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: 0-11779
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 Identification No.
of Incorporation or Organization
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 June 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 (5,007,858) (4,827,620)
3,592,461 3,778,482
Cash and cash equivalents 289,834 362,932
Cash held in escrow 130,868 94,916
Restricted cash -
replacement reserve 69,967 78,345
Accounts receivable 2,671 2,186
Other assets 27,855 12,171
Total Assets $4,113,656 $4,329,032
Liabilities and Partners' Deficit
Liabilities:
First mortgage note payable $ 5,768,682 $5,797,795
Second mortgage note payable
(less unamortized discount
based on imputed interest
rate of 10.5% - $225,595) 455,547 451,748
Accounts payable:
Trade 2,136 1,730
Affiliates 40,803 40,664
Accrued expenses and other liabilities 148,718 132,209
Total Liabilities 6,415,886 6,424,146
Partners' Deficit:
General Partners (109,634) (107,563)
Limited Partners
(11,080 units outstanding) (2,192,596) (1,987,551)
Total Partners' Deficit (2,302,230) (2,095,114)
Total Liabilities and
Partners' Deficit $4,113,656 $ 4,329,032
Statement of Partners' Deficit
For the six months ended June 30, 1997
General Limited
Partners Partners Total
Balance at December 31, 1996 $(107,563) $(1,987,551) $(2,095,114)
Net loss (2,071) (205,045) (207,116)
Balance at June 30, 1997 $(109,634) $(2,192,596) $(2,302,230)
Statements of Operations
Three months Six months
ended June 30, ended June 30,
1997 1996 1997 1996
Income
Rental $333,792 $333,216 $661,314 $652,973
Interest and other 3,973 8,767 8,878 20,490
Total Income 337,765 341,983 670,192 673,463
Expenses
Property operating 157,603 167,110 315,859 332,188
Interest 154,582 201,766 309,472 322,340
Depreciation 93,011 93,614 186,021 186,296
General and administrative 32,163 13,342 65,956 24,578
Total Expenses 437,359 475,832 877,308 865,402
Loss before extraordinary item
(99,594) (133,849) (207,116) (191,939)
Extraordinary Item
Gain on debt restructuring -- 284,961 -- 284,961
Total Gain -- 284,961 -- 284,961
Net Income (Loss) $(99,594) $151,112 $(207,116) $93,022
Net Income (Loss) Allocated:
To the General Partners $(996) $1,511 $(2,071) $930
To the Limited Partners (98,598) 149,601 (205,045) 92,092
$(99,594) $151,112 $(207,116) $93,022
Per limited partnership unit
(11,080 outstanding)
Net loss before
extraordinary item $(8.90) $(11.96) $(18.51) $(17.15)
Extraordinary item -- 25.46 -- 25.46
Net Income (Loss) $(8.90) $13.50 $(18.51) $8.31
Statements of Cash Flows
For the six months ended June 30, 1997 1996
Cash Flows From Operating Activities:
Net income (loss) $(207,116) $93,022
Adjustments to reconcile net income (loss) to net cash
provided by (used for) operating activities:
Depreciation 186,021 186,296
Gain on debt restructuring -- (284,961)
Increase (decrease) in cash arising from changes in
operating assets and liabilities:
Cash held in escrow (35,952) 36,435
Restricted cash - replacement reserve 8,378 --
Accounts receivable (485) (648)
Other assets (15,684) (18,269)
Accounts payable 406 (20,341)
Due to affiliates 139 --
Accrued interest payable (44,933)
Accrued expenses and other liabilities 16,509 79,039
Net cash provided by (used for) operating activities (47,784) 25,640
Cash Flows From Financing Activities:
Payments of principal on first mortgage of note payable (29,113) (4,488)
Amortization of discount on second mortgage note payable 3,799 --
Additions to notes payable -- 583
Funding of loan reserves -- (113,591)
Refinancing costs -- (126,637)
Payment of interest payable -- (300,000)
Net cash used for financing activities (25,314) (544,133)
Net decrease in cash and cash equivalents (73,098) (518,493)
Cash and cash equivalents, beginning of period 362,932 935,994
Cash and cash equivalents, end of period $289,834 $417,501
Supplemental Disclosure of Cash Flow Information:
Cash paid during the period for interest $309,472 $366,690
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 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 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 and 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' 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.
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 "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, which
commenced on July 1, 1996 until maturity, 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, reducing
the second mortgage balance to $681,142. The New 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, payments
of principal shall be made in consecutive monthly installments
of $3,333 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 each, on or before the first day of every month,
beginning July 1, 2000 and continuing regularly
until maturity on June 1, 2001. The sum of the total monthly
payments over the term of the loan will be equal to $300,000.
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.
It is anticipated that the Partnership will operate at a cash
flow deficit during 1997 after giving consideration to 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 Partnership cash
balances, however, there can be no assurances that the
Partnership will have sufficient cash balances over the life of
the mortgage to fund such deficits.
Cash and cash equivalents totaled $289,834 at June 30, 1997,
compared to $362,932 at December 31, 1996. The $73,098
decrease is attributable to cash used for operating and
financing activities.
Cash held in escrow increased from $94,916 at December 31, 1996
to $130,868 at June 30, 1997. The $35,952 increase is
primarily attributable to escrow contributions and payments for
insurance and real estate taxes.
Restricted cash - replacement reserve decreased to $69,967 at
June 30, 1997, from $78,345 at December 31, 1996. The
replacement reserve was established for the Partnership's
Property, as required under the terms of the Agreement. The
$8,378 decrease is primarily attributable to the release of
replacement reserve funds to the Property, in accordance with
the terms of the Agreement.
Other assets increased from $12,171 at December 31, 1996, to
$27,855 at June 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 first
half of 1997.
Accounts payable totaled $42,939 at June 30, 1997, largely
unchanged from $42,394 at December 31, 1996. Accrued expenses
and other liabilities totaled $148,718 at June 30, 1997,
compared to $132,209 at December 31, 1996. The increase is
primarily attributable to higher administrative costs and real
estate taxes, which were partially offset by lower legal and
audit fees.
Results of Operations
Results of operations resulted in net losses of $99,594 and
$207,116 for the three and six months ended June 30, 1997,
respectively, compared to net income of $151,112 and $93,022,
respectively, for the corresponding periods in 1996. The
change from net income to net loss is primarily attributable to
the Partnership realizing a gain for the 1996 periods as a
result of the Agreement entered into with the Lender in the
second quarter of 1996. Results of operations before the gain
on debt restructuring resulted in net losses of $99,594 and
$207,116 for the three and six months ended June 30, 1997,
respectively, compared to net losses of $133,849 and $191,939,
respectively, for the corresponding periods in 1996. The lower
net loss for the three-month period is primarily attributable
to lower property operating and interest expenses and, to a
lesser extent, a decrease in interest and other income, which
were partially offset by higher general and administrative
expenses. The increased net loss for the six-month period is
primarily attributable to an increase in general and
administrative expenses, and, to a lesser extent,
a decrease in interest and other income, which was
partially offset by a slight increase in rental income
and decreases in property operating and interest expenses.
Rental income at the Property totaled $333,792 and $661,314
for the three and six months ended June 30, 1997,
respectively, compared to $333,216 and $652,973, respectively,
for the corresponding periods in 1996. Occupancy at the
Property averaged approximately 94% for the three and six
months ended June 30, 1997, compared to approximately 96% and
94% for the three and six months ended June 30, 1996,
respectively. The average rental income per occupied square
foot at the Property was $8.33 and $8.29 for the three and six
months ended June 30, 1997, respectively, compared to $8.24 and $8.21,
respectively, for the corresponding periods in 1996.
Interest and other income totaled $3,973 and $8,878 for the
three and six months ended June 30, 1997, respectively,
compared to $8,767 and $20,490, 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
Agreement during the second quarter of 1996.
Total expenses for the three and six months ended June 30,
1997, were $437,359 and $877,308, respectively, compared to
$475,832 and $865,402, respectively, for the corresponding
periods in 1996. The decrease for the three-month period is
primarily due to lower property operating and interest
expenses, which were partially offset by higher general and
administrative expenses. The increase for the six-month period
is primarily attributable to an increase in general and
administrative expenses, which was partially offset by lower
property operating and interest 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 six months ended June 30, 1997, totaled $157,603 and
$315,859, respectively, compared to $167,110 and $332,188,
respectively, for the corresponding periods in 1996. The
decreases are primarily attributable to lower expenses in all
areas other than real estate taxes in 1997.
Interest expense totaled $154,582 and $309,472 for the three
and six months ended June 30, 1997, respectively, compared with
$201,766 and $322,340, respectively, for the corresponding
periods in 1996. The changes are primarily attributable to the
difference in the calculation for financial statement purposes
based upon Generally Accepted Accounting Principles ("GAAP")
and, to a lesser extent, the modification of the loan terms, as
previously discussed. The interest expense for 1997 was
calculated using the modified interest rate of 9.875%, whereas
for the periods in 1996, the interest expense was calculated
using actual interest accrued for the first five months at the
carryover (matured loan) rate of interest of 10.125%, and
thereafter at the modified rate of 9.875%. The actual interest
expense accrued and paid based upon interest pay rates for the
six-month periods ended June 30, 1997 and 1996 were $309,472
and $366,690, respectively.
General and administrative expenses for the three and six
months ended June 30, 1997, were $32,163 and $65,956,
respectively, compared to $13,342 and $24,578, 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 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.
S/M REAL ESTATE FUND VII, LTD.
BY: SM7 APARTMENT INVESTORS INC.
General Partner
Date: August 14, 1997 BY: /s/ Mark J. Marcucci
Name: Mark J. Marcucci
Title: Director and President
Date: August 14, 1997 BY: /s/Daniel M. Palmier
Name: Daniel M. Palmier
Title: Vice President 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> 490,669
<SECURITIES> 000
<RECEIVABLES> 2,671
<ALLOWANCES> 000
<INVENTORY> 000
<CURRENT-ASSETS> 27,855
<PP&E> 8,600,319
<DEPRECIATION> 5,007,858
<TOTAL-ASSETS> 4,113,656
<CURRENT-LIABILITIES> 191,657
<BONDS> 6,224,229
<COMMON> 000
000
000
<OTHER-SE> (2,302,230)
<TOTAL-LIABILITY-AND-EQUITY> 4,113,656
<SALES> 661,344
<TOTAL-REVENUES> 670,192
<CGS> 000
<TOTAL-COSTS> 315,859
<OTHER-EXPENSES> 251,977
<LOSS-PROVISION> 000
<INTEREST-EXPENSE> 309,472
<INCOME-PRETAX> (207,116)
<INCOME-TAX> 000
<INCOME-CONTINUING> (207,116)
<DISCONTINUED> 000
<EXTRAORDINARY> 000
<CHANGES> 000
<NET-INCOME> (207,116)
<EPS-PRIMARY> (18.51)
<EPS-DILUTED> (18.51)
</TABLE>
