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, 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: 0-11779
S/M REAL ESTATE FUND VII, LTD.
Exact Name of Registrant as Specified in its Charter
Texas 75-1845682
State or Other Jurisdiction of
Incorporation or Organization I.R.S. Employer 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,
1997 1996
Assets
Real estate, at cost:
Land $ 962,216 $ 962,216
Building and improvements 7,638,103 7,643,886
8,600,319 8,606,102
Less accumulated depreciation (5,100,794) (4,827,620)
3,499,525 3,778,482
Cash and cash equivalents 234,952 362,932
Cash held in escrow 184,763 94,916
Restricted cash - replacement reserve 82,817 78,345
Accounts receivable 4,881 2,186
Other assets 19,499 12,171
Total Assets $ 4,026,437 $ 4,329,032
Liabilities and Partners' Deficit
Liabilities:
First mortgage note payable $ 5,753,579 $ 5,797,795
Second mortgage note payable (less
unamortized discount based on imputed
interest rate of 10.5% - $223,620) 457,523 451,748
Accounts payable:
Trade 8,409 1,730
Affiliates 40,664 40,664
Accrued expenses and other liabilities 195,621 132,209
Total Liabilities 6,455,796 6,424,146
Partners' Deficit:
General Partners (110,905) (107,563)
Limited Partners (11,080 units outstanding) (2,318,454) (1,987,551)
Total Partners' Deficit (2,429,359) (2,095,114)
Total Liabilities and Partners' Deficit $ 4,026,437 $ 4,329,032
Statement of Partners' Deficit
For the nine months ended September 30, 1997
General Limited
Partners Partners Total
Balance at December 31, 1996 $ (107,563) $ (1,987,551) $ (2,095,114)
Net loss (3,342) (330,903) (334,245)
Balance at September 30, 1997 $ (110,905) $ (2,318,454) $ (2,429,359)
Statements of Operations
Three months ended Nine months ended
September 30, September 30,
1997 1996 1997 1996
Income
Rental $ 318,885 $ 335,393 $ 980,199 $ 988,366
Interest and other 3,821 4,797 12,699 25,287
Total Income 322,706 340,190 992,898 1,013,653
Expenses
Property operating 179,346 171,765 495,205 503,953
Interest 154,266 155,484 463,738 477,824
Depreciation 92,936 93,011 278,957 279,307
General and administrative 23,287 14,091 89,243 38,669
Total Expenses 449,835 434,351 1,327,143 1,299,753
Loss before extraordinary item (127,129) (94,161) (334,245) (286,100)
Extraordinary Item
Gain on debt restructuring 0 0 0 284,961
Total Gain 0 0 0 284,961
Net Loss $ (127,129) $ (94,161) $ (334,245) $ (1,139)
Net Loss Allocated:
To the General Partners $ (1,271) $ (941) $ (3,342) $ (11)
To the Limited Partners (125,858) (93,220) (330,903) (1,128)
$ (127,129) $ (94,161) $ (334,245) $ (1,139)
Per limited partnership unit
(11,080 outstanding)
Net loss before
extraordinary item $ (11.36) $ (8.41) $ (29.86) $ (25.56)
Extraordinary item 0 0 0 25.46
Net Loss $ (11.36) $ (8.41) $ (29.86) $ (.10)
Statements of Cash Flows
For the nine months ended September 30, 1997 1996
Cash Flows From Operating Activities:
Net loss $ (334,245) $ (1,139)
Adjustments to reconcile net loss to net cash
used for operating activities:
Depreciation 278,957 279,307
Gain on debt restructuring 0 (284,961)
Decrease in cash arising from changes in
operating assets and liabilities:
Cash held in escrow (89,847) (77,456)
Restricted cash - replacement reserve (4,472) (65,970)
Accounts receivable (2,695) (1,189)
Other assets (7,328) 860
Accounts payable 6,679 (23,653)
Accrued interest payable 0 (67,052)
Accrued expenses and other liabilities 63,412 129,523
Net cash used for operating activities (89,539) (111,730)
Cash Flows From Investing Activities:
Additions to real estate 0 (2,478)
Net cash used for investing activities 0 (2,478)
Cash Flows From Financing Activities:
Payments of principal on first mortgage note payable (44,216) (18,176)
Amortization of discount on second
mortgage note payable 5,775 2,362
Refinancing costs 0 (114,517)
Payment of interest payable 0 (300,000)
Net cash used for financing activities (38,441) (430,331)
Net decrease in cash and cash equivalents (127,980) (544,539)
Cash and cash equivalents, beginning of period 362,932 935,994
Cash and cash equivalents, end of period $ 234,952 $ 391,455
Supplemental Disclosure of Cash Flow Information:
Cash paid during the period for interest $ 463,738 $ 520,395
Supplemental Disclosure of Non-Cash Investing Activities:
Write-off of fully depreciated
building improvements $ 5,783 $ 9,535
Notes to the Financial Statements
The unaudited interim financial statements should be read in conjunction with
S/M Real Estate Fund VII, Ltd.'s (the "Partnership") annual 1996 audited
financial statements within Form 10-K.
The unaudited interim 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 September 30, 1997 and the results
of operations for the threeand nine-month periods ended September 30, 1997 and
1996, cash flows for the nine-month period ended September 30, 1997 and 1996,
and the statement of partners' deficit for the nine-month period ended
September 30, 1997. Results of operations for the period are not necessarily
indicative of the results to be expected for the full year.
The following significant events have occurred subsequent to fiscal year 1996,
or the following material contingencies exist and require disclosure in this
interim report per Regulation S- X, Rule 10-01, Paragraph (a)(5).
Effective as of January 1, 1997, the Partnership began reimbursing certain
expenses incurred by SM7 Apartment Investors Inc., a General Partner, and its
affiliates in servicing the Partnership to the extent permitted by the
partnership agreement. In prior years, affiliates of the General Partner had
voluntarily absorbed these expenses.
Part I, Item 2. Management's Discussion and Analysis of Financial Condition
and Results of Operations.
Liquidity and Capital Resources
The Partnership executed a modification and extension agreement (the
"Modification Agreement") on May 30, 1996 with Federal National Mortgage
Association (the "Lender"), the lender of the first mortgage secured by the
Partnership's sole remaining property, the Fifth Avenue Apartments located in
San Antonio, Texas (the "Property"). At the time the Modification Agreement
was executed the first mortgage had an aggregate balance of $7,111,142,
representing $5,830,000 in original principal and $1,281,142 in accrued
interest. In accordance with the terms of the Modification Agreement, the
balance of the first mortgage remained $5,830,000, the interest rate was
reduced from 10.125% to 9.875%, and the first mortgage's maturity date was
extended five years to June 1, 2001 (the "New First Mortgage"). Pursuant to
the terms of the New First Mortgage, the Partnership is required to make fixed
monthly payments of principal and interest the amount of $52,464.
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
deposits with the Lender the applicable monthly deposit of $4,125. 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. The
Replacement Reserve is reflected as "Restricted cash - replacement reserve" on
the Partnership's balance sheets.
The accrued interest on the first mortgage in the amount of $1,281,142 was
converted into a second mortgage which is coterminous with the New First
Mortgage (the "New Second Mortgage"). Upon execution of the Modification
Agreement, the Partnership made a $300,000 payment to the Lender, at which time
the Lender reduced the New Second Mortgage balance to $681,142. The New Second
Mortgage 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, payments of principal, in monthly installments of $3,333 are
due on the first day of every month, commencing on July 1, 1996, and continuing
through June 1, 1998. After that date, principal is payable in monthly
installments of $5,000 on 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 on the first day of every month, beginning
July 1, 2000 and continuing until maturity on June 1, 2001. The sum of the
total minimum monthly payments over the term of the New Second Mortgage is
$300,000. Pursuant to the Modification Agreement, if $500,000 in principal
payments have been received unconditionally and irrevocably by the Lender,
the New Second Mortgage's remaining unpaid principal in the amount $181,142
of unpaid principal will be forgiven by the Lender.
It is anticipated that the Partnership will operate at a cash flow deficit
during 1997 in light of capital replacement reserve requirements at the
Property and general and administrative expenses of the Partnership. It is
expected that cash flow deficits will be funded by the Partnership's existing
cash balances. However, there can be no assurance that the Partnership will
have sufficient cash to fund such deficits.
Cash and cash equivalents totaled $234,952 at September 30, 1997, compared to
$362,932 at December 31, 1996. The $127,980 decrease is attributable to cash
used for operating and financing activities.
Cash held in escrow increased from $94,916 at December 31, 1996 to $184,763 at
September 30, 1997. The $89,847 increase is primarily attributable to escrow
contributions and payments for insurance and real estate taxes.
Restricted cash - replacement reserve increased to $82,817 at September 30,
1997, from $78,345 at December 31, 1996. The $4,472 increase is primarily
attributable to contributions to the replacement reserve, which were partially
offset by the release of replacement reserve funds to the Property, in
accordance with the terms of the Modification Agreement.
Other assets increased from $12,171 at December 31, 1996, to $19,499 at
September 30, 1997. The increase is primarily due to the prepayment of 1997
and 1998 insurance, which was partially offset by the amortization of prepaid
insurance for the 1997 period.
Accounts payable totaled $49,073 at September 30, 1997, compared to $42,394 at
December 31, 1996. The increase is due primarily to the timing of payments.
Accrued expenses and other liabilities totaled $195,621 at September 30, 1997,
compared to $132,209 at December 31, 1996. The increase is primarily
attributable to higher real estate taxes and administrative costs, which were
partially offset by lower legal fees.
Results of Operations
Results of operations resulted in net losses of $127,129 and $334,245
for the three- and nine-month periods ended September 30, 1997,
respectively, compared to net losses of $94,161 and $1,139, respectively, for
the corresponding periods in 1996. The higher net loss for the three-month
period is primarily attributable to a decrease in rental and interest and other
income, and an increase in property operating and general and administrative
expenses. The higher net loss for the nine- month period is primarily
attributable to the Partnership realizing a gain for the 1996 period as a
result of the Modification Agreement entered into with the Lender in the second
quarter of 1996. Results of operations before the gain on debt restructuring
resulted in a net loss of $334,245 for the nine months ended September 30,
1997, compared to a net loss of $286,100 for the corresponding period in 1996.
The increased net loss for the nine-month period is primarily attributable to
an increase in general and administrative expenses and a decrease in rental and
interest and other income, which was partially offset by a slight decrease in
property operating and interest expenses.
Rental income at the Property totaled $318,885 and $980,199 for the three- and
nine-month periods ended September 30, 1997, respectively, compared to $335,393
and $988,366, respectively, for the corresponding periods in 1996. Occupancy
at the Property averaged approximately 94% for the three- and nine- month
periods ended September 30, 1997, compared to approximately 96% and 95% for the
three- and nine-month periods ended September 30, 1996. The average rental
income per occupied square foot at the Property was $7.81 and $8.13 for the
three- and nine-month periods ended September 30, 1997, respectively, compared
to $8.17 and $8.19, respectively, for the corresponding periods in 1996.
Interest and other income totaled $3,821 and $12,699 for the three- and
nine-month periods ended September 30, 1997, respectively, compared to $4,797
and $25,287, respectively, for the corresponding periods in 1996. The
decreases are primarily attributable to a lower average invested cash balance
during 1997 as a result of payments made in connection with the Modification
Agreement during the second quarter of 1996.
Total expenses for the three- and nine-month periods ended September 30, 1997,
were $449,835 and $1,327,143, respectively, compared to $434,351 and
$1,299,753, respectively, for the corresponding periods in 1996. The increase
for the three- month period is primarily due to higher property operating and
higher general and administrative expenses, which were partially offset by
lower interest and depreciation expenses. The increase for the nine-month
period is primarily attributable to an increase in general and administrative
expenses, which was partially offset by lower property operating, interest and
depreciation expenses.
Property operating expenses consisted primarily of on-site personnel expenses,
utility costs, repair and maintenance costs, property management fees,
advertising costs, insurance and real estate taxes. Property operating
expenses for the three- and nine-month periods ended September 30, 1997 totaled
$179,346 and $495,205, respectively, compared to $171,765 and $503,953,
respectively, for the corresponding periods in 1996. The increase for the
three-month period is primarily attributable to higher advertising and repairs
and maintenance costs. The decrease for the nine-month period is primarily
attributable to lower expenses in all areas other than real estate taxes in
1997.
Interest expense totaled $154,266 and $463,738 for the three- and nine-month
periods ended September 30, 1997, respectively, compared with $155,484 and
$477,824, respectively, for the corresponding periods in 1996. The changes are
primarily attributable to the Modification Agreement, as discussed above.
General and administrative expenses for the three- and nine- month periods
ended September 30, 1997, were $23,287 and $89,243, respectively, compared to
$14,091 and $38,669, respectively, for the same periods in 1996. 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 SM7 Apartment Investors, Inc. in prior periods, were reimbursable
to SM7 Apartment Investors, Inc. and its affiliates.
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, 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.
S/M REAL ESTATE FUND VII, LTD.
BY: SM7 APARTMENT INVESTORS INC.
General Partner
Date: November 14, 1997
BY: /s/Jeffrey C. Carter
Name: Jeffrey C. Carter
Title: Director and President
Date: November 14, 1997
BY: /s/Timothy E. Needham
Name: Timothy E. Needham
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-31-1997
<PERIOD-END> September-30-1997
<CASH> 502,532
<SECURITIES> 000
<RECEIVABLES> 4,881
<ALLOWANCES> 000
<INVENTORY> 000
<CURRENT-ASSETS> 19,499
<PP&E> 8,600,319
<DEPRECIATION> 5,100,794
<TOTAL-ASSETS> 4,026,437
<CURRENT-LIABILITIES> 244,694
<BONDS> 6,211,102
<COMMON> 000
000
000
<OTHER-SE> (2,429,359)
<TOTAL-LIABILITY-AND-EQUITY> 4,026,437
<SALES> 980,199
<TOTAL-REVENUES> 992,898
<CGS> 000
<TOTAL-COSTS> 495,205
<OTHER-EXPENSES> 368,200
<LOSS-PROVISION> 000
<INTEREST-EXPENSE> 463,738
<INCOME-PRETAX> (334,245)
<INCOME-TAX> 000
<INCOME-CONTINUING> (334,245)
<DISCONTINUED> 000
<EXTRAORDINARY> 000
<CHANGES> 000
<NET-INCOME> (334,245)
<EPS-PRIMARY> (29.86)
<EPS-DILUTED> (29.86)
</TABLE>
