
-------------
TOTAL LIABILITIES & EQUITY 12,553,999.40
=============
COR Development, LLC
Statement of Revenue and Expenses
January through March 2002
Jan - Mar 02
Other Income/Expense
Other Income
Dividend Income-Money Fund 174.08
---------
Total Other Income 174.08
---------
Net Other Income 174.08
---------
Net Income 174.08
=========
Item 2. Management's Discussion and Analysis or Plan of Operation.
COR Development, LLC ("COR") has not had any revenues during the past
two (2) years.
Page 4
For the next twelve (12) months, COR will be actively involved in the
development of 47 acres located at the intersection of 137th and Nall
in Leawood, Kansas.
We expect COR'S primary sources of revenue to be:
1) the sale of seven undeveloped pad sites over the next
three years;
2) the leasing of space in the commercial buildings; and
3) the sale of the commercial buildings after a period of
operation and at the time that holders of a majority of the units shall
approve the sale, which is currently contemplated to be by the end of
2015.
We propose to accomplish four purposes with the real estate. First,
we will develop and sell seven pad sites over the next three years.
Second, we plan to develop and build commercial office and retail
space and will engage a management company to lease this space.
Based upon the current site plans, there will be approximately 450,000
square feet of retail, hotel and office space. The facilities will be
on 34 acres. The current site plans will include a 120-room hotel,
239,000 square feet of retail and hotel space, 211,000 square feet of
office space, a bank and three restaurants. The current site plans provide
more square feet of retail and office space then originally anticipated in
the prospectus which indicated a combined 329,000 square feet of retail and
office space. The reconfiguration of the facilities on the property has
allowed for more space to use and to rent.
Third, we plan to donate a total of approximately 15 acres to the Church
of the Resurrection for use in the development of its worship and
educational facilities. Fourth, we plan to develop the commercial
buildings in a manner that provides parking fields that can be utilized
by the Church of the Resurrection for its Sunday services and other
programs and activities.
Johnson County, Kansas has experienced a significant expansion of commercial
office space over the past ten years. Since 2000, the vacancy rate for
commercial property in Johnson County has increased substantially while
average rental rates for commercial property have stabilized and even declined
slightly. These market conditions may make it difficult or infeasible
to reach our projected vacancy and rent targets.
We anticipate that construction on the facilities will commence in autumn,
2002 and should be completed by 2005. In late October, 2001, we finalized
and filed with the City of Leawood, Kansas, site plans for the building of
the facilities for the office and retail space. In conjunction with the
filing of the site plans, we requested the zoning necessary for the proposed
development. Response from the City of Leawood is pending, and at the time
of filing we expected that such response would take a minimum of three to
five months. We are still awaiting response. In the interim, we anticipate
that we will be conducting meetings with the staff of the City of Leawood
and meetings with adjacent property owners in preparation for receiving
approval of the site plans and receiving building permits for the
construction of the facilities.
Page 5
However, we cannot assure you that the City of Leawood will approve the
site plans, grant the necessary zoning or issue any or all of the
necessary permits required for us to develop the real estate as
proposed. If the City of Leawood fails to approve the site plans in
substantially their current form or fails to grant the requested
zoning, or if the City of Leawood or other local governments or
regulatory authorities fail to issue one or more necessary permits,
we anticipate that we will not be able to conduct the development
without significant revision to our current plan of operation.
We will employ a construction management company to take responsibility
for the overall management of the construction, including preparing the
pad sites for sale and developing and constructing the commercial
buildings. As of December 31, 2001, we had tentatively selected
Walton Construction Co., Inc. to act as the general contractor for
the building of the facilities. We also plan to employ a real estate
development management company to assist with securing the approval of
the site plans, to provide leasing services including obtaining tenants
for the facilities, and to manage maintenance of the buildings. As of
December 31, 2001, we had tentatively selected Red Development Services,
L.L.C. to serve as development manager. As of December 31, 2001, no
contract had been executed with either of these companies. COR's managers
will provide oversight of the construction management company and the leasing
management company.
At this time, we have sufficient capital to carry the land for the next
twelve (12) months. Assuming the City of Leawood approves our site
plans and provides the requested zoning, and assuming that all necessary
permits are issued, we have sufficient capital to construct at least
some of the pad sites during the next twelve (12) months. However,
without a construction loan we do not have sufficient capital to
otherwise develop the real estate. We anticipate that we will use such
capital only as necessary until we obtain an initial construction loan
in the first half of 2002. We currently anticipate that the principal
amount of this initial construction loan will be approximately $3,000,000
to $5,000,000, which we plan to use toward construction of development
infrastructure. This infrastructure construction is expected to involve
selective demolition, earthwork, construction of underground duct and
utility structures, construction of sanitary sewerage and storm drainage,
and installation of pavement.
We will need to obtain further construction loans to complete
development as planned. The development will continue for an extended
time - we currently anticipate that construction of all of the proposed
facilities should be completed in 2005. We also anticipate that we
will need to obtain a total of approximately $39,000,000 in construction
loans to complete development. We may not be able to obtain all
necessary loans. We are currently attempting to obtain a non-recourse
loan and we can provide no assurance that such a loan will be available
at all or on terms that are suitable to COR. If we do not obtain
approximately $39,000,000 in total construction loans, we expect that
we will not be able to complete the construction of all the facilities
as proposed.
Page 7
Further, factors such as cost overruns, unanticipated expenses and
other factors may require us to seek more loans than we currently
estimate to be necessary. We cannot project the impact that shortfalls
in financing, cost overruns or unanticipated expenses might have on our
plan of operations, but any of these factors or other factors could
defeat our ability to complete the development as proposed.
PART II - OTHER INFORMATION
Item 1. Legal Proceedings.
The Registrant is not currently involved in any legal proceedings.
Item 2. Changes in Securities and Use of Proceeds.
There have been no changes in the terms of, or the rights evidenced by,
the registered securities. There have been no sales of unregistered
securities.
The following use of proceeds information is being disclosed in
connection with COR's registration statement filed on Form SB-2 with
an effective date of November 3, 2000, SEC File Number 333-41636.
The offering was commenced on November 6, 2000 but no sales of
securities were made until January 2001. The offering terminated on
May 7, 2001.
The offering included two classes of securities, Common Units and
Preferred Units. The offering terminated before all of the registered
Common Units and Preferred Units were sold. A total of 1,600,000 units
were registered that consisted of a collective 1,600,000 of common
units and preferred units. From January 2001 to the date of the
termination of the offering on May 7, 2001, 252,350 Common Units and
596,803 Preferred Units were sold, which provided proceeds of
$8,491,530. The offering price was $10.00 per unit for either a Common
Unit or a Preferred Unit. No underwriter was engaged or employed for
this offering. The amount registered of each class of security, the
aggregate price of the offering amount registered, the amount sold of
each security and the aggregate offering price of the amount sold are
as follows:
TITLE OF EACH AGGREGATE
REGISTERED AMOUNT AGGREGATE AMOUNT OFFERING
SECURITY REGISTERED OFFERING PRICE SOLD PRICE SOLD
Common Units 1,600,000 $16,000,000 252,350 $2,523,500
Preferred Units 1,600,000 $16,000,000 596,803 $5,968,030
As of March 28, 2002, the issuer had outstanding 254,850 common
units and 601,416 preferred units, for a total of 856,266 units, all of
which are voting units.
Page 7
There has been no market for these units and we currently contemplate
that there will be no public market for the units. No underwriter was
involved in the above sales. No underwriting discounts were extended
and no commissions were paid in connection with the above sales. COR has
not declared any dividends on either the Common Units or Preferred Units
during the last two fiscal years or in any subsequent period. We do not
anticipate that COR will issue any dividends on either the Common Units
or Preferred Units for the foreseeable future.
From the effective date of the registration statement to December 31,
2001, the amount of the expenses incurred with respect to the issuance
and distribution of the securities was $49,894.60 for legal fees,
accounting fees and the costs of the printing of prospectuses and unit
certificates. As disclosed in the registration statement,
Arthur E. Fillmore, II, one of the managers of COR and is a member of
Craft Fridkin & Rhyne, L.L.C., a law firm that provided legal counsel
to COR during the registration of its securities.
The net offering proceeds available from the sales of COR Common Units
and Preferred Units after taking into account the expenses discussed
above, was $8,441,635.40. The total purchase price of the real estate
was $11,256,808, including closing costs of $29,558. To pay the
purchase price, COR used $5,756,808 from equity contributions by COR
members and $5,500,000 in proceeds from a bank loan. COR subsequently
used members' equity contributions to repay a total of $2,150,000 of
the bank loan and invested 280,021.75 in an interest bearing account.
The use of the proceeds set forth above does not constitute a material
change in the use of proceeds set forth in the prospectus of the
Registrant.
COR has made the following sales of unregistered securities within the
past three (3) years:
Total
Price Offering
Date # Units per Unit Price Buyer
3/31/00 1 $10.00 $10.00 CORnerstone
Development, LLC
No underwriter was involved in the above sale. No underwriting
discounts were extended and no commissions were paid in connection
with the above sale. The net offering proceeds from the sale were
$10.00 and were used toward COR's working capital needs.
Item 3. Defaults Upon Senior Securities.
There have been no defaults on any indebtedness of Registrant.
Page 8
Item 4. Submission of Matters to a Vote of Security Holders.
No matters have been submitted to a vote of the holders of the registered
securities.
Item 5. Other Information.
There is no other information to be submitted.
Item 6. Exhibits and Reports on Form 8-K.
(a) There are no exhibits included with this report.
All exhibits have either been previously filed or are not applicable to the
Registrant.
(b) There has been no Form 8-K filed by Registrant.
SIGNATURES
In accordance with the requirements of the Securities Exchange Act of
1934,the Registrant caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.
COR DEVELOPMENT, LLC
(Registrant)
Date: March 31, 2002 By:/s/ Robert M. Adams
---------------------------
Robert M. Adams, Manager of
COR Development, LLC
SIGNATURE TITLE
Page 9