FORM 10-Q
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
Quarterly Report Under Section 13 or 15(d)
of the Securities Exchange Act of 1934
For Quarter ended September 30, 1997
-------------------------------------------------
Commission file number 0-11068
-------------------------------------------------
SIERRA PACIFIC DEVELOPMENT FUND
(A LIMITED PARTNERSHIP)
State of California 95-3643693
- ------------------------------------- -----------------------------------
(State or other jurisdiction of (I.R.S. Employer Identification
incorporation or organization) Number)
5850 San Felipe, Suite 500
Houston, Texas 77057
- ------------------------------------- -----------------------------------
(Address of principal executive (Zip Code)
offices)
Registrant's telephone number,
including area code: (713) 706-6271
-----------------------------------------
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__.
<PAGE>
PART I - FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
The following financial statements are submitted in the next pages:
PAGE
NUMBER
Consolidated Balance Sheets - September 30, 1997 and December 31, 1996 4
Consolidated Statements of Operations - For the Nine Months Ended
September 30, 1997 and 1996 and Three Months Ended September 30, 1997
and 1996 5
Consolidated Statements of Changes in Partners' Equity - From February
13, 1981 (inception of Partnership) to December 31, 1996 and For the Nine
Months Ended September 30, 1997 6
Consolidated Statements of Cash Flows - For the Nine Months
Ended September 30, 1997 and 1996 7
Notes to Consolidated Financial Statements 8
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS
(a) OVERVIEW
The following discussion should be read in conjunction with the Partnership's
Consolidated Financial Statements and Notes thereto appearing elsewhere in this
Form 10-Q.
The Partnership currently owns a 95.04% interest in the Sierra Creekside
Partnership, which operates the Sierra Creekside property.
2
<PAGE>
(b) RESULTS OF OPERATIONS
Rental income for the first nine months increased by $10,000, or 2%, when
compared to the corresponding period in the prior year, principally due to an
increase in occupancy from 88% at September 30, 1996 to 100% at September 30,
1997. This increase was partially offset as a result of billing credits given to
tenants in May 1997 due to common area maintenance fees being lower than
anticipated in the prior year. Rental income for the three months ended
September 30, 1997 increased $28,000, or 16%, primarily due to the increased
occupancy of the Property. One new tenant, whose lease commenced November 1,
1996 accounted for an increase in leased square footage of 5,526, or 12% of the
rentable square footage of Sierra Creekside.
Operating expenses for the nine months ended September 30, 1997 remained
relatively unchanged when compared to the same period in the prior year. An
increase in maintenance and repair costs was primarily offset by lower utilities
and from a decrease in accounting and auditing costs incurred during the period.
Operating expenses for the three months ended September 30, 1997 increased by
$9,000, or 7%, principally due to an increase in maintenance and repair costs
incurred for the quarter
Depreciation and amortization expenses for the third quarter decreased by
$30,000, or 9%, primarily due to fully depreciated capitalized tenant
improvements.
(c) LIQUIDITY AND CAPITAL RESOURCES
The Partnership is in an illiquid position at September 30, 1997 with cash and
billed rents of $130,000 and current liabilities of $165,000. A source of cash
is available through advances from the minority owner of the property, Sierra
Mira Mesa Partners.
The Partnership's primary capital requirements will be for compliance with the
Americans with Disabilities Act ("ADA") or other yet unknown changes in building
codes. The majority of the work required to comply with ADA has been completed
at September 30, 1997. The cost of the remaining work needed to comply with this
act will be funded from the operations of the Property.
3
<PAGE>
SIERRA PACIFIC DEVELOPMENT FUND
(A Limited Partnership)
CONSOLIDATED BALANCE SHEETS
September 30, 1997 and December 31, 1996
September 30, December 31,
1997 1996
------------- ------------
ASSETS
Cash and cash equivalents .................... $ 54,565 $ 55,629
Receivables:
Unbilled rent ............................. 75,227 81,086
Billed rent ............................... 34,975 23,078
Due from affiliates .......................... 26,916 26,916
Income-producing property - net of
accumulated depreciation and valuation
allowance of $2,885,331 and $4,080,645,
respectively ............................... 3,038,914 3,223,328
Other assets ................................. 265,070 299,838
----------- -----------
Total Assets ................................. $ 3,495,667 $ 3,709,875
=========== ===========
LIABILITIES AND PARTNERS' EQUITY
Accrued and other liabilities ................ $ 165,159 $ 175,729
Due to affiliates ............................ 83,500 0
Note payable ................................. 1,773,603 1,802,820
----------- -----------
Total Liabilities ............................ 2,022,262 1,978,549
----------- -----------
Minority interest in consolidated
joint venture ............................. (115,788) (102,995)
------------ ------------
Partners' equity:
General Partner ............................ 0 0
Limited Partners:
30,000 units authorized,
29,354 issued and
outstanding ........................... 1,589,193 1,834,321
----------- -----------
Total Partners' equity ....................... 1,589,193 1,834,321
----------- -----------
Total Liabilities and Partners' equity ....... $ 3,495,667 $ 3,709,875
=========== ===========
Unaudited
See Accompanying Notes
4
<PAGE>
SIERRA PACIFIC DEVELOPMENT FUND
(A Limited Partnership)
CONSOLIDATED STATEMENTS OF OPERATIONS
For the Nine Months Ended September 30, 1997 and 1996
and for the Three Months Ended September 30, 1997 and 1996
<TABLE>
<CAPTION>
Nine Months Ended Three Months Ended
September 30, September 30,
---------------------------- ----------------------------
1997 1996 1997 1996
--------- --------- --------- ---------
REVENUES:
<S> <C> <C> <C> <C>
Rental income ........................................ $ 557,954 $ 547,972 $ 202,971 $ 175,388
Interest income ...................................... 0 7,773 0 445
--------- --------- --------- ---------
Total revenues ............................... 557,954 555,745 202,971 175,833
--------- --------- --------- ---------
EXPENSES:
Operating expenses ................................... 377,391 376,892 130,086 121,285
Depreciation and amortization ........................ 317,878 347,541 89,503 114,246
Interest ............................................. 120,606 123,128 39,981 40,842
--------- --------- --------- ---------
Total costs and expenses ..................... 815,875 847,561 259,570 276,373
--------- --------- --------- ---------
LOSS BEFORE MINORITY INTEREST'S SHARE
OF CONSOLIDATED JOINT VENTURE LOSS ................... (257,921) (291,816) (56,599) (100,540)
--------- --------- --------- ---------
MINORITY INTEREST'S SHARE OF
CONSOLIDATED JOINT VENTURE LOSS ...................... 12,793 55,066 2,807 18,972
--------- --------- --------- ---------
NET LOSS ............................................... $(245,128) $(236,750) $ (53,792) $ (81,568)
========= ========= ========= =========
Net loss per limited partnership unit .................. $ (8.35) $ (8.07) $ (1.83) $ (2.78)
========= ========= ========= =========
</TABLE>
Unaudited
See Accompanying Notes
5
<PAGE>
SIERRA PACIFIC DEVELOPMENT FUND
(A Limited Partnership)
CONSOLIDATED STATEMENTS OF CHANGES IN PARTNERS' EQUITY
From February 13, 1981 (Inception of Partnership) to December 31, 1996
and for the Nine Months Ended September 30, 1997
<TABLE>
<CAPTION>
Limited Partners Total
---------------------------- General Partners'
Per Unit Total Partner Equity
------- ------------ ------------ -----------
<S> <C> <C> <C>
Proceeds from sale of
partnership units .................................. $500.00 $ 14,677,000 $ 14,677,000
Underwriting commissions
and other organization expenses .................... (60.29) (1,769,862) (1,769,862)
Cumulative net income (loss)
(to December 31, 1996) ............................. (210.47) (6,178,344) $ 14,600 (6,163,744)
Cumulative distributions
(to December 31, 1996) ............................. (166.75) (4,894,473) (14,600) (4,909,073)
------- ------------ ------------ -----------
Partners' equity - January 1, 1997 ................... 62.49 1,834,321 0 1,834,321
Net loss ............................................. (8.35) (245,128) (245,128)
------- ------------ ------------ -----------
Partners' equity - September 30, 1997 ................ $ 54.14 $ 1,589,193 $ 0 $ 1,589,193
======= ============ ============ ===========
</TABLE>
Unaudited
See Accompanying Notes
6
<PAGE>
SIERRA PACIFIC DEVELOPMENT FUND
(A Limited Partnership)
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Nine Months Ended September 30, 1997 and 1996
<TABLE>
<CAPTION>
1997 1996
---------- ----------
<S> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss ......................................................... $(245,128) $(236,750)
Adjustments to reconcile net loss
to cash provided by (used in) operating activities:
Depreciation and amortization .................................. 317,878 347,541
Minority interest's share of consolidated
joint venture loss ........................................... (12,793) (55,066)
Increase in rent receivable .................................... (6,038) (5,444)
Increase in other assets ....................................... (20,766) (569,699)
Decrease in accrued and other liabilities ...................... (10,570) (18,733)
---------- ----------
Net cash provided by (used in) operating activities ............ 22,583 (538,151)
---------- ----------
CASH FLOWS FROM INVESTING ACTIVITIES:
Payments for property additions ................................ (77,930) (127,731)
---------- ----------
Net cash used in investing activities .......................... (77,930) (127,731)
---------- ----------
CASH FLOWS FROM FINANCING ACTIVITIES:
Principal payments on note payable ............................. (29,217) (26,617)
Loan from affiliate ............................................ 83,500 0
---------- ----------
Net cash provided by (used in) financing activities ............ 54,283 (26,617)
---------- ----------
NET DECREASE IN CASH
AND CASH EQUIVALENTS ............................................ (1,064) (692,499)
CASH AND CASH EQUIVALENTS
Beginning of period ............................................ 55,629 787,269
---------- ----------
CASH AND CASH EQUIVALENTS
End of period .................................................. $ 54,565 $ 94,770
========== ==========
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid during the period for interest ........................ $ 120,825 $ 123,328
========== ==========
</TABLE>
Unaudited
See Accompanying Notes
7
<PAGE>
SIERRA PACIFIC DEVELOPMENT FUND
(A LIMITED PARTNERSHIP)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
------------------------------------------------------------------------
1. ORGANIZATION
In February 1994, the Partnership created a general partnership (Sierra
Creekside Partners) with Sierra Mira Mesa Partners ("SMMP") to facilitate cash
contributions by SMMP for the continued development and operation of the Sierra
Creekside property. The Partnership Agreement of Sierra Creekside Partners (the
"Agreement") was amended effective January 1, 1995 to consider both
contributions and distributions when calculating each partners' percentage
interest at January 1 of each year as called for by the Agreement. Accordingly,
on January 1, 1997, the Partnership's interest in Sierra Creekside Partners was
increased from 81.13% to 95.04% to reflect 1996 contributions and distributions.
2. BASIS OF FINANCIAL STATEMENTS
The accompanying unaudited consolidated condensed financial statements include
the accounts of the Partnership and Sierra Creekside Partners, a majority owned
joint venture at September 30, 1997. All significant intercompany balances and
transactions have been eliminated in consolidation.
In the opinion of the Partnership's management, these unaudited financial
statements reflect all adjustments which are necessary for a fair presentation
of its financial position at September 30, 1997 and results of operations and
cash flows for the periods presented. All adjustments included in these
statements are of a normal and recurring nature. These financial statements
should be read in conjunction with the financial statements and notes thereto
contained in the Annual Report of the Partnership for the year ended December
31, 1996.
3. RELATED PARTY TRANSACTIONS
In 1994, all of the common stock of TCP, Inc. was purchased by Finance
Factors, Inc. from Carlsberg Management Company ("CMC"). TCP, Inc. owns all
of the common stock of S-P Properties, Inc., the General Partner of the
Partnership. CMC continued to manage the affairs of the Partnership through
March 31, 1995.
UNAUDITED
8
<PAGE>
Sierra Pacific Development Fund
Notes to Consolidated Financial Statements
Page two
Included in the financial statements for the nine months ended September 30,
1997 and 1996 are affiliate transactions as follows:
September 30
-----------------------
1997 1996
-----------------------
Management fees $ 22,208 $ 21,816
Administrative fees 26,305 26,267
Leasing fees 17,015 26,341
Construction Fees 8,943 7,470
4. PARTNERS' EQUITY
Equity and net loss per limited partnership unit is determined by dividing the
Limited Partners' share of the Partnership's equity and net loss by the number
of limited partnership units outstanding, 29,354.
UNAUDITED
9
<PAGE>
PART II - OTHER INFORMATION
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
(a) Exhibits
The following Exhibits are filed herewith pursuant to Rule 601 of
Regulation S-K.
Exhibit
Number Description of Exhibit
- ---------- -----------------------------
27 Financial Data Schedule
(b) Reports on Form 8-K
None
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report be signed on its behalf by the
undersigned thereunto duly authorized.
SIERRA PACIFIC DEVELOPMENT FUND
a Limited Partnership
S-P PROPERTIES, INC.
General Partner
Date: NOVEMBER 10, 1997 /s/ THOMAS N. THURBER
Thomas N. Thurber
President and Director
Date: NOVEMBER 10, 1997 /s/ BRUCE R. TIMBERS
Bruce R. Timbers
Chief Accounting Officer
10
<TABLE> <S> <C>
<ARTICLE> 5
<LEGEND>
THE FINANCIAL DATA SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED
FROM SIERRA DEVELOPMENT FUND SEPTEMBER 30, 1997 FINANCIAL STATEMENTS AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<S> <C>
<PERIOD-TYPE> 9-MOS
<FISCAL-YEAR-END> DEC-31-1997
<PERIOD-END> SEP-30-1997
<CASH> 54,565
<SECURITIES> 0
<RECEIVABLES> 110,202
<ALLOWANCES> 0
<INVENTORY> 0
<CURRENT-ASSETS> 116,456
<PP&E> 5,924,245
<DEPRECIATION> 2,885,331
<TOTAL-ASSETS> 3,495,667
<CURRENT-LIABILITIES> 248,659
<BONDS> 1,773,603
0
0
<COMMON> 0
<OTHER-SE> 1,589,193
<TOTAL-LIABILITY-AND-EQUITY> 3,495,667
<SALES> 557,954
<TOTAL-REVENUES> 557,954
<CGS> 0
<TOTAL-COSTS> 377,391
<OTHER-EXPENSES> 317,878
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 120,606
<INCOME-PRETAX> (245,128)
<INCOME-TAX> 0
<INCOME-CONTINUING> (245,128)
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> (245,128)
<EPS-PRIMARY> (8.35)
<EPS-DILUTED> (8.35)
</TABLE>
