Hutton/ConAm Realty Investors 81
and Consolidated Ventures
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 March 31, 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 13-3069026
State or Other Jurisdiction of I.R.S. Employer Identification No.
Incorporation or Organization
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 March 31, 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 (10,483,135) (10,303,382)
------------------------------
11,122,307 11,302,060
Cash and cash equivalents 1,477,463 2,741,077
Restricted cash 450,742 351,444
Mortgage fees, net of accumulated
amortization of $232,767 in 1997 and
$220,063 in 1996 122,950 135,654
Other assets 8,932 14,292
------------------------------
Total Assets $13,182,394 $14,544,527
==============================
Liabilities and Partners' Capital
Liabilities:
Mortgages payable $ 9,915,731 $ 9,943,036
Distribution payable 160,929 1,478,811
Accounts payable and accrued expenses 241,368 177,414
Security deposits 72,943 71,858
Due to general partners and affiliates 13,992 13,045
------------------------------
Total Liabilities 10,404,963 11,684,164
Partners' Capital (Deficit):
General Partners (201,261) (201,261)
Limited Partners 2,978,692 3,061,624
------------------------------
Total Partners' Capital 2,777,431 2,860,363
Total Liabilities and
Partners' Capital $13,182,394 $14,544,527
==============================
Consolidated Statement of Partners' Capital (Deficit)
For the three months ended March 31, 1997
General Limited
Partners Partners Total
Balance at December 31, 1996 $ (201,261) $ 3,061,624 $ 2,860,363
Net income 16,093 61,904 77,997
Cash distributions (16,093) (144,836) (160,929)
------------------------------------
Balance at March 31, 1997 $ (201,261) $ 2,978,692 $ 2,777,431
====================================
Consolidated Statements of Operations
For the three months ended March 31, 1997 1996
Income
Rental $ 804,210 $ 912,030
Interest and other 37,423 24,955
-------------------------
Total Income 841,633 936,985
Expenses
Property operating 310,446 466,170
Interest 211,097 252,623
Depreciation and amortization 192,457 228,697
General and administrative 49,636 46,640
-------------------------
Total Expenses 763,636 994,130
Net Income (Loss) $ 77,997 $ (57,145)
=========================
Net Income (Loss) Allocated:
To the General Partners $ 16,093 $ (571)
To the Limited Partners 61,904 (56,574)
-------------------------
$ 77,997 $ (57,145)
=========================
Per limited partnership unit
(78,290 outstanding) $.79 $(.72)
Consolidated Statements of Cash Flows
For the three months ended March 31, 1997 1996
Cash Flows From Operating Activities:
Net income (loss) $ 77,997 $ (57,145)
Adjustments to reconcile net income (loss) to
net cash provided by operating activities:
Depreciation and amortization 192,457 228,697
Increase (decrease) in cash arising from
changes in operating assets and liabilities:
Fundings to restricted cash (99,298) (95,761)
Other assets 5,360 9,355
Accounts payable and accrued expenses 63,954 17,745
Security deposits 1,085 5,434
Due to general partners and affiliates 947 189
-------------------------
Net cash provided by operating activities 242,502 108,514
-------------------------
Cash Flows From Financing Activities:
Distributions (1,478,811) (173,978)
Mortgage principal payments (27,305) (30,066)
-------------------------
Net cash used for financing activities (1,506,116) (204,044)
Net decrease in cash and cash equivalents (1,263,614) (95,530)
Cash and cash equivalents, beginning of period 2,741,077 1,499,119
Cash and cash equivalents, end of period $1,477,463 $1,403,589
=========================
Supplemental Disclosure of Cash Flow Information:
Cash paid during the period for interest $ 211,097 $ 252,623
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 March 31, 1997 and the results of operations and
cash flows for the three months ended March 31, 1997 and 1996 and
the statement of partner's capital (deficit) for the three months
ended March 31, 1997. Results of operations for the periods 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 March 31, 1997, the Partnership had cash and cash equivalents
of $1,477,463, which were invested in unaffiliated money market
funds, compared with $2,741,077 at December 31, 1996. The
decrease is primarily due to the payment on February 27, 1997 of
a cash distribution in the amount of $1,291,785 or $16.50 per
Unit, representing the net proceeds from the sale of Ridge Park.
The Partnership also maintains a restricted cash balance, which
totaled $450,742 at March 31, 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 March 31, 1997 which will be paid to
investors on or about May 15, 1997. This represents a decrease
from $2.00 per Unit in the prior quarter as a result of the
decline in cash flow resulting from the sale of Ridge Park. 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 properties. 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 months ended March 31, 1997
resulted in net income of $77,997 compared with a net loss of
$57,145 in the corresponding period in 1996. The change from net
loss to net income is primarily due to a decrease in property
operating, interest and depreciation and amortization expense
resulting from the sale of Ridge Park. These decreases more than
offset the reduction in rental income. Net cash provided by
operating activities was $242,502 for the three months ended
March 31, 1997 compared with $108,514 for the same period in
1996. The increase in net cash flow was primarily attributable
to the decreases in property operating and interest expense.
Rental income for the three months ended March 31, 1997 was
$804,210 compared with $912,030 in the first quarter of 1996.
The decrease reflects the sale of Ridge Park, and was partially
offset by increases in rental income at both of the Partnership's
remaining properties.
Property operating, interest and depreciation and amortization
expenses for the three months ended March 31, 1997 decreased from
the corresponding period 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 totaled $49,636 for the three
months ended March 31, 1997 compared with $46,640 for the
corresponding period in 1996. During the 1997 period, 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 three months of 1997 and 1996, average occupancy
levels at each of the properties were as follows:
Property 1997 1996
Las Colinas I & II 98% 96%
Tierra Catalina 92% 91%
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 March 31, 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: May 20, 1997 BY: /s/ Paul L. Abbott
Director, President, Chief Executive
Officer and Chief Financial Officer
<TABLE> <S> <C>
<ARTICLE> 5
<S> <C>
<PERIOD-TYPE> 3-mos
<FISCAL-YEAR-END> Dec-31-1997
<PERIOD-END> Mar-31-1997
<CASH> 1,928,205
<SECURITIES> 000
<RECEIVABLES> 000
<ALLOWANCES> 000
<INVENTORY> 000
<CURRENT-ASSETS> 000
<PP&E> 21,605,442
<DEPRECIATION> 10,483,135
<TOTAL-ASSETS> 13,182,394
<CURRENT-LIABILITIES> 489,232
<BONDS> 9,915,731
<COMMON> 000
000
000
<OTHER-SE> 2,777,431
<TOTAL-LIABILITY-AND-EQUITY> 13,182,394
<SALES> 804,210
<TOTAL-REVENUES> 841,633
<CGS> 000
<TOTAL-COSTS> 310,446
<OTHER-EXPENSES> 242,093
<LOSS-PROVISION> 000
<INTEREST-EXPENSE> 211,097
<INCOME-PRETAX> 000
<INCOME-TAX> 000
<INCOME-CONTINUING> 000
<DISCONTINUED> 000
<EXTRAORDINARY> 000
<CHANGES> 000
<NET-INCOME> 77,997
<EPS-PRIMARY> .79
<EPS-DILUTED> .79
</TABLE>
