United States Securities and Exchange Commission
Washington, D.C. 20549
FORM 10-Q
(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
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: 0-10223
HUTTON/CONAM REALTY INVESTORS 81
Exact Name of Registrant as Specified in its Charter
California
State or Other Jurisdiction of 13-3069026
Incorporation or Organization I.R.S. Employer Identification No.
3 World Financial Center, 29th Floor,
New York, NY Attn: Andre Anderson 10285
Address of Principal Executive Offices Zip Code
(212) 526-3237
Registrant's Telephone Number, Including Area Code
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 ____
Consolidated Balance Sheets
At June 30, At December 31,
1997 1996
Assets
Investments in real estate:
Land $ 3,630,175 $ 3,630,175
Buildings and improvements 17,975,267 17,975,267
21,605,442 21,605,442
Less accumulated depreciation (10,662,887) (10,303,382)
10,942,555 11,302,060
Cash and cash equivalents 1,431,046 2,741,077
Restricted cash 374,839 351,444
Mortgage fees, net of
accumulated amortization of $245,471
in 1997 and $220,063 in 1996 110,246 135,654
Other assets 21,080 14,292
Total Assets $12,879,766 $14,544,527
Liabilities and Partners' Capital
Liabilities:
Mortgage payable $ 9,887,842 $ 9,943,036
Distribution payable 160,929 1,478,811
Accounts payable and accrued expenses 178,604 177,414
Security deposits 76,087 71,858
Due to general partners and affiliates 12,728 13,045
Total Liabilities 10,316,190 11,684,164
Partners' Capital (Deficit):
General Partners (201,261) (201,261)
Limited Partners 2,764,837 3,061,624
Total Partners' Capital 2,563,576 2,860,363
Total Liabilities and
Partners' Capital $12,879,766 $14,544,527
Consolidated Statement of Partners' Capital (Deficit)
For the six months ended June 30, 1997
General Limited
Partners Partners Total
Balance at January 1, 1996 $ (201,261) $ 3,061,624 $ 2,860,363
Net income 32,186 (7,115) 25,071
Cash distributions (32,186) (289,672) (321,858)
Balance at June 30, 1997 $ (201,261) $ 2,764,837 $ 2,563,576
Consolidated Statements of Operations
Three months Six Months
ended June 30, ended June 30,
1997 1996 1997 1996
Income
Rental $ 773,527 $ 915,889 $ 1,577,737 $ 1,827,918
Interest and other 20,550 23,507 57,973 48,463
Total Income 794,077 939,396 1,635,710 1,876,381
Expenses
Property operating 398,412 414,526 708,858 880,696
Interest 210,513 251,983 421,610 504,606
Depreciation and amortization 192,457 228,696 384,913 457,393
General and administrative 45,621 51,543 95,258 98,183
Total Expenses 847,003 946,748 1,610,639 1,940,878
Net Income (Loss) $ (52,926) $ (7,352) $ 25,071 $ (64,497)
Net Income (Loss) Allocated:
To the General Partners $ (529) $ (74) $ 32,186 $ (645)
To the Limited Partners (52,397) (7,278) (7,115) (63,852)
$ (52,926) $ (7,352) $ 25,071 $ (64,497)
Per limited partnership unit
(78,290 outstanding) $(.67) $(.09) $(.09) $(.82)
Consolidated Statements of Cash Flows
For the six months ended June 30, 1997 1996
Cash Flows From Operating Activities:
Net Income (loss) $ 25,071 $ (64,497)
Adjustments to reconcile net income (loss)
to net cash provided by operating activities:
Depreciation and amortization 384,913 457,393
Increase (decrease) in cash arising from
changes in operating assets and liabilities:
Fundings to restricted cash (198,283) (225,961)
Release of restricted cash 174,888 231,173
Other assets (6,788) 18,710
Accounts payable and accrued expenses 1,190 (9,929)
Security deposits 4,229 4,894
Due to general partners and affiliates (317) (81)
Net cash provided by operating activities 384,903 411,702
Cash Flows From Financing Activities:
Distributions (1,639,740) (347,956)
Mortgage principal payments (55,194) (60,771)
Net cash used for financing activities (1,694,934) (408,727)
Net increase (decrease) in cash and
cash equivalents (1,310,031) 2,975
Cash and cash equivalents, beginning of period 2,741,077 1,499,119
Cash and cash equivalents, end of period $ 1,431,046 $ 1,502,094
Supplemental Disclosure of Cash Flow Information:
Cash paid during the period for interest $ 421,610 $ 504,606
Notes to the Consolidated Financial Statements
The unaudited interim consolidated financial statements should be
read in conjunction with the Partnership's annual 1996 audited
consolidated financial statements within Form 10-K.
The unaudited interim consolidated financial statements include
all normal and reoccurring adjustments which are, in the opinion
of management, necessary to present a fair statement of financial
position as of June 30, 1997, the results of operations for the
three and six months ended June 30, 1997 and 1996, cash flows for
the six months ended June 30, 1997 and 1996, and the statement of
partners' capital (deficit) for the six months ended June 30,
1997. Results of operations for the period are not necessarily
indicative of the results to be expected for the full year.
Certain prior year amounts have been reclassified in order to
conform to the current year's presentation.
No significant events have occurred subsequent to fiscal year
1996, and no material contingencies exist, which would require
disclosure in this interim report per Regulation S-X, Rule 10-01,
Paragraph (a) (5):
Part I, Item 2 Management's Discussion and Analysis of Financial
Condition and Results of Operations
Liquidity and Capital Resources
At June 30, 1997, the Partnership had cash and cash equivalents
of $1,431,046 which were invested in unaffiliated money market
funds, compared with $2,741,077 at December 31, 1996. The
decrease is primarily due to cash used for distributions and
mortgage principal payments exceeding cash provided by operating
activities, and a decrease in cash flow from operations due to
the sale of Ridge Park Apartments in November 1996. The
Partnership also maintains a restricted cash balance, which
totaled $374,839 at June 30, 1997, representing escrows for
insurance, real estate taxes, and property replacements and
repairs, required under the terms of the current mortgage loans.
Pursuant to the terms of the loans, as costs are incurred for
property improvements or when real estate taxes and insurance are
due, reimbursements are made from the escrow accounts maintained
by the lender to the Partnership. The increase in restricted
cash is attributable to payments made to the escrow accounts for
real estate taxes and property improvements. The Partnership
expects sufficient cash to be generated from operations to meet
its current operating expenses and debt service requirements.
The General Partners declared a cash distribution of $1.85 per
Unit for the quarter ended June 30, 1997 which will be paid to
investors on or about August 19, 1997. The distribution level
was reduced beginning in the first quarter of 1997 from $2.00 per
unit in the fourth quarter of 1996 as a result of the decline in
cash flow resulting from the sale of Ridge Park in November 1996.
The level of future distributions will be evaluated on a
quarterly basis and will depend on the Partnership's operating
results and future cash needs.
The General Partners continue to perform various improvements at
the Partnership's two remaining properties; Las Colinas I & II
and Tierra Catalina. These improvements include carpet and
appliance replacement in selected units and other repairs to
prepare vacant units for reoccupancy. These improvements will be
funded from the Partnership's cash reserves. The General
Partners will monitor the need for property improvements on an
ongoing basis to keep the properties competitive in their
respective markets.
Results of Operations
Partnership operations for the three and six months ended June
30, 1997 resulted in a net loss of $52,926 and net income of
$25,071, respectively, compared to net losses of $7,352 and
$64,497 for the corresponding periods in 1996. The increase in
net loss for the three-month period is primarily attributable to
a decrease in rental income due to the sale of Ridge Park in
November 1996. The change from net loss to net income for the
sixth-month period is primarily due to a decrease in property
operating, interest and depreciation and amortization expenses
resulting from the sale of Ridge Park. These decreases more than
offset the reduction in rental income. Net cash provided by
operating activities was $384,903 for the six months ended June
30, 1997 compared with $411,702 for the same periods in 1996.
The decrease in net cash flow provided by operating activities is
primarily attributable to a decrease in the release of restricted
cash as a result of the Partnership owning one fewer property
during the first six months of 1997. The Partnership's
restricted cash balance represents escrows for insurance, real
estate taxes, and property replacements and repairs.
Rental income for the three and six months ended June 30, 1997
was $773,527 and 1,577,737, respectively, compared with $915,889
and $1,827,918 in the corresponding periods of 1996. The
decreases for both periods reflect the sale of Ridge Park in
November 1996.
Property operating, interest and depreciation and amortization
expenses for the three and six months ended June 30, 1997
decreased from the corresponding periods in 1996, primarily due
to the sale of Ridge Park. Additionally, the decrease in
property operating expense was also due to decreases in repairs
and maintenance expenses at the Partnership's two remaining
properties.
General and administrative expense for the three and six months
ended June 30, 1997 was $45,621 and $95,258 compared with $51,543
and $98,183 for the corresponding periods in 1996. The decreases
for both periods are primarily attributable to a decrease in
legal costs incurred by the Partnership during the 1997 periods
as compared to the 1996 periods. During the 1997 periods,
certain expenses incurred by an unaffiliated third party service
provider in servicing the Partnership, which were voluntarily
absorbed by affiliates of RI 81 Real Estate Services, Inc. in
prior periods, were reimbursed to RI 81 Real Estate Services,
Inc. and its affiliates.
During the first six months of 1997 and 1996, average occupancy
levels at each of the properties were as follows:
Property 1997 1996
Las Colinas I & II 96% 96%
Tierra Catalina 89% 89%
Part II Other Information
Items 1-5 Not applicable.
Item 6 Exhibits and reports on Form 8-K.
(a) Exhibits
(27) Financial Data Schedule
(b) Reports on Form 8-K - No reports on Form 8-K
were 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.
HUTTON/CONAM REALTY INVESTORS 81
BY: RI81 REAL ESTATE SERVICES INC.
General Partner
Date: August 13, 1997 BY: /s/ Paul L. Abbott
Director, President, Chief Executive
Officer and Chief Financial Officer
<TABLE> <S> <C>
<ARTICLE> 5
<S> <C>
<PERIOD-TYPE> 6-mos
<FISCAL-YEAR-END> Dec-31-1997
<PERIOD-END> Jun-30-1997
<CASH> 1,805,885
<SECURITIES> 000
<RECEIVABLES> 000
<ALLOWANCES> 000
<INVENTORY> 000
<CURRENT-ASSETS> 000
<PP&E> 21,605,442
<DEPRECIATION> 10,662,887
<TOTAL-ASSETS> 12,879,766
<CURRENT-LIABILITIES> 428,348
<BONDS> 9,887,842
<COMMON> 000
000
000
<OTHER-SE> 2,563,576
<TOTAL-LIABILITY-AND-EQUITY> 12,879,766
<SALES> 1,577,737
<TOTAL-REVENUES> 1,635,710
<CGS> 000
<TOTAL-COSTS> 708,858
<OTHER-EXPENSES> 480,171
<LOSS-PROVISION> 000
<INTEREST-EXPENSE> 421,610
<INCOME-PRETAX> 000
<INCOME-TAX> 000
<INCOME-CONTINUING> 000
<DISCONTINUED> 000
<EXTRAORDINARY> 000
<CHANGES> 000
<NET-INCOME> 25,071
<EPS-PRIMARY> (.09)
<EPS-DILUTED> (.09)
</TABLE>
