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 September 30, 1996
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: 0-11779
S/M REAL ESTATE FUND VII, LTD.
Exact Name of Registrant as Specified in its Charter
Texas 75-1845682
State or Other Jurisdiction I.R.S Employer
of Incorporation or Organization Identification No.
5520 LBJ Freeway, Suite 500, Dallas, Texas 75240
Address of Principal Executive Offices Zip Code
(214) 404-7100
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 ____
Balance Sheets At September 30, At December 31,
1996 1995
Assets
Real estate, at cost:
Land $ 962,216 $ 962,216
Building and improvements 7,643,886 7,650,943
8,606,102 8,613,159
Less accumulated depreciation (4,734,610) (4,464,838)
3,871,492 4,148,321
Cash and cash equivalents 391,455 935,994
Cash held in escrow 183,357 105,901
Restricted cash - replacement reserve 65,970 ---
Accounts receivable 1,990 801
Other assets 21,300 22,160
Total Assets $4,535,564 $5,213,177
Liabilities and Partners' Deficit
Liabilities:
First mortgage note payable $5,811,824 $5,830,000
Second mortgage note payable (less
unamortized discount based on imputed
interest rate of 10.5% - $231,220) 449,922 ---
Accrued interest payable --- 1,214,090
Accounts payable:
Trade 1,355 25,139
Affiliates 40,795 40,664
Accrued expenses and other liabilities 188,784 59,261
Total Liabilities 6,492,680 7,169,154
Partners' Deficit:
General Partners (106,183) (106,172)
Limited Partners (11,080 units outstanding) (1,850,933) (1,849,805)
Total Partners' Deficit (1,957,116) (1,955,977)
Total Liabilities and Partners' Deficit $4,535,564 $5,213,177
Statement of Partners' Deficit
For the nine months ended September 30, 1996
General Limited
Partners Partners Total
Balance at December 31, 1995 $(106,172) $(1,849,805) $ (1,955,977)
Net loss (11) (1,128) (1,139)
Balance at September 30, 1996 $(106,183) $(1,850,933) $(1,957,116)
Statements of Operations
Three months ended Nine months ended
September 30, September 30,
1996 1995 1996 1995
Income
Rental $ 335,393 $ 331,041 $ 988,366 $ 983,339
Interest 4,797 11,941 25,287 38,140
Total Income 340,190 342,982 1,013,653 1,021,479
Expenses
Property operating 171,765 191,658 503,953 532,473
Interest 155,484 120,662 477,824 363,329
Depreciation 93,011 93,408 279,307 280,035
General and administrative 14,091 18,291 38,669 41,062
Total Expenses 434,351 424,019 1,299,753 1,216,899
Loss before extraordinary item (94,161) (81,037) (286,100) (195,420)
Extraordinary Item
Gain on debt restructuring --- --- 284,961 ---
Total Gain --- --- 284,961 ---
Net Loss $ (94,161) $ (81,037) $ (1,139) $ (195,420)
Net Loss Allocated:
To the General Partners $ (941) $ (810) $ (11) $ (1,954)
To the Limited Partners (93,220) (80,227) (1,128) (193,466)
$ (94,161) $ (81,037) $ (1,139) $ (195,420)
Per limited partnership unit
(11,080 outstanding) $(8.41) $(7.24) $(.10) $(17.46)
Statements of Cash Flows
For the nine months ended September 30, 1996 1995
Cash Flows From Operating Activities:
Net loss $ (1,139) $(195,420)
Adjustments to reconcile net loss to net cash
used for operating activities:
Depreciation 279,307 280,035
Gain on debt restructuring (284,961) ---
Increase (decrease) in cash arising
from changes in operating assets and liabilities:
Cash held in escrow (77,456) (153,993)
Restricted cash - replacement reserve (65,970) ---
Accounts receivable (1,189) 10,921
Other assets 860 (719)
Accounts payable (23,653) 15,811
Accrued interest payable (67,052) (76,360)
Accrued expenses and other liabilities 129,523 105,326
Net cash used for operating activities (111,730) (14,399)
Cash Flows From Investing Activities:
Additions to real estate (2,478) (47,897)
Net cash used for investing activities (2,478) (47,897)
Cash Flows From Financing Activities:
Payments of principal on first mortgage note payable (18,176) ---
Amortization of discount on second mortgage note payable 2,362 ---
Refinancing costs (114,517) ---
Payment of interest payable (300,000) ---
Net cash used for financing activities (430,331) ---
Net decrease in cash and cash equivalents (544,539) (62,296)
Cash and cash equivalents, beginning of period 935,994 933,424
Cash and cash equivalents, end of period $ 391,455 $ 871,128
Supplemental Disclosure of Cash Flow Information:
Cash paid during the period for interest $ 520,395 $ 439,689
Supplemental Disclosure of Non-Cash Investing Activities:
Write-off of fully depreciated building improvements $ 9,535 $ ---
Notes to the Financial Statements
The unaudited financial statements should be read in conjunction with S/M Real
Estate Fund VII, Ltd.'s (the "Partnership") annual 1995 audited financial
statements within Form 10-K.
The unaudited financial statements include all adjustments which are, in the
opinion of management, necessary to present a fair statement of financial
position as of September 30, 1996 and the results of operations for the three
and nine months ended September 30, 1996 and 1995, cash flows for the nine
months ended September 30, 1996 and 1995, and the statement of partners'
deficit for the nine months ended September 30, 1996. Results of operations for
the period are not necessarily indicative of the results to be expected for the
full year.
Certain balances in the 1995 financial statements have been reclassified to
conform to the 1996 presentation.
The following significant events have occurred subsequent to fiscal year 1995,
or the following material contingencies exist and require disclosure in this
interim report per Regulation S-X, Rule 10-01, Paragraph (a)(5).
Mortgage Notes Payable
The Partnership refinanced and extended the mortgage note payable as of May 30,
1996. In accordance with the terms of the modification and extension agreement
(the "Agreement"), the principal balance of the original mortgage totaling
$5,830,000 will bear interest at a reduced interest rate of 9.875%, in
comparison to the prior rate of 10.125% (the "New First Mortgage"). The
remaining balance of the loan, representing accrued interest in the amount of
$1,281,142, has been converted into a second mortgage which does not bear
interest. Upon the execution of the Agreement, the Partnership made a $300,000
payment to the Federal National Mortgage Association (the "Lender"), at which
time the Lender reduced the second mortgage indebtedness by $600,000, leaving a
second mortgage balance of $681,142 (the "New Second Mortgage").
Under the terms of the New First Mortgage with the Lender, the Partnership is
required to make fixed monthly payments of principal and interest in the amount
of $52,464.40, commencing on July 1, 1996 until maturity on June 1, 2001, at
which time the entire outstanding principal balance is due.
Under the terms of the New Second Mortgage with the Lender, the Principal shall
be payable in consecutive monthly installments of $3,333.33 each, on or before
the first day of every month, beginning July 1, 1996, and continuing through
June 1, 1998. After that date, principal is payable in monthly installments of
$5,000 each, on or before the first day of every month, beginning July 1, 1998
and continuing through June 1, 2000. After that date, principal is payable in
monthly installments of $8,333.33 each, on or before the first day of every
month, beginning July 1, 2000 and continuing regularly until maturity on June
1, 2001. Per the New Second Mortgage, if $500,000 in principal payments have
been received unconditionally and irrevocably by the Lender, the balance of
$181,142.50 of unpaid principal of the New Second Mortgage shall be waived and
forgiven by the Lender.
Replacement Reserve and Security Agreement
As a condition of the New First Mortgage, the Partnership entered into a
Replacement Reserve and Security Agreement (the "Replacement Agreement") with
the Lender providing that, concurrently with the execution of the Replacement
Agreement, the Partnership was required to deposit with the Lender the sum of
$49,500 into a reserve account ("Replacement Reserve"). Per the terms of the
Replacement Agreement, on each date that a regularly scheduled payment of
principal or interest is due under the New First Mortgage, the Partnership
shall deposit with the Lender the applicable monthly deposit of $4,125. As of
September 30, 1996, a total of $65,970 was deposited with the Lender and is
reflected as "Restricted cash - replacement reserve" on the Partnership's
balance sheet. On a quarterly basis, provided that no default exists under the
Replacement Agreement, upon written request from the Partnership, the Lender
shall disburse amounts from the Replacement Reserve necessary to reimburse the
Partnership for the actual approved costs of replacements as determined by the
Lender.
Escrow Agreement - Tax and Insurance
Per the terms of the New First Mortgage, the Partnership shall pay to the
Lender on the day monthly installments of principal or interest are payable,
until the New First Mortgage is paid in full, a sum equal to one-twelfth of the
yearly real estate taxes and insurance premiums (the "Funds"). The Lender
shall apply the Funds to pay the said taxes and insurance premiums so long as
the Partnership is not in breach of any covenant or agreement of Borrower
contained in the New First Mortgage. The Funds are reflected as "Cash held in
escrow" on the Partnership's balance sheet.
Part I, Item 2. Management's Discussion and Analysis of Financial Condition
and Results of Operations.
Liquidity and Capital Resources
The General Partners of the Partnership executed a modification and extension
agreement (the "Agreement") on May 30, 1996 with the lender of the mortgage
secured by the Partnership's remaining property, Fifth Avenue Apartments
located in San Antonio, Texas (the "Property"), to modify the mortgage and
extend its maturity for five years. In accordance with the terms of the
Agreement, the principal balance of the original mortgage totaling $5,830,000
bears interest at a reduced interest rate of 9.875%, in comparison to the prior
rate of 10.125%, and the loan now matures on June 1, 2001 (the "New First
Mortgage"). Under the terms of the New First Mortgage with the Federal
National Mortgage Association (the "Lender"), the Partnership is required to
make fixed monthly payments of principal and interest in the amount of
$52,464.40, commencing on July 1, 1996 until maturity on June 1, 2001, at which
time the entire outstanding principal balance is due.
The remaining balance of the loan, representing accrued interest in the amount
of $1,281,142, was converted into a second mortgage which does not bear
interest (the "New Second Mortgage"). Upon execution of the Agreement, the
Partnership made a $300,000 payment to the Lender, at which time the Lender
reduced the second mortgage indebtedness by $600,000, leaving a second mortgage
balance of $681,142. The second mortgage loan is non- interest bearing and is
scheduled to be fully amortized over the five-year term and is prepayable at
any time. Under the terms of the New Second Mortgage with the Lender, the
payments of principal shall be made in consecutive monthly installments of
$3,333.33 each, on or before the first day of every month, beginning July 1,
1996, and continuing through June 1, 1998. After that date, principal is
payable in monthly installments of $5,000 each, on or before the first day of
every month, beginning July 1, 1998 and continuing through June 1, 2000. After
that date, principal is payable in monthly installments of $8,333.33 each, on
or before the first day of every month, beginning July 1, 2000 and continuing
regularly until maturity on June 1, 2001. Per the loan agreement, if $500,000
in principal payments have been received unconditionally and irrevocably by the
Lender, the balance of $181,142 of unpaid principal of the New Second Mortgage
shall be waived and forgiven by the Lender.
Although it is anticipated that the Property will generate cash flow to meet
operating needs and debt service payments required under the Agreement, there
can be no assurances that such payments will be made.
Cash and cash equivalents totaled $391,455 at September 30, 1996, compared to
$935,994 at December 31, 1995. The $544,539 decrease is primarily attributable
to cash used to pay refinancing costs and interest payable pursuant to the
terms of the Agreement (see above).
Cash held in escrow increased from $105,901 at December 31, 1995 to $183,357 at
September 30, 1996. The $77,456 increase is primarily attributable to escrow
contributions for insurance and real estate taxes, partially offset by a
decrease in operating reserve. Pursuant to the terms of the Agreement, the
Partnership is no longer required to maintain an operating reserve.
Restricted cash - replacement reserve totaled $65,970 at September 30, 1996
compared with $0 at December 31, 1995. The reserve represents the
establishment of a replacement reserve for the Partnership's Property required
under the terms of the Agreement. See "Replacement Reserve and Security
Agreement" in the Notes to the Financial Statements of this report for
additional information on the replacement reserve.
Accrued expenses and other liabilities totaled $188,784 at September 30, 1996,
compared to $59,261 at December 31, 1995. The increase is primarily
attributable to an accrual for real estate taxes during the first three
quarters of 1996.
Results of Operations
For the three and nine months ended September 30, 1996, Partnership operations
resulted in net losses of $94,161 and $1,139, respectively, compared to net
losses of $81,037 and $195,420 for the corresponding periods in 1995. The
decreased net loss for the nine-month period is primarily due to a $284,961
gain realized as a result of the debt restructuring. Excluding this gain, the
Partnership generated a loss of $286,100 for the nine months ended September
30, 1996.
Rental income at the Property totaled $335,393 and $988,366 for the three and
nine months ended September 30, 1996, respectively, largely unchanged from
$331,041 and $983,339 for the corresponding periods in 1995. Occupancy at the
Property averaged approximately 96% and 95% for the three and nine months ended
September 30, 1996, respectively, compared to approximately 95% for both
corresponding periods in 1995. The average rental income per occupied square
foot at the Property was $8.17 and $8.19 for the three and nine months ended
September 30, 1996, respectively, compared to $8.27 and $8.19 for the
corresponding periods in 1995.
Interest income totaled $4,797 and $25,287 for the three and nine months ended
September 30, 1996, respectively, compared to $11,941 and $38,140 for the
corresponding periods in 1995. The decrease for both periods is primarily
attributable to a lower average invested cash balance during 1996 as a result
of payments made in connection with the remodification of the mortgage secured
by Fifth Avenue during the second quarter of 1996.
Property operating expense totaled $171,765 and $503,953 for the three and nine
months ended September 30, 1996, compared with $191,658 and $532,473 for the
corresponding periods in 1995. The decreases in the 1996 periods are primarily
attributable to lower bad debt expense and management fees in the 1996 periods.
Interest expense totaled $155,484 and $477,824 for the three and nine months
ended September 30, 1996, respectively, compared to $120,662 and $363,329 for
the corresponding periods in 1995. The increase for both periods is primarily
attributable to interest expense incurred during 1996 in connection with the
remodification of the mortgage secured by the Property.
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 September 30, 1996.
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.
S/M REAL ESTATE FUND VII, LTD.
BY: SM7 APARTMENT INVESTORS INC.
General Partner
Date: November 13, 1996 BY: /s/ Kenneth L. Zakin
Name: Kenneth L. Zakin
Title: Director and President
Date: November 13, 1996 BY: /s/Daniel M. Palmier
Name: Daniel M. Palmier
Title: Vice President and
Chief Financial Officer
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.
<TABLE> <S> <C>
<ARTICLE> 5
<S> <C>
<PERIOD-TYPE> 9-mos
<FISCAL-YEAR-END> Dec-31-1996
<PERIOD-END> September-30-1996
<CASH> 391,455
<SECURITIES> 000
<RECEIVABLES> 1,990
<ALLOWANCES> 000
<INVENTORY> 000
<CURRENT-ASSETS> 000
<PP&E> 8,606,102
<DEPRECIATION> 4,734,610
<TOTAL-ASSETS> 4,535,564
<CURRENT-LIABILITIES> 000
<BONDS> 6,261,746
<COMMON> 000
000
000
<OTHER-SE> (1,957,116)
<TOTAL-LIABILITY-AND-EQUITY> 4,535,564
<SALES> 988,366
<TOTAL-REVENUES> 1,013,653
<CGS> 000
<TOTAL-COSTS> 503,953
<OTHER-EXPENSES> 317,976
<LOSS-PROVISION> 000
<INTEREST-EXPENSE> 477,824
<INCOME-PRETAX> (1,139)
<INCOME-TAX> 000
<INCOME-CONTINUING> (1,139)
<DISCONTINUED> 000
<EXTRAORDINARY> 000
<CHANGES> 000
<NET-INCOME> (1,139)
<EPS-PRIMARY> (.10)
<EPS-DILUTED> 000
</TABLE>
