<PAGE> 1
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 THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 1996
COMMISSION FILE NUMBER 0-13465
NATIONAL HOUSING PARTNERSHIP REALTY FUND I
(A MARYLAND LIMITED PARTNERSHIP)
(Exact name of registrant as specified in its charter)
MARYLAND 52-1358879
(State or other jurisdiction (I.R.S. Employer
of incorporation or organization) Identification No.)
8065 LEESBURG PIKE
SUITE 400
VIENNA, VIRGINIA 22182
(Address of principal executive offices)
(Zip Code)
(703) 394-2400
(Registrant's telephone number, including area code)
NOT APPLICABLE
(Former name, former address and former fiscal year,
if changed since last report.)
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> 2
PART 1 - FINANCIAL INFORMATION
ITEM 1 - FINANCIAL STATEMENTS
NATIONAL HOUSING PARTNERSHIP REALTY FUND I
(A MARYLAND LIMITED PARTNERSHIP)
STATEMENTS OF FINANCIAL POSITION
<TABLE>
<CAPTION>
September 30,
1996 December 31,
(Unaudited) 1995
------------- ------------
ASSETS
------
<S> <C> <C>
Cash and cash equivalents $ 42,779 $ 356
Distribution receivable 11,957 11,957
Investments in and advances to
Local Limited Partnerships (Note 2) 821,608 -
------- ---------
$876,344 $ 12,313
======= =========
<CAPTION>
LIABILITIES AND PARTNERS' EQUITY (DEFICIT)
------------------------------------------
<S> <C> <C>
Liabilities:
Administrative and reporting fee
payable to General Partner (Note 3) 721,974 657,180
Due to General Partner 9,911 -
Accrued expenses 30,566 42,761
------- ---------
762,451 699,941
------- ---------
Partners' equity (deficit):
General Partner -- The National
Housing Partnership (NHP) (94,225) (102,241)
Original Limited Partner --
1133 Fifteenth Street Associates (99,125) (107,141)
Other Limited Partners -- 11,519
investment units 307,243 (478,246)
------- ---------
113,893 (687,628)
------- ---------
$876,344 $ 12,313
======= =========
</TABLE>
See notes to financial statements.
-1-
<PAGE> 3
NATIONAL HOUSING PARTNERSHIP REALTY FUND I
(A MARYLAND LIMITED PARTNERSHIP)
STATEMENTS OF OPERATIONS
(UNAUDITED)
<TABLE>
<CAPTION>
Three Months Ended September 30, Nine Months Ended September 30,
-------------------------------- -------------------------------
1996 1995 1996 1995
--------------- ------------- -------------- -------------
<S> <C> <C> <C> <C>
REVENUES:
Share of income from Local Limited
Partnerships $ 2,634 $ - $ 14,103 $ -
Distributions and repayments received
in excess of investment in and
advances to Local Limited Partnerships - - 83,616 -
Interest income 689 259 25,302 1,030
------- -------- ------- --------
3,323 259 123,021 1,030
------- -------- ------- --------
COSTS AND EXPENSES:
Administrative and reporting fees
to General Partner (Note 3) 21,598 21,598 64,794 64,794
Other operating expenses 13,723 10,655 40,739 35,386
------- -------- ------- --------
35,321 32,253 105,533 100,180
------- -------- ------- --------
NET PROFIT (LOSS) BEFORE
EXTRAORDINARY ITEM (31,998) (31,994) 17,488 (99,150)
EXTRAORDINARY ITEM - SHARE OF
GAIN ON EXTINGUISHMENT OF DEBT - - 784,033 -
------- -------- ------- --------
NET PROFIT (LOSS) $(31,998) $ (31,994) $801,521 $ (99,150)
======= ======== ======= ========
NET PROFIT (LOSS) BEFORE
EXTRAORDINARY ITEM ASSIGNABLE
TO LIMITED PARTNERS $(31,360) $ (31,356) $ 17,136 $ (97,168)
EXTRAORDINARY ITEM - GAIN ON
EXTINGUISHMENT OF DEBT
ASSIGNABLE TO LIMITED PARTNERS - - 768,353 -
------- -------- ------- --------
NET PROFIT (LOSS) ASSIGNABLE TO
LIMITED PARTNERS $(31,360) $ (31,356) $785,489 $ (97,168)
======= ======== ======= ========
NET PROFIT (LOSS) BEFORE
EXTRAORDINARY ITEM PER LIMITED
PARTNERSHIP INTEREST $ (3) $ (3) $ 1 $ (8)
EXTRAORDINARY ITEM - GAIN ON
EXTINGUISHMENT OF DEBT PER
LIMITED PARTNERSHIP INTEREST - - 67 -
------- -------- ------- --------
NET PROFIT (LOSS) PER LIMITED
PARTNERSHIP INTEREST $ (3) $ (3) $ 68 $ (8)
======= ======== ======= ========
</TABLE>
See notes to financial statements.
-2-
<PAGE> 4
NATIONAL HOUSING PARTNERSHIP REALTY FUND I
(A MARYLAND LIMITED PARTNERSHIP)
STATEMENT OF PARTNER'S EQUITY (DEFICIT)
(UNAUDITED)
<TABLE>
<CAPTION>
The National 1133
Housing Fifteenth Other
Partnership Street Limited
(NHP) Associates Partners Total
------------- ---------- -------- -----
<S> <C> <C> <C> <C>
Deficit at January 1, 1996 $(102,241) $(107,141) $(478,246) $(687,628)
Net profit -- nine months ended
September 30, 1996 8,016 8,016 785,489 801,521
-------- -------- -------- --------
Equity (deficit) at September 30, 1996 $ (94,225) $ (99,125) $ 307,243 $ 113,893
======== ======== ======== ========
Percentage interest at
September 30, 1996 1% 1% 98% 100%
======== ======== ======== ========
(A) (B) (C)
</TABLE>
(A) General Partner
(B) Original Limited Partner
(C) Consists of 11,519 investments units of 0.0085% held by 1,114 investors
See notes to financial statements.
-3-
<PAGE> 5
NATIONAL HOUSING PARTNERSHIP REALTY FUND I
(A MARYLAND LIMITED PARTNERSHIP)
STATEMENTS OF CASH FLOWS
(UNAUDITED)
<TABLE>
<CAPTION>
Nine Months
Ended September 30,
---------------------------------------------
1996 1995
<S> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Distributions received in excess of investment in and advances to
Local Limited Partnerships $ 47,004 $ -
Interest received 25,302 1,030
Operating expenses paid (52,934) (41,886)
-------- ---------
Net cash provided by (used in) operating activities 19,372 (40,856)
-------- ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
Advances to Local Limited Partnerships (23,472) -
Repayment of loans to Local Limited Partnerships 36,612 -
-------- ---------
Net cash provided by investing activities 13,140 -
CASH FLOWS FROM FINANCIAL ACTIVITIES:
Advances from General Partner 9,911 -
-------- ---------
Net increase (decrease) in cash and cash equivalents 42,423 (40,856)
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD 356 47,636
-------- ---------
CASH AND CASH EQUIVALENTS, END OF PERIOD $ 42,779 $ 6,780
======== =========
RECONCILIATION OF NET PROFIT (LOSS) TO NET CASH
PROVIDED BY (USED IN) OPERATING ACTIVITIES:
Net profit (loss) $ 801,521 $ (99,150)
-------- ---------
Adjustments to reconcile net loss to net cash used in operating
activities:
Share of income from Local Limited Partnerships (14,103) -
Share of gain on extinguishment of debt (784,033) -
Repayment of advances to Local Limited Partnerships (36,612) -
Increase in administrative and reporting fees payable 64,794 64,794
Decrease in other accrued expenses (12,195) (6,500)
-------- ---------
Total adjustments (782,149) 58,294
-------- ---------
Net cash provided by (used in) operating activities $ 19,372 $ (40,856)
======== =========
</TABLE>
See notes to financial statements.
-4-
<PAGE> 6
NATIONAL HOUSING PARTNERSHIP REALTY FUND I
(A MARYLAND LIMITED PARTNERSHIP)
NOTES TO FINANCIAL STATEMENTS
(1) ACCOUNTING POLICIES
ORGANIZATION
National Housing Partnership Realty Fund I (the "Partnership") is a
limited partnership organized under the laws of the State of Maryland
under the Maryland Revised Uniform Limited Partnership Act on October
21, 1983. The Partnership was formed for the purpose of raising
capital by offering and selling limited partnership interests and then
investing in limited partnerships ("Local Limited Partnerships"), each
of which owns and operates an existing rental housing project which is
financed and/or operated with one or more forms of rental assistance
or financial assistance from the U.S. Department of Housing and Urban
Development ("HUD").
The General Partner raised capital for the Partnership by offering and
selling to additional limited partners 11,519 investment units at a
price of $1,000 per unit. The Partnership acquired limited partnership
interests ranging from 98% to 99% in ten Local Limited Partnerships,
each of which was organized to acquire and operate an existing rental
housing project.
BASIS OF PRESENTATION
The accompanying unaudited interim financial statements reflect all
adjustments which are, in the opinion of management, necessary for a
fair statement of the financial condition and results of operations
for the interim periods presented. All such adjustments are of a
normal and recurring nature.
While the General Partner believes that the disclosures presented are
adequate to make the information not misleading, it is suggested that
these financial statements be read in conjunction with the financial
statements and notes included in NHP Realty Fund I's Annual Report
filed in Form 10-K for the year ended December 31, 1995.
The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the
date of the financial statements and the reported amounts of revenues
and expenses during the reporting period. Actual results could differ
from those estimates.
-5-
<PAGE> 7
NATIONAL HOUSING PARTNERSHIP REALTY FUND I
(A MARYLAND LIMITED PARTNERSHIP)
NOTES TO FINANCIAL STATEMENTS
(2) INVESTMENTS IN AND ADVANCES TO LOCAL LIMITED PARTNERSHIPS
The Partnership owns a 98% limited partnership interest in Gates Mills
I Limited Partnership and 99% limited partnership interests in nine
other Local Limited Partnerships. Because the Partnership, as a
limited partner, does not exercise control over the activities of the
Local Limited Partnerships in accordance with the partnership
agreements, the investments in Local Limited Partnerships are
accounted for using the equity method. Thus, the investments (and the
advances made to the Local Limited Partnerships as discussed below)
are carried at cost less the Partnership's share of the Local Limited
Partnerships' losses and distributions. However, because the
Partnership is not legally liable for the obligations of the Local
Limited Partnerships, and is not otherwise committed to provide
additional support to them, it does not recognize losses once its
investments, reduced for its share of losses and cash distributions,
reach zero in each of the individual Local Limited Partnerships. As of
December 31, 1995, investments in all ten of the Local Limited
Partnerships had been reduced to zero. However, during the nine months
ended September 30, 1996, Forest Green and Village Green Limited
Partnerships completed discounted buyout agreements for early
settlement of their deferred acquisition notes and related accrued
interest payable, resulting in gains of $1,367,662 and $1,378,734,
respectively, for the two Local Limited Partnerships. As a result, the
Partnership has recorded its share of income and gain on
extinguishment of debt, net of previously unrecorded losses of
$1,934,899, in the two Local Limited Partnerships which amounted to
$14,103 and $784,033, respectively, for the nine months ended
September 30, 1996. The Partnership did not recognize $1,495,847 and
$1,145,734 of losses, from the eight and ten Local Limited
Partnerships during the nine months ended September 30, 1996 and 1995,
respectively. As of September 30, 1996 and December 31, 1995, the
Partnership has not recognized a total of $12,491,641 and $12,930,693,
respectively, of its allocated share of cumulative losses from the
Local Limited Partnerships in which its investment is zero.
Advances made by the Partnership to the individual Local Limited
Partnerships are considered part of the Partnership's investment in
Local Limited Partnerships. When advances are made, they are charged
to operations as a loss on investment in the Local Limited Partnership
using previously unrecognized cumulative losses. As discussed above,
due to the cumulative losses incurred by the Local Limited
Partnerships, the aggregate balance of investments in and advances to
Local Limited Partnerships has been reduced to zero at September 30,
1996 and December 31, 1995, for eight and ten Local Limited
Partnerships, respectively. To the extent these advances are repaid by
the Local Limited Partnerships in the future, the repayments will be
credited as distributions and repayments received in excess of
investment in Local Limited Partnerships. These advances are carried
as a payable to the Partnership by the Local Limited Partnerships.
-6-
<PAGE> 8
NATIONAL HOUSING PARTNERSHIP REALTY FUND I
(A MARYLAND LIMITED PARTNERSHIP)
NOTES TO FINANCIAL STATEMENTS
During the nine months ended September 30, 1996, the Partnership
advanced $23,472 to Village Green Local Limited Partnership to
complete a discounted buyout agreement for early settlement of the
property's deferred acquisition note and accrued interest payable. No
advances were made by the Partnership during the nine months ended
September 30, 1995. During the nine months ended September 30, 1996,
repayments of advances of $36,612 and accrued interest of $24,277 were
received from two Local Limited Partnerships. These repayments were
credited as distributions and repayments received in excess of
investment in Local Limited Partnerships. No repayments of advances
were made to the Partnership during the nine months ended September
30, 1995. The combined amount carried as due to the Partnership by the
Local Limited Partnerships was $379,590 as of September 30, 1996.
The following are combined statements of operations for the three
months and nine months ended September 30, 1996 and 1995,
respectively, of the Local Limited Partnerships in which the
Partnership has invested. The statements are compiled from financial
statements of the Local Limited Partnerships, prepared on the accrual
basis of accounting, as supplied by the management agents of the
projects, and are unaudited.
-7-
<PAGE> 9
NATIONAL HOUSING PARTNERSHIP REALTY FUND I
(A MARYLAND LIMITED PARTNERSHIP)
NOTES TO FINANCIAL STATEMENTS
COMBINED STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>
Three Months Ended Nine Months Ended
September 30, September 30,
------------------------------- -------------------------------
1996 1995 1996 1995
---- ---- ---- ----
<S> <C> <C> <C> <C>
Rental income $ 1,824,183 $ 1,770,108 $ 5,460,908 $ 5,369,608
Other income 87,570 54,211 254,837 178,402
---------- ---------- ---------- ----------
Total income 1,911,753 1,824,319 5,715,745 5,548,010
---------- ---------- ---------- ----------
Operating expenses 1,299,713 1,295,071 3,868,867 3,609,748
Interest, taxes and
insurance 685,277 716,128 2,450,510 2,224,424
Depreciation 303,962 298,698 895,368 873,037
---------- ---------- ---------- ----------
Total expenses 2,288,952 2,309,897 7,214,745 6,707,209
---------- ---------- ---------- ----------
Net loss before
extraordinary item (377,199) (485,578) (1,499,000) (1,159,199)
Gain on extinguishment
of debt - - 2,746,396 -
---------- ---------- ---------- ----------
Net (loss) profit $ (377,199) $ (485,578) $ 1,247,396 $(1,159,199)
========== ========== ========== ==========
National Housing
Partnership Realty
Fund I share of
(losses) profits $ (372,650) $ (480,083) $ 1,237,188 $(1,145,734)
========== ========== ========== ==========
</TABLE>
(3) TRANSACTIONS WITH THE GENERAL PARTNER
During the nine month periods ended September 30, 1996 and 1995, the
Partnership accrued administrative and reporting fees payable to the
General Partner in the amount of $64,794 for services provided to the
Partnership. No payments for these fees were made during each of the
respective periods. The amount due the General Partner by the
Partnership was $721,974 and $657,180 at September 30, 1996 and December
31, 1995, respectively.
-8-
<PAGE> 10
NATIONAL HOUSING PARTNERSHIP REALTY FUND I
(A MARYLAND LIMITED PARTNERSHIP)
NOTES TO FINANCIAL STATEMENTS
During the nine months ended September 30, 1996, the General Partner
advanced $9,911 to the Partnership to fund operating expenses. the
amount owed to the General Partner by the Partnership for operating
advances was $9,911 at September 30, 1996. Interest is charged on
borrowings at the Chase Manhattan Bank rate of prime plus 2%. Accrued
interest on this loan as of September 30, 1996 totaled $566.
The advances and accrued administrative and reporting fees payable to
the General Partner will be paid only as cash flow permits or from the
sale or refinancing of one or more of the underlying properties of the
Local Limited Partnerships.
-9-
<PAGE> 11
ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
NATIONAL HOUSING PARTNERSHIP REALTY FUND I
(A MARYLAND LIMITED PARTNERSHIP)
LIQUIDITY AND CAPITAL RESOURCES
The properties in which the Partnership has invested, through its investments
in the Local Limited Partnerships, receive one or more forms of assistance from
Federal, state or local governments or agencies. As a result, the Local Limited
Partnerships' ability to transfer funds either to the Partnership or among
themselves in the form of cash distributions, loans or advances is generally
restricted by these government-assistance programs. These restrictions,
however, are not expected to impact the Partnership's ability to meet its cash
obligations.
Net cash provided by operations for the nine months ended September 30, 1996
was $19,372 as compared to cash used in operations of $40,856 for the nine
months ended September 30, 1995. The increase in cash provided by operations
resulted from an increase in distributions received in excess of investment in
and advances to Local Limited Partnerships and an increase in interest income
partially offset by an increase in operating expenses paid during the nine
months ended September 30, 1996 compared to the nine months ended September 30,
1995.
During the nine months ended September 30, 1996, the Partnership advanced
$23,472 to Village Green Local Limited Partnership to complete a discounted
buyout agreement for early settlement of the property's deferred acquisition
note and accrued interest payable. No advances were made by the Partnership
during the nine months ended September 30, 1995. During the nine months ended
September 30, 1996, repayments of advances of $36,612 and accrued interest of
$24,277 were received from two Local Limited Partnerships. These repayments
were credited as distributions and repayments received in excess of investment
in Local Limited Partnerships. No repayments of advances were made to the
Partnership during the nine months ended September 30, 1995. The combined
amount carried as due to the Partnership by the Local Limited Partnerships was
$379,590 as of September 30, 1996.
Distributions received from Local Limited Partnerships represent the
Partnership's proportionate share of the excess cash available for distribution
from the Local Limited Partnerships. As a result of the use of the equity
method of accounting for the Partnership's investments, as of September 30,
1996, investments in eight of the ten Local Limited Partnerships had been
reduced to zero. For these investments, cash distributions received are
recorded in income as distributions received in excess of investment in Local
Limited Partnerships. There were no cash distributions during the nine months
ended September 30, 1995. Cash distributions of $47,004 from two Local Limited
Partnerships were received during the nine months ended September 30, 1996. The
receipt of
-10-
<PAGE> 12
NATIONAL HOUSING PARTNERSHIP REALTY FUND I
(A MARYLAND LIMITED PARTNERSHIP)
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
distributions in future quarters and years is dependent upon the operations of
the underlying properties of the Local Limited Partnerships.
Cash and cash equivalents amounted to $42,779 at September 30, 1996. The
ability of the Partnership to meet its on-going cash requirements, in excess of
cash on hand at September 30, 1996, is dependent upon the future receipt of
distributions from the Local Limited Partnerships, General Partner advances, or
proceeds from sales or refinancing of one or more of the underlying properties
of the Local Limited Partnerships. Cash on hand at September 30, 1996, plus any
distributions from the underlying operations of the combined Local Limited
Partnerships is expected to adequately fund the operations of the Partnership
in the current year. However, there can be no assurance that future
distributions will be adequate to fund the operations beyond the current year.
The Partnership currently owes the General Partner $721,974 for administrative
and reporting services performed. The payment of the unpaid administrative and
reporting fees will most likely result from the sale or refinancing of the
underlying properties of the Local Limited Partnerships, rather than through
recurring operations.
National Corporation for Housing Partnerships was a significant participant in
the drafting and passage of the Low Income Housing Preservation and Resident
Homeownership Act of 1990 (LIHPRHA). LIHPRHA creates a procedure under which
owners of properties assisted under the HUD Section 236 or 221(d)(3) program
may be eligible to receive financial incentives in return for agreeing to
extend their property's use as low income housing. The appropriation for the
Department of Housing and Urban Development (which administers LIHPRHA) for the
1997 fiscal year was recently approved and is insufficient to meet existing
program demand. As part of this appropriation, Congress directed HUD to suspend
processing of any property which had not received approval of a sale or
refinancing under LIHPRHA as of the date of enactment of the appropriation,
which occurred on September 26, 1996. None of the Local Limited Partnerships
received approval of a sale or refinancing under the program within the
requisite timeframe and, therefore, none are expected to receive incentives
under LIHPRHA in the future. This could have a negative impact on the
Partnership's future available capital resources.
All the Local Limited Partnerships in which the Partnership has invested carry
deferred acquisition notes due to the original owners of the Properties. In the
event of a default on these notes, the noteholders would assume ownership of
both NHP's and the Partnership's interests in the Local Limited Partnerships.
Notes related to the acquisition of Fairmeadows and Southridge had final
maturity dates in 1994 and were renegotiated in 1996 as discussed below. The
notes related to Gates Mills and Hurbell IV had 1994 due dates but were
extended for five years. All of the other notes have final maturity dates
between 1997 and 1999.
-11-
<PAGE> 13
NATIONAL HOUSING PARTNERSHIP REALTY FUND I
(A MARYLAND LIMITED PARTNERSHIP)
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
The Fairmeadows and Southridge deferred acquisition note finally matured on
September 24, 1994 and October 18, 1994, respectively. On September 10, 1996,
the General Partner and the holders of the acquisition notes entered into a
Modification, Renewal and Extension of Note and Lien Agreement (the
"Agreements") for each of these two properties effective retroactively to
December 31, 1995. Simultaneous with the execution of the Agreements, the
General Partner made loans in the amount of $33,314 to the Fairmeadows Local
Limited Partnerships and $37,338 to the Southridge Local Limited Partnership to
cover interest payments to the note holders of $20,000 for Fairmeadows and
$24,000 for Southridge, as well as additional fees required to be paid third
parties to accomplish these transactions. The Agreements extend the term of the
acquisition notes through December 1, 2011, provided that minimum annual
interest installments are paid on or before December 31 of each year beginning
in 1996. The annual interest installments, in the amount of $45,000 for
Fairmeadows and $50,000 for Southridge to be paid on or before December 31,
1996, will increase each year by the amount of the Consumer Price Index, but no
more than 5% and no less than 2.5%. Any failure to pay the annual interest
payments required under the provisions of the Agreements will result in a
default of the acquisition notes, enabling the holders of the notes to proceed
to foreclose. Beyond extending the term of the acquisition notes, the
Agreements provide the owner with the option of making a discounted cash
payment every year in full satisfaction of amounts due under the notes. The
discounted cash payments are calculated as ten times the annual interest
payment due in a given year. For example, if the owner decided to exercise this
option during 1996, the owner could do so by paying to the note holders ten
times the annual interest payment due in 1996 or $450,000 for Fairmeadows and
$500,000 for Southridge. The balances of the deferred acquisition notes at
September 1996, were $1,848,750 and $2,166,725 with accrued interest of
$3,156,875 and $2,872,546 for Fairmeadows and Southridge, respectively. There
can be no assurance that the Local Limited Partnerships will have sufficient
cash or that the General Partner will loan additional cash to the Local Limited
Partnerships, if necessary, to make the annual installment payments required
under the Agreements. The failure to make the required payments may result in a
loss of interest in these Local Limited Partnerships, which may result in the
partners incurring adverse tax consequences.
On October 2, 1995, Village Green and Forest Green Limited Partnerships entered
into Note Purchase and Sale Agreements ("Agreements") for the discounted
purchase of the deferred acquisition notes due to the original owners of these
Properties. The Agreements require two installment payments totaling $175,000
for the purchase of each of the notes. The initial installment payments of
$120,000 each were made upon execution of the Agreements. The final
installments of $55,000 each were paid on May 1, 1996.
The Forest Green Local Limited Partnership paid the final installment with
surplus cash generated during 1995. The final installment for the Village Green
Local Limited Partnership was made with
-12-
<PAGE> 14
NATIONAL HOUSING PARTNERSHIP REALTY FUND I
(A MARYLAND LIMITED PARTNERSHIP)
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
$21,201 of surplus cash generated during 1995 and by obtaining loans from the
Partnership and the General Partner of $23,472 and $237, respectively. As a
result of the payment of the final installments, the balances of the total
deferred acquisition notes payable and related accrued interest have been
reduced to zero, resulting in gains on extinguishment of debt of $1,367,662 and
$1,378,734 for Forest Green and Village Green Limited Partnerships,
respectively, for the nine months ended September 30, 1996.
RESULTS OF OPERATIONS
The Partnership has invested as a limited partner in Local Limited Partnerships
which operate ten rental housing properties. In prior years, results of
operations of NHP Realty Fund I were significantly impacted by the
Partnership's share of the losses of the Local Limited Partnerships. These
losses included depreciation and accrued interest on deferred acquisition notes
which are noncash in nature. Because the investments in and advances to Local
Limited Partnerships have been reduced to zero in prior years, the
Partnership's share of the operations of the Local Limited Partnerships is no
longer being recorded. However, during the nine months ended September 30,
1996, Forest Green and Village Green Limited Partnerships completed discounted
buyout agreements for early settlement of their deferred acquisition notes and
related accrued interest payable, resulting in gains of $1,367,662 and
$1,378,734, respectively, for the two Local Limited Partnerships. As a result,
the Partnership has recorded its share of income and gain on extinguishment of
debt of $14,103 and $784,033, respectively, net of previously unrecorded
losses, in the two Local Limited Partnerships for the nine months ended
September 30, 1996.
The Partnership realized a net profit before extraordinary item of $17,488 for
the nine months ended September 30, 1996, compared to a net loss of $99,150 for
the nine months ended September 30, 1995. Net profit before extraordinary item
per unit of limited partnership interest was $1 compared to a net loss per unit
of $8 for the 11,519 units outstanding for both periods. The increase in net
profit before extraordinary item was primarily due to the increases in share of
income from Local Limited Partnerships, distributions received in excess of
investment in and advances to Local Limited Partnerships and interest income.
Additionally, the Partnership recognized a gain from extinguishment of debt of
$784,033 due to the early settlement of the deferred acquisition notes for
Village Green and Forest Green during the nine months ended September 30, 1996.
There was no such gain recognized during the nine months ended September 30,
1995. The Partnership did not recognize $270,553 of its allocated share of
losses before extraordinary item from the eight Local Limited Partnerships for
the nine months ended September 30, 1996, as the Partnership's net carrying
basis in these Partnerships had been reduced to zero. The Partnership's share
of operating losses from the Local Limited Partnerships, if not limited to its
investment account balance, would have increased $313,059 between periods,
primarily due to an increase in operating expenses, partially offset by an
increase in rental income.
-13-
<PAGE> 15
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.
NATIONAL HOUSING PARTNERSHIP REALTY FUND I
------------------------------------------
(Registrant)
By: The National Housing Partnership,
its sole General Partner
By: National Corporation for Housing
Partnerships, its sole General Partner
November 7, 1996 By: /s/
- ---------------- ----------------------------------------------
Jeffrey J. Ochs
As Vice President and Chief Accounting Officer
-14-
<TABLE> <S> <C>
<ARTICLE> 5
<S> <C>
<PERIOD-TYPE> 9-MOS
<FISCAL-YEAR-END> DEC-31-1996
<PERIOD-START> JAN-01-1996
<PERIOD-END> SEP-30-1996
<CASH> 42,779
<SECURITIES> 0
<RECEIVABLES> 0
<ALLOWANCES> 0
<INVENTORY> 0
<CURRENT-ASSETS> 54,736
<PP&E> 0
<DEPRECIATION> 0
<TOTAL-ASSETS> 876,344
<CURRENT-LIABILITIES> 762,451
<BONDS> 0
0
0
<COMMON> 0
<OTHER-SE> 113,893
<TOTAL-LIABILITY-AND-EQUITY> 876,344
<SALES> 0
<TOTAL-REVENUES> 123,021
<CGS> 0
<TOTAL-COSTS> 0
<OTHER-EXPENSES> 105,533
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 0
<INCOME-PRETAX> 17,488
<INCOME-TAX> 0
<INCOME-CONTINUING> 17,488
<DISCONTINUED> 0
<EXTRAORDINARY> 784,033
<CHANGES> 0
<NET-INCOME> 801,521
<EPS-PRIMARY> 68
<EPS-DILUTED> 68
</TABLE>
