FORM 10-QSB--QUARTERLY REPORT UNDER SECTION 13 OR 15 (D)
OF THE SECURITIES EXCHANGE ACT OF 1934
Quarterly or Transitional Report
U.S. SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-QSB
(Mark One)
[X] Quarterly Report Pursuant to Section 13 or 15(d) of The Securities
Exchange Act of 1934
For the quarterly period ended June 30, 1997
[ ] 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 0-10412
NATIONAL PROPERTY INVESTORS 4
(Exact name of small business issuer as specified in its charter)
California 13-3031722
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
One Insignia Financial Plaza
Greenville, South Carolina 29602
(Address of principal executive offices)
(864) 239-1000
Issuer's phone number
Check whether the issuer (1) filed all reports required to be filed by Section
13 or 15 (d) of the Exchange Act during the past 12 months (or for such shorter
period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days. Yes X . No .
PART I - FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
a) NATIONAL PROPERTY INVESTORS 4
BALANCE SHEET
(in thousands, except unit data)
(Unaudited)
June 30, 1997
Assets
Cash and cash equivalents $ 2,308
Receivable and deposits 1,398
Other assets 578
Investment property:
Land $ 1,980
Buildings and related personal property 23,856
25,836
Less accumulated depreciation (17,495) 8,341
$ 12,625
Liabilities and Partners' Deficit
Liabilities
Accounts payable $ 67
Tenant security deposits payable 403
Other liabilities 178
Mortgage note payable 19,300
Partners' Deficit
Limited partners' (60,005 units issued
and outstanding) $ (7,003)
General partner's (320) (7,323)
$ 12,625
See Accompanying Notes to Financial Statements
b) NATIONAL PROPERTY INVESTORS 4
STATEMENTS OF OPERATIONS
(Unaudited)
(in thousands, except unit data)
<TABLE>
<CAPTION>
Three Months Ended Six Months Ended
June 30, June 30,
1997 1996 1997 1996
<S> <C> <C> <C> <C>
Revenues:
Rental income $ 1,567 $ 1,501 $ 3,080 $ 3,008
Other income 79 80 149 136
Total revenues 1,646 1,581 3,229 3,144
Expenses:
Operating 715 710 1,317 1,468
Interest 372 376 744 756
Depreciation 235 235 469 466
General and administrative 70 62 199 115
Total expenses 1,392 1,383 2,729 2,805
Net income $ 254 $ 198 $ 500 $ 339
Net income allocated to
general partner (1%) $ 3 $ 2 $ 5 $ 3
Net income allocated to
limited partners (99%) 251 196 495 336
$ 254 $ 198 $ 500 $ 339
Net income per limited
partnership unit $ 4.18 $ 3.27 $ 8.25 $ 5.60
Distribution per limited
partnership unit $ -- $ -- $ 47.90 $ --
<FN>
See Accompanying Notes to Financial Statements
</TABLE>
c) NATIONAL PROPERTY INVESTORS 4
STATEMENT OF CHANGES IN PARTNERS' DEFICIT
(Unaudited)
(in thousands, except unit data)
<TABLE>
<CAPTION>
Limited
Partnership General Limited
Units Partner's Partners' Total
<S> <C> <C> <C> <C>
Original capital contributions 60,005 $ 1 $ 30,003 $ 30,004
Partners' deficit at
December 31, 1996 60,005 $ (315) $ (4,624) $ (4,939)
Net income for the six
months ended June 30, 1997 -- 5 495 500
Distribution to partners -- (10) (2,874) (2,884)
Partners' deficit at
June 30, 1997 60,005 $ (320) $ (7,003) $ (7,323)
<FN>
See Accompanying Notes to Financial Statements
</TABLE>
d) NATIONAL PROPERTY INVESTORS 4
STATEMENTS OF CASH FLOWS
(Unaudited)
(in thousands)
Six Months Ended
June 30,
1997 1996
Cash flows from operating activities:
Net income $ 500 $ 339
Adjustments to reconcile net income to
cash provided by operating activities:
Depreciation 469 466
Amortization of loan costs 37 23
Change in account:
Receivables and deposits (348) (205)
Other assets 115 94
Accounts payable (21) 47
Tenant security deposit payable (6) 28
Other liabilities (1) 347
Net cash provided by operating activities 745 1,139
Cash flows from investing activities:
Deposits to restricted escrows (94) --
Property improvements and replacements (114) (79)
Net cash used in investing activities (208) (79)
Cash flows from financing activities:
Mortgage principal payments -- (194)
Loan costs (19) --
Distribution to partners (2,884) --
Net cash used in financing activities (2,903) (194)
Net (decrease) increase in cash and cash equivalents (2,366) 866
Cash and cash equivalents at beginning of period 4,674 2,326
Cash and cash equivalents at end of period $ 2,308 $3,192
Supplemental information:
Cash paid for interest $ 707 $ 733
See Accompanying Notes to Financial Statements
e) NATIONAL PROPERTY INVESTORS 4
NOTES TO FINANCIAL STATEMENTS
(Unaudited)
NOTE A - BASIS OF PRESENTATION
The accompanying unaudited financial statements of National Property Investors 4
(the "Partnership") have been prepared in accordance with generally accepted
accounting principles for interim financial information and with the
instructions to Form 10-QSB and Item 310(b) of Regulation S-B. Accordingly,
they do not include all of the information and footnotes required by generally
accepted accounting principles for complete financial statements. In the
opinion of NPI Equity Investments, Inc. ("NPI Equity" or the "Managing General
Partner"), all adjustments (consisting of normal recurring accruals) considered
necessary for a fair presentation have been included. Operating results for the
three and six month periods ended June 30, 1997, are not necessarily indicative
of the results that may be expected for the fiscal year ending December 31,
1997. For further information, refer to the financial statements and footnotes
thereto included in the Partnership's annual report on Form 10-KSB for the year
ended December 31, 1996.
Certain reclassifications have been made to the 1996 information to conform to
the 1997 presentation.
NOTE B - TRANSACTIONS WITH AFFILIATED PARTIES
The Partnership has no employees and is dependent on the Managing General
Partner and its affiliates for the management and administration of all
partnership activities. The Partnership Agreement provides for payments to
affiliates for services and as reimbursement of certain expenses incurred by
affiliates on behalf of the Partnership.
Pursuant to a series of transactions which closed during 1996, affiliates of
Insignia Financial Group, Inc. ("Insignia") acquired all of the issued and
outstanding shares of NPI Equity and National Property Investors, Inc. ("NPI").
In connection with these transactions, affiliates of Insignia appointed new
officers and directors of NPI Equity and NPI.
The following transactions with affiliates of Insignia, NPI, and affiliates of
NPI were incurred during the six month periods ended June 30, 1997 and 1996 (in
thousands):
<TABLE>
<CAPTION>
For the Six Months Ended
June 30,
1997 1996
<S> <C> <C>
Property management fees (included in operating
expenses) $158 $155
Reimbursement for services of affiliates (included
in general and administrative expenses and
operating expenses) 167 102
</TABLE>
For services relating to the administration of the Partnership and operation of
Partnership property, the Managing General Partner is entitled to receive
payment for non-accountable expenses up to a maximum of $100,000 per year, based
upon the number of Partnership units sold, subject to certain limitations. The
Managing General Partner is entitled to receive $100,000 in 1997. This
reimbursement was paid in January 1997, and is included in reimbursement for
services of affiliates for the six months ended June 30, 1997.
For the period from January 19, 1996 to June 30, 1997, the Partnership insured
its property under a master policy through an agency and insurer unaffiliated
with the Managing General Partner. An affiliate of the Managing General
Partner, acquired, in the acquisition of a business, certain financial
obligations from an insurance agency which was later acquired by the agent who
placed the current year's master policy. The current agent assumed the financial
obligations to the affiliate of the Managing General Partner, who received
payments on these obligations from the agent. The amount of the Partnership's
insurance premiums accruing to the benefit of the affiliate of the Managing
General Partner by virtue of the agent's obligations is not significant.
NOTE C - DISTRIBUTION TO PARTNERS
In January 1997, the Partnership distributed approximately $2,874,000 ($47.90
per limited partnership unit) to the limited partners and approximately $10,000
to the General Partner from the proceeds from the refinancing of the Village of
Pennbrook and from operations.
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION
The Partnership's investment property consists of one apartment complex, Village
of Pennbrook Apartments, located in Falls Township, Pennsylvania. The average
occupancy for the six month periods ended June 30, 1997 and 1996, was 94% and
93%, respectively.
The Partnership's net income for the six months ended June 30, 1997, was
approximately $500,000, of which $254,000 was for the three months ended June
30, 1997, versus $339,000 and $198,000, respectively, for the corresponding
periods of 1996. The increase in net income for the six month period is
primarily due to an increase in rental income and a decrease in operating
expenses. The increase in rental income is primarily due to an increase in
average rental rates at the Village of Pennbrook in 1997. The decrease in
operating expenses for the six month period is primarily due to a decrease in
snow removal as a result of less severe winter weather in 1997 versus 1996 and
due to expenses in 1996 for the repair of heaters. Included in operating
expense for the six month period ended June 30, 1997, was approximately $27,000
for major repairs and maintenance comprised primarily of major landscaping. For
the six month period ended June 30, 1996, the amount expended for major repairs
and maintenance was approximately $99,000 used primarily for the repairs of
heaters. These reductions in expenses were partially offset by an increase in
general and administrative expenses. This increase is due to a $100,000
reimbursement that was paid to the Managing General Partner in accordance with
the partnership agreement at the time of the distribution to partners as
discussed in "Item 1. Note B - Transactions with Affiliates Parties".
As part of the ongoing business plan of the Partnership, the Managing General
Partner monitors the rental market environment of its investment property to
assess the feasibility of increasing rents, maintaining or increasing occupancy
levels and protecting the Partnership from increases in expenses. As part of
this plan, the Managing General Partner attempts to protect the Partnership from
the burden of inflation-related increases in expenses by increasing rents and
maintaining a high overall occupancy level. However, due to changing market
conditions, which can result in the use of rental concessions and rental
reductions to offset softening conditions, there is no guarantee that the
Managing General Partner will be able to sustain such a plan.
At June 30, 1997, the Partnership had unrestricted cash of approximately
$2,308,000 as compared to approximately $3,192,000 at June 30, 1996. Net cash
provided by operating activities decreased due to the timing of collections of
receivables and payments of other liabilities. Net cash used in investing
activities increased due to deposits made into restricted escrows, which were
established in the fourth quarter of 1996, and an increase in property
improvements and replacements. Net cash used in financing activities increased
due to a distribution of approximately $2,884,000 made to the partners as
discussed in "Item 1. Note C - Distribution to Partners".
The Managing General Partner has made available to the Partnership a $300,000
line of credit. At the present time, the Partnership has no outstanding amounts
due under this line of credit. Based on present plans, the Managing General
partner does not anticipate the need to borrow in the near future. Other than
cash and cash equivalents, the line of credit is the Partnership's only unused
source of liquidity.
The sufficiency of existing liquid assets to meet future liquidity and capital
expenditure requirements is directly related to the level of capital
expenditures required at the property to adequately maintain the physical assets
and other operating needs of the Partnership. Such assets are currently thought
to be sufficient for any near-term needs of the Partnership. The mortgage
indebtedness of $19,300,000 consists of interest only payments of approximately
$118,000, at a stated interest rate of 7.33%. The mortgage matures on November
1, 2003, with the principal balance due at the maturity date. In January 1997,
the Partnership distributed approximately $2,874,000 ($47.90 per limited
partnership unit) to the limited partners and approximately $10,000 to the
general partner from the proceeds from the refinancing of the Village of
Pennbrook and from operations. No cash distributions were paid in 1996. Future
cash distributions will depend on the levels of cash generated from operations,
a property sale, a property refinancing and the availability of cash reserves.
PART II - OTHER INFORMATION
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
a) Exhibit 27, Financial Data Schedule, is filed as an exhibit to this
report.
b) Reports on Form 8-K: None filed during the quarter ended June 30, 1997.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
NATIONAL PROPERTY INVESTORS 4
By: NPI EQUITY INVESTMENTS, INC.
Its Managing General Partner
/s/William H. Jarrard, Jr.
William H. Jarrard, Jr.
President and Director
/s/Ronald Uretta
Ronald Uretta
Vice President and Treasurer
Date: July 30, 1997
<TABLE> <S> <C>
<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from National
Property Investors 4 1997 Second Quarter 10-QSB and is qualified in its entirety
by reference to such 10-QSB filing.
</LEGEND>
<CIK> 0000318508
<NAME> NATIONAL PROPERTY INVESTORS 4
<MULTIPLIER> 1,000
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> DEC-31-1997
<PERIOD-END> JUN-30-1997
<CASH> 2,308
<SECURITIES> 0
<RECEIVABLES> 0
<ALLOWANCES> 0
<INVENTORY> 0
<CURRENT-ASSETS> 0<F1>
<PP&E> 25,836
<DEPRECIATION> (17,495)
<TOTAL-ASSETS> 12,625
<CURRENT-LIABILITIES> 0<F1>
<BONDS> 19,300
0
0
<COMMON> 0
<OTHER-SE> (7,323)
<TOTAL-LIABILITY-AND-EQUITY> 12,625
<SALES> 0
<TOTAL-REVENUES> 3,229
<CGS> 0
<TOTAL-COSTS> 0
<OTHER-EXPENSES> 2,729
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 744
<INCOME-PRETAX> 500
<INCOME-TAX> 0
<INCOME-CONTINUING> 500
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 500
<EPS-PRIMARY> 8.25<F2>
<EPS-DILUTED> 0
<FN>
<F1>Registrant has an unclassified balance sheet.
<F2>Multiplier is 1.
</FN>
</TABLE>
