UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-K
(Mark One)
X ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934 [FEE REQUIRED]
For the fiscal year ended December 31, 1993
OR
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934 [NO FEE REQUIRED]
For the transition period from _______________ to _______________
Commission file number 0-13334
BALCOR REALTY INVESTORS 84-SERIES II,
A REAL ESTATE LIMITED PARTNERSHIP
(Exact name of registrant as specified in its charter)
Maryland 36-3223939
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
Balcor Plaza
4849 Golf Road, Skokie, Illinois 60077-9894
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code (708) 677-2900
Securities registered pursuant to Section 12(b) of the Act:
None
Securities registered pursuant to Section 12(g) of the Act:
Limited Partnership Interests
(Title of class)
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 .
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of Registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to
this Form 10-K. X .
PART I
Item 1. Business
Balcor Realty Investors 84-Series II, A Real Estate Limited Partnership (the
"Registrant") is a limited partnership governed by the laws of the State of
Maryland. The Registrant raised $87,037,000 from sales of Limited Partnership
Interests. The Registrant's operations consist exclusively of investment in and
operation of income-producing real properties, and all financial information
included in this report relates to this industry segment.
The Registrant utilized the net offering proceeds to acquire fourteen real
property investments. Titles to Southern Hills, Rancho Mirage and Highland
Ridge apartment complexes were relinquished through foreclosure during January
1990, March 1993 and May 1993, respectively. The Registrant also sold
Butterfield Village Apartments in April 1993. As of December 31, 1993, the
Registrant owned the remaining ten properties described under "Properties"
(Item 2). The Partnership Agreement generally provides that the proceeds of any
sale or refinancing of the Registrant's properties will not be reinvested in
new acquisitions.
During 1993, the multi-family residential real estate industry in certain
cities and regions of the country experienced improvements in occupancy levels
and rental rates. These improvements are due in part to recoveries in local
economies along with low levels of new construction of rental units in recent
years, which has led to higher occupancies and increased rental revenues for
existing properties. As discussed in Item 7. Liquidity and Capital Resourses,
of the Registrant's ten remaining properties, during 1993, eight generated
positive cash flow while two generated marginal cash flow deficits. Many rental
markets continue to remain extremely competitive; therefore, the general
partner's goals are to maintain high occupancy levels, while increasing rents
where possible, and to monitor and control operating expenses and capital
improvement requirements at the properties.
Historically, real estate investments have experienced the same cyclical
characteristics affecting most other types of long-term investments. While real
estate values have generally risen over time, the cyclical character of real
estate investments, together with local, regional and national market
conditions, has resulted in periodic devaluations of real estate in particular
markets, as has been experienced in the last few years. As a result of these
factors, it has become necessary for the Registrant to retain ownership of many
of its properties for longer than the holding period for the assets originally
described in the prospectus. The General Partner examines the operations of
each property and each local market individually when determining the optimal
time to sell each of the Registrant's properties.
Although investors have received certain tax benefits, the Registrant has not
commenced distributions. Future distributions will depend on improved cash flow
from the Registrant's remaining properties and proceeds from future property
sales, as to both of which there can be no assurances. In light of the results
to date and current market conditions, the General Partner does not anticipate
that the investors will recover a substantial portion of their investment.
The Registrant is largely dependent on loans from the General Partner and owes
approximately $7,776,000 to the General Partner at December 31, 1993 in
connection with funds advanced for working capital purposes. These loans are
expected to be repaid from available cash flow from future property operations,
or from proceeds received from the disposition of the Registrant's real estate
investments prior to any distributions to the Limited Partners from these
sources.
The General Partner may continue to provide additional short-term loans to the
Registrant or to fund working capital needs or property operating deficits,
although there is no assurance that such loans will be available. Should such
short-term loans not be available, the General Partner will seek alternative
third party sources of financing working capital. However, the current economic
environment and its impact on the real estate industry make it unlikely that
the Registrant would be able to secure financing from third parties to fund
working capital needs or operating deficits. Should additional borrowings be
needed and not be available either through the General Partner or third
parties, the Registrant may be required to dispose of some of its properties to
satisfy these obligations.
In instances where the General Partner concludes that the Registrant's
investment objectives cannot be met by continuing to own a particular property
and fund operating deficits, the Registrant has suspended and may in the future
suspend debt service payments or sell the property at a price less than its
original cost. Suspension of debt service payments may lead to a renegotiation
of terms with lenders which would permit the Registrant to continue to own
properties or may lead to foreclosure or other action by lenders which would
result in the relinquishment of title to properties in satisfaction of the
outstanding mortgage loan balances. In the case of each property, the General
Partner will pursue modification of underlying debt, consider suspending debt
service payments and/or deferring non-critical repair and maintenance costs and
analyze present and projected market conditions and projections for operations
prior to determining the disposition of a property.
During 1993, the Registrant relinquished titles to the Rancho Mirage and
Highland Ridge apartment complexes. See Item 7. Liquidity and Capital Resources
for additional information.
Effective February 1, 1993, the Registrant suspended debt service payments on
the loans collateralized by the Ridgepoint Green and Ridgepoint Way apartment
complexes and the lender placed the loans in default. In April 1993, the
Registrant, through its subsidiaries owning these properties, filed for
protection under Chapter 11 of the U.S. Bankruptcy Code. While the bankruptcy
proceedings continue, the Partnership will remit partial debt service payments
to the lender equal to monthly net cash flow from the properties. The
Registrant and the lender have tentatively agreed on the terms of a
modification of the loans and an agreement is expected to be finalized in
March 1994. See Item 3. Legal Proceedings for additional information.
During April 1993, the Registrant sold the Butterfield Village Apartments
located in Tempe, Arizona in all cash sale for $9,385,000. After payment of the
underlying mortgage and selling costs, the Registrant received proceeds of
approximately $2,950,000 from the sale. See Note 12 of Notes to Financial
Statements for additional information.
During 1993, the Registrant refinanced the loans collateralized by the
Ridgetree II and Meadow Creek apartment complexes and modified the loan
collateralized by the Park Colony Apartments. See Item 7. Liquidity and Capital
Resourses for additional information.
The officers and employees of Balcor Partners-84 II, Inc., the General Partner
of the Registrant, and its affiliates perform services for the Registrant. The
Registrant currently has 74 full-time and 18 part-time employees engaged in its
operations.
Item 2. Properties
As of December 31, 1993, the Registrant owns the ten properties described
below:
Location Description of Property
Tempe, Arizona La Contenta Apartments: a 274-unit apartment
complex located on approximately 13 acres.
Pineville, North Carolina * Meadow Creek Apartments: a 250-unit apartment
complex located on approximately 23 acres.
Gwinnett County, Georgia Park Colony Apartments: a 352-unit apartment
complex located on approximately 29 acres.
Dallas, Texas Ridgepoint Green Apartments: a 284-unit apartment
complex located on approximately 10 acres.
Dallas, Texas Ridgepoint Way Apartments: a 310-unit apartment
complex located on approximately 12 acres.
Dallas, Texas Ridgetree Apartments (Phase II): a 354-unit
apartment complex located on approximately 9
acres.
Lenexa, Kansas ** Rosehill Pointe Apartments: a 498-unit
apartment complex located on approximately 35
acres.
Orange County, Florida ** Seabrook Apartments: a 200-unit apartment
complex located on approximately 16 acres.
Columbus, Ohio Spring Creek Apartments: a 288-unit apartment
complex located on approximately 19 acres.
Irving, Texas Westwood Village Apartments: a 320-unit apartment
complex located on approximately 16 acres.
* Owned by the Registrant through a joint venture with the seller.
** Owned by the Registrant through a joint venture with one or more
affiliated partnerships.
Each of the above properties is held subject to various mortgages and other
forms of financing.
In the opinion of the General Partner, the Registrant has provided for adequate
insurance coverage for its real estate investment properties.
See Notes to Financial Statements for other information regarding real property
investments.
Item 3. Legal Proceedings
(a
& b) Ridgepoint Green Apartments and Ridgepoint Way Apartments
In March 1983, the Registrant acquired, through subsidiary partnerships, the
Ridgepoint Green and Ridgepoint Way apartment complexes, utilizing $4,659,620
and $5,007,315 of offering proceeds, respectively. The Registrant acquired the
properties subject to first mortgage loans from an unaffiliated lender in the
then outstanding amounts of $8,370,000 and $9,118,000, respectively. Effective
January 1993, the Registrant suspended debt service payments while negotiating
with Travelers Insurance Company, the current holder of the loans
("Travelers"), for loan modifications. Subsequently, in April 1993, the
subsidiaries commenced proceedings under Chapter 11 of the U.S. Bankruptcy Code
in the U.S. Bankruptcy Court, Northern District of Texas, In re Ridgepoint
Green Investors, Case No.: 393-32455-RCM-11, and In re Ridgepoint Way
Investors, Case No.: 393-32456-RCM-11. In May 1993, the cases were consolidated
by the Bankruptcy Court and in June 1993, cash collateral orders were entered
pursuant to which all cash flow after payment of the operating expenses of the
properties is paid to Travelers. The Registrant and Travelers have tentatively
agreed on the terms of a modification of the loans and an agreement is
expected to be finalized in April 1994.
Item 4. Submission of Matters to a Vote of Security Holders
(a, b,
c & d) No matters were submitted to a vote of the Limited Partners of the
Registrant during 1993.
PART II
Item 5. Market for the Registrant's Common Equity and Related Stockholder
Matters
There has not been an established public market for Limited Partnership
Interests and it is not anticipated that one will develop; therefore, the
market value of the Limited Partnership Interests cannot reasonably be
determined. The Registrant has not made distributions to date to investors. For
additional information, see Item 7. - "Management's Discussion and Analysis of
Financial Condition and Results of Operations" below.
As of December 31, 1993, the number of record holders of Limited Partnership
Interests of the Registrant was 8,495.
Item 6. Selected Financial Data
Year ended December 31,
1993 1992 1991 1990 1989
Rental and
service income $17,953,526 $21,494,257 $21,092,058 $20,988,232 $20,779,131
Interest on short-
term investments 31,346 161,231 192,197 265,821 265,637
Admin. expenses 679,625 653,998 584,826 438,035 505,203
Gain on sale of
property 3,606,825 None None None None
Extraordinary items:
Gain on forgive-
ness of debt 1,234,176 None None None None
Gain on fore-
closure of
properties 8,432,686 None None None None
Net income (loss) 9,901,817 (5,099,275) (5,662,553) (5,484,230) (7,509,077)
Net income (loss)
per Limited Part-
nership Interest 112.63 (58.00) (64.41) (62.38) (85.41)
Tax income (loss) 19,678,422 (8,936,053) (9,011,828) (7,759,553)(10,053,658)
Tax income (loss)
per Limited Part-
nership Interest 210.88 (70.82) (88.80) (67.70) (105.11)
Cash and cash
equivalents 1,160,704 223,828 427,569 413,669 353,928
Total investment
properties, net
of accumulated
depreciation 69,892,901 98,081,597 101,655,358 105,218,999 114,405,379
Total assets 73,333,165 100,416,387 104,489,888 110,712,217 117,303,591
Purchase price,
promissory and
mortgage notes
payable 84,130,907 120,086,011 120,708,225 122,370,278 127,406,328
Properties owned
on December 31 10 13 13 13 14
Item 7. Management's Discussion and Analysis of Financial Condition and
Results of Operations
Balcor Realty Investors 84-Series II, A Real Estate Limited Partnership (the
"Partnership") is a limited partnership formed in 1983 to invest in and operate
income-producing real property. The Partnership raised $87,037,000 through the
sale of Limited Partnership Interests and utilized these proceeds to acquire
fourteen real property investments. Titles to the Southern Hills, Rancho Mirage
and Highland Ridge apartment complexes were relinquished through foreclosure
during January 1990, March 1993 and May 1993, respectively. The Partnership
also sold the Butterfield Village Apartments in April 1993. The Partnership
continues to operate the ten remaining properties.
Operations
Summary of Operations
The Partnership sold Butterfield Village Apartments in April 1993 and
relinquished titles to the Rancho Mirage and Highland Ridge apartment complexes
to the lenders through foreclosure in March and May 1993, respectively. The
latter two properties were in receivership in 1993 and, in accordance with the
Partnership's accounting policies, no operations were recorded during 1993.
Both of these properties generated losses during 1992. This, along with the
gain recognized on the sale of Butterfield Village Apartments during 1993,
resulted in the recognition of income before extraordinary items during 1993 as
compared to a loss during 1992. The Partnership realized further income during
1993 as a result of the extraordinary gains recognized in connection with the
foreclosures, as well as the gain recognized in connection with the forgiveness
of debt related to the Ridgetree II refinancing in April 1993.
During 1992 and the latter part of 1991, the Partnership modified or refinanced
loans collateralized by four of its properties. In addition, the Partnership
placed two of its properties in substantive foreclosure as of September 30,
1992 whereby interest expense is recognized only to the extent paid. The
combined effect of these events resulted in a decrease in interest expense on
purchase price, promissory and mortgage notes payable during 1992. This
decrease in interest expense was the primary reason for the decrease in the net
loss during 1992 as compared to 1991. Further discussion of the Partnership's
operations are summarized below.
1993 Compared to 1992
As mentioned above, the Partnership sold the Butterfield Village Apartments in
April 1993 and did not record operations during 1993 for the Highland Ridge and
Rancho Mirage apartment complexes as a result of their receivership status. As
a result, the Partnership experienced decreases in rental and service income,
interest expense on purchase price, promissory and mortgage notes payable,
depreciation, property operating expense, maintenance and repair expense, real
estate taxes and property management fees during 1993 as compared to 1992.
Increased occupancy levels and/or rental rates at seven of the Partnership's
properties during 1993 partially offset the above decrease in rental and
service income, and consequently, property management fees.
The loan collateralized by the Seabrook Apartments was originally financed by a
bond issuance which matured in 1992. During the third quarter of 1992, the
Partnership received interest income from the trustee of the bonds. This, as
well as lower interest rates earned on short-term investments in 1993, resulted
in a decrease in interest income on short-term investments during 1993 as
compared to 1992.
In May and June 1992, the Partnership reached settlements with the sellers of
the Rosehill Pointe and Ridgetree II apartment complexes. As a result,
settlement income of $273,294 was recognized in connection with these
transactions during 1992.
During July 1992 and April and May 1993, the loans collateralized by the
Seabrook, Ridgetree II and Meadow Creek apartment complexes, respectively, were
refinanced. In addition, in accordance with the loan agreements, the interest
rates on the loans collateralized by the Rosehill Pointe and Westwood Village
apartment complexes were adjusted to lower rates during July and October 1993,
respectively. These events contributed to the decrease in interest expense on
purchase price, promissory and mortgage notes payable discussed above.
Due to the sale of the Butterfield Village Apartments and the foreclosure of
the Highland Ridge Apartments, as well as the Ridgetree II and Meadow Creek
refinancings and the Park Colony modification, the Partnership fully amortized
the remaining financing fees related to the corresponding mortgage notes
payable during 1993. This resulted in an increase in amortization expense
during 1993 as compared to 1992.
Increased administrative and maintenance staff payroll expenses at the Rosehill
Pointe and Spring Creek apartment complexes during 1993 partially offset the
decrease in property operating expense discussed above.
During 1992, the Partnership incurred substantial expenditures for painting and
cleaning and carpet replacement at the Park Colony Apartments in an effort to
lease vacant units. In addition, the Partnership deferred non-critical
maintenance and repair costs during 1993 at the Ridgepoint Green and Ridgepoint
Way apartment complexes due to the bankruptcy filings. This contributed to the
decrease in maintenance and repair expense discussed above.
During 1993, higher real estate taxes were incurred at the Meadow Creek, Spring
Creek and Westwood Village apartment complexes as a result of increased tax
rates and/or assessments. The additional expense partially offset the reduction
in real estate tax expense due to the property dispositions discussed above and
lower assessments at the La Contenta and Ridgetree II apartment complexes.
During 1993, Rosehill Pointe Apartments experienced an increase in rental rates
and a decrease in interest expense, as discussed above. This improvement in
operations resulted in a decrease in the affiliates' participation in losses
from joint ventures during 1993 as compared to 1992. In addition, interest
income received during the third quarter of 1992 from the trustee of the bonds,
which were collateralized by the Seabrook Apartments and matured in 1992,
offset the above decrease.
During April 1993, the Partnership recognized a gain of $3,606,825 on the sale
of Butterfield Village Apartments located in Tempe, Arizona.
During 1993, the Partnership recognized an extraordinary gain on forgiveness of
debt of $1,234,276 in connection with the April 1993 refinancing of the
Ridgetree II Apartments located in Dallas, Texas. The Partnership also
recognized extraordinary gains on foreclosures of $8,432,686 in connection with
the March 1993 foreclosure of the Rancho Mirage Apartments located in Phoenix,
Arizona and the May 1993 foreclosure of the Highland Ridge Apartments located
in Oklahoma City, Oklahoma. These properties were classified as real estate in
substantive foreclosure at December 31, 1992.
1992 Compared to 1991
Increased occupancy and/or rental rates at eight of the Partnership's
properties resulted in an increase in rental and service income during 1992 as
compared to 1991.
During the first quarter of 1991, the Partnership was required to have
restricted cash invested in short-term interest bearing instruments in
connection with letters of credit pledged to lenders relating to certain of the
Partnership's properties. These restricted investments were released and used
to repay Partnership obligations later in 1991. This, as well as lower interest
rates earned on short-term investments during 1992, resulted in a decrease in
interest income on short-term investments during 1992 as compared to 1991.
The Partnership reached a settlement with the seller of the Ridgetree II
Apartments, which was executed in June 1992. Prorations due from the seller
pursuant to the terms of the original management and guarantee agreement on
this property were previously written off due to uncertain collectibility.
Pursuant to the settlement agreement, the parties have released all claims and
causes of action against one another, and the Partnership received cash of
$157,000 and was relieved of certain other liabilities by the seller.
Settlement income of $153,057 was recognized in connection with this
transaction. The Partnership and the seller have no further obligations to one
another with respect to this property.
The Partnership also reached a settlement with the seller of the Rosehill
Pointe Apartment for proration amounts the seller owed the Partnership pursuant
to the terms of the original management and guarantee agreement. The joint
venture which owns the property received $70,266 in June 1992 and $140,554 in
December 1992, pursuant to the terms of the settlement which was executed in
May 1992. Settlement income of $120,237 was recognized in connection with this
transaction. The Partnership and the seller have no further obligations to one
another with respect to this property.
The principal paydown made during November 1991 on a portion of the loan
collateralized by the Meadow Creek Apartments, the July 1992 refinancing of the
loan collateralized by the Seabrook Apartments, and the November 1991
modification of the loan collateralized by the Butterfield Village Apartments
resulted in a decrease in interest expense on purchase price, promissory and
mortgage notes payable during 1992 as compared to 1991. In addition, the
placement of the Rancho Mirage and Highland Ridge apartment complexes in
substantive foreclosure as of September 30, 1992, whereby the Partnership
recognizes interest only to the extent paid, also contributed to the decrease
in interest expense.
Interest rates incurred on working capital borrowings from the General Partner
were lower during 1992 as compared to 1991. This is the primary reason for the
decrease in interest expense on short-term loans during 1992 as compared to
1991.
As a result of higher expenditures for utilities, insurance and payroll
expenses at the Highland Ridge, Park Colony, Rancho Mirage, Ridgepoint Green
and Ridgepoint Way apartment complexes, property operating expenses increased
during 1992 as compared to 1991.
The Partnership incurred higher expenditures in 1992 for roof and structural
repairs and carpet replacement at the Butterfield Village, Rancho Mirage,
Ridgepoint Green and Ridgepoint Way apartment complexes. In addition, the
Partnership incurred expenditures for balcony repairs and floor coverings at
the Meadow Creek Apartments, and incurred substantial expenditures for painting
and cleaning and carpet replacement at the Park Colony Apartments in an effort
to lease certain vacant units. As a result, maintenance and repair expenses
increased during 1992 as compared to 1991.
Legal fees incurred in connection with the bankruptcy filing for the
La Contenta Apartments caused administrative expenses to increase during 1992
as compared to 1991.
Interest expense decreased at the Seabrook Apartments during 1992 due to the
July 1992 refinancing of the loan collateralized by the property. As a result,
the affiliates' participation in losses from joint ventures decreased during
1992 as compared to 1991.
Liquidity and Capital Resources
The Partnership received funds from investing activities relating to the sale
of the Butterfield Village Apartments in April 1993. The Partnership used cash
to fund certain of its financing activities which included the repayment of the
mortgage note on the Butterfield Village Apartments in connection with the
sale, the net repayment of a portion of the borrowings from the General Partner
and the payment of principal on the loans collateralized by the Partnership's
properties. Proceeds received from the refinancings of the Meadow Creek and
Ridgetree II loans were not sufficient to repay the prior loans and related
fees, and the Partnership also used its cash reserves to fund the respective
shortfalls. In addition, cash was used to fund the Partnership's operating
activities. The payment of administrative expenses, interest expense on the
General Partner loan and the funding of capital and operating escrows related
to the refinancings offset the cash flow generated by the Partnership's
properties.
The Partnership is largely dependent on loans from the General Partner and owes
approximately $7,776,000 to the General Partner at December 31, 1993 in
connection with funds advanced for working capital purposes. These loans are
expected to be repaid from available cash flow from future property operations,
or from proceeds received from the disposition of the Partnership's real estate
investments prior to any distributions to the Limited Partners from these
sources.
The General Partner may continue to provide additional short-term loans to the
Partnership or to fund working capital needs or property operating deficits,
although there is no assurance that such loans will be available. Should such
short-term loans not be available, the General Partner will seek alternative
third party sources of financing working capital. However, the current economic
environment and its impact on the real estate industry make it unlikely that
the Partnership would be able to secure financing from third parties to fund
working capital needs or operating deficits. Should additional borrowings be
needed and not be available either through the General Partner or third
parties, the Partnership may be required to dispose of some of its properties
to satisfy these obligations.
During 1993, eight of the Partnership's remaining ten properties generated
positive cash flow while two generated marginal cash flow deficits. During
1992, five of the Partnership's thirteen properties generated positive cash
flow while five generated marginal cash flow deficits and three generated
significant cash flow deficits. As discussed above, titles to the Rancho Mirage
and Highland Ridge apartment complexes were relinquished to the lenders through
foreclosure in March 1993 and May 1993, respectively and the Butterfield
Village Apartments were sold in April 1993. The Partnership classifies the cash
flow performance of its properties as either positive, a marginal or a
significant cash flow deficit, each after consideration of debt service
payments unless otherwise indicated. A deficit is considered to be significant
if it exceeds $250,000 annually or 20% of the property's rental and service
income.
The Park Colony Apartments generated a significant cash flow deficit during
1992, whereas during 1993 the property generated a marginal deficit.
Substantial expenditures were incurred in 1992 to repair vacant units which has
resulted in increased occupancy and improved operations. The La Contenta and
Meadow Creek apartment complexes, which generated marginal cash flow deficits
during 1992, generated positive cash flow during 1993 due to increased
occupancy and/or rental rates, as well as decreased operating expenses. The
Ridgetree II Apartments, which also generated a marginal cash flow deficit
during 1992, generated positive cash flow during 1993 due to the reduced debt
service payments required by the refinancing. The Ridgepoint Green and
Ridgepoint Way apartment complexes, which generated significant cash flow
deficits during 1992, generated positive cash flow during 1993 due to the
suspension of debt service payments by the Partnership effective January 1993.
Debt service payments were suspended in an effort to negotiate a modification
of the loans collateralized by the properties. The lender subsequently placed
the loans in default, and in April 1993, the Partnership, through its
subsidiaries owning these properties, filed for protection under Chapter 11 of
the U.S. Bankruptcy Code. Had the Partnership paid the suspended debt service
payments, both properties would have generated marginal cash flow deficits for
1993. While the bankruptcy proceedings continue, the Partnership will remit
partial debt service payments to the lender equal to monthly net cash flow from
the property. The Partnership and the lender have tenatively agreed on the terms
of a modification of the loans and an agreement is expected to be finalized in
March 1994. See Item 3. Legal Proceedings for additional information.
Suspension of debt service payments may lead to a renegotiation of terms with
lenders which would permit the Partnership to continue to own properties or may
lead to foreclosure or other action by lenders which would result in the
relinquishment of title to properties in satisfaction of the outstanding
mortgage loan balances.
While the cash flow of certain of the Partnership's properties has improved,
the General Partner continues to pursue a number of actions aimed at improving
the cash flow of the Partnership's properties including refinancing of mortgage
loans, improving property operating performance, and seeking rent increases
where market conditions allow. Despite improvements during 1993 in the local
economies and rental markets where certain of the Partnership's properties are
located, the General Partner believes that continued ownership of many of the
properties is in the best interests of the Partnership in order to maximize
potential returns to Limited Partners. As a result, the Partnership will
continue to own these properties for longer than the holding period for the
assets originally described in the prospectus.
Each of the Partnership's properties is owned through the use of third-party
mortgage loan financing and, therefore, the Partnership is subject to the
financial obligations required by such loans. See Note 3 of Notes to Financial
Statements for information concerning outstanding balances, maturity dates,
interest rates, etc. related to each of these mortgage loans. During 1994, the
$7,100,000 mortgage loan collateralized by the Spring Creek Apartments matures.
As a result of the downturn experienced by the real estate industry over the
last few years, many banks, savings and loans and other lending institutions
have tightened mortgage lending criteria and are generally willing to advance
less funds with respect to a property than many lenders were willing to advance
during the 1980's. As a result, in certain instances it may be difficult for
the Partnership to refinance a property in an amount sufficient to retire in
full the current mortgage financing with respect to the property. In the event
negotiations with the existing lender for a loan modification or with new
lenders for a refinancing are unsuccessful, the Partnership may sell the
collateral property or other properties to satisfy an obligation or may
relinquish title to the collateral property in satisfaction of the outstanding
mortgage loan balance.
In July 1991, the Partnership suspended debt service payments on the loan
collateralized by the Rancho Mirage Apartments in an effort to negotiate a
modification of the loan. Negotiations were unsuccessful, and in March 1993,
the Partnership relinquished title to the lender through foreclosure. See Note
13 of Notes to Financial Statements for additional information.
In April 1992, the modification period relating to the mortgage loan
collateralized by the Highland Ridge Apartments expired and the loan reverted
to its previous terms. While negotiating for a further modification of the
loan, the Partnership remitted partial debt service payments to the lender
equal to monthly net cash flow from the property. During July 1992, the lender
filed foreclosure proceedings and a receiver was appointed in September 1992.
Negotiations for a modification were unsuccessful, and in May 1993, the
Highland Ridge Apartments was relinquished to the lender through foreclosure.
See Note 13 of Notes to Financial Statements for additional information.
In April 1993, the first mortgage loan collateralized by Ridgetree II
Apartments was refinanced with new first and second mortgage loans from an
unaffiliated lender. Simultaneously, other first mortgage loans collateralized
by properties owned by partnerships affiliated with the General Partner were
also refinanced. All of these loans had been held directly or indirectly by the
Resolution Trust Corporation and have been purchased by Lexington Mortgage
Company, an independent third party. While the mortgage loan collateralized by
Ridgetree II Apartments was current, many of the other mortgage loans were in
default either with respect to monthly debt service requirements or the loan
had matured and the properties were unable to repay the balloon payments that
were due. The new loans were deposited into a trust, the beneficial interests
of which were sold to unaffiliated investors. Lehman Brothers, an affiliate of
the General Partner, acted as firm underwriter for the sale of the beneficial
interests in the trust and received underwriting compensation from a third
party in accordance with market practices. A subordinated portion of the
beneficial interests in the trust continues to be owned by Lehman Brothers.
The new loans include, among other things, principal balance or mortgage rate
reductions, or maturity extensions, or a combination thereof. The terms of the
new loans on Ridgetree II Apartments decreased the interest rate from 11% to
10.05%, extended the maturity date from September 1, 1996 to May 1, 2000, and
included a principal reduction which was partially funded by a principal
payment by the Partnership and was partially due to forgiveness of debt by the
lender or a voluntary contribution from an affiliate of the General Partner.
See Note 4 of Notes to Financial Statements for additional information.
In May 1993, the first mortgage loan collateralized by Meadow Creek Apartments
was refinanced with a new $5,200,000 first mortgage loan from an unaffiliated
lender. The original loan bore interest at 10% and was to mature in September
1993, whereas the new loan bears interest at 8.54% and matures on June 1, 1998.
See Note 4 of Notes to Financial Statements for additional information.
In December 1993, the General Partner completed a modification of the loan
collateralized by the Park Colony Apartments, whereby the interest rate was
reduced from 10.25% to 9.375% and the maturity date was extended from July 1,
1996 to January 1, 1999. See Note 4 of Notes to Financial Statements for
additional information.
In April 1993, the Partnership sold the Butterfield Village Apartments located
in Tempe, Arizona in an all cash sale for $9,385,000. After payment of the
underlying mortgage and selling costs, the Partnership received proceeds of
approximately $2,950,000 from the sale. A portion of these proceeds was used to
reduce the outstanding short-term borrowings due to the General Partner. See
Note 12 of Notes to Financial Statements for additional information.
The Westwood Village Apartments is located near the Dallas/Ft. Worth Airport.
As previously reported, the airport board is pursuing an expansion plan with
the Federal Aviation Authority to build two additional runways on airport
property. A proposed plan provides for varying levels of compensation to single
family homeowners for the expected loss in value to their homes as a result of
increased air traffic and heightened noise levels. However, no similar
compensation is planned for the majority of apartment complex owners in the
area, including the Partnership. In July 1993, the Partnership, certain
affiliates of the General Partner which also own affected properties and other
unaffiliated property owners jointly filed a lawsuit to obtain equitable
compensation. The plaintiffs expect to file a motion for summary judgement with
a hearing expected to be held during the first half of 1994.
Although investors have received certain tax benefits, the Partnership has not
commenced distributions. Future distributions will depend on improved cash flow
from the Partnership's remaining properties and proceeds from future property
sales, as to both of which there can be no assurances. In light of the results
to date and current market conditions, the General Partner does not anticipate
that the investors will recover a substantial portion of their investment.
Inflation has several types of potentially conflicting impacts on real estate
investments. Short-term inflation can increase real estate operating costs
which may or may not be recovered through increased rents depending on general
or local economic conditions. In the long-term, inflation will increase
operating costs and replacement costs and may lead to increased rental revenues
and real estate values.
Item 8. Financial Statements and Supplementary Data
See Index to Financial Statements and Schedule in this Form 10-K.
The supplemental financial information specified by Item 302 of Regulation S-K
is not applicable.
The net effect of the differences between the financial statements and the tax
returns is summarized as follows:
December 31, 1993 December 31, 1992
Financial Tax Financial Tax
Statements Returns Statements Returns
Total assets $ 73,333,165$ 53,841,280 $100,416,387 $72,183,361
Partners' capital
accounts (deficit):
General Partner (962,524)(10,521,827) (1,061,542) (11,845,474)
Limited Partners (19,589,059)(25,523,423) (29,391,858) (43,878,198)
Net income (loss):
General Partner 99,018 1,323,647 (50,993) (2,771,031)
Limited Partners 9,802,799 18,354,775 (5,048,282) (6,165,022)
Per Limited Part-
nership Interest 112.63 210.88 (58.00) (70.82)
Item 9. Changes in and Disagreements with Accountants on Accounting and
Financial Disclosure
There have been no changes in or disagreements with accountants on any matter
of accounting principles, practices or financial statement disclosure.
PART III
Item 10. Directors and Executive Officers of the Registrant
(a) The Registrant does not have a Board of Directors; however, Balcor
Partners-84 II, Inc., the General Partner, does have a Board of Directors which
consists of Thomas Meador and Allan Wood. The term of office as a director of
the General Partner is one year. Directors are elected at the annual meeting of
shareholders.
(b, c
& e) The names, ages and business experiences of the executive officers,
directors and significant employees of the General Partner of the Registrant
are as follows:
Name Title
Marvin H. Chudnoff Chairman
Thomas E. Meador President and Chief Operating Officer
Allan Wood Executive Vice President, Chief Financial
Officer and Chief Accounting Officer
Alexander J. Darragh Senior Vice President
Robert H. Lutz, Jr. Senior Vice President
Michael J. O'Hanlon Senior Vice President
Gino A. Barra First Vice President
Daniel A. Duhig First Vice President
David S. Glasner First Vice President
Josette V. Goldberg First Vice President
G. Dennis Hartsough First Vice President
Lawrence B. Klowden First Vice President
Alan G. Lieberman First Vice President
Lloyd E. O'Brien First Vice President
Brian D. Parker First Vice President
John K. Powell, Jr. First Vice President
Jeffrey D. Rahn First Vice President
Reid A. Reynolds First Vice President
Marvin H. Chudnoff (April 1941) joined Balcor in March 1990 as Chairman. He
has responsibility for all strategic planning and implementation for Balcor,
including management of all real estate projects in place and financing and
sales for a varied national portfolio valued in excess of $6.5 billion. Mr.
Chudnoff also holds the position of Vice Chairman of Edward S. Gordon Company
Incorporated, New York, a major national commercial real estate firm, which he
joined in 1983. He has also served on the Board of Directors of Skippers, Inc.
and Acorn Inc., both publicly held companies, and of Waxman Laboratories of Mt.
Sinai Hospital, New York. Mr. Chudnoff has been a guest lecturer at the
Association of the New York Bar and at Yale and Columbia Universities.
Thomas E. Meador (July 1947) joined Balcor in July 1979. He is President and
Chief Operating Officer and has responsibility for all ongoing day-to-day
activities at Balcor. He is a Director of The Balcor Company. Prior to
joining Balcor, Mr. Meador was employed at the Harris Trust and Savings Bank in
the commercial real estate division where he was involved in various lending
activities. Mr. Meador received his M.B.A. degree from the Indiana University
Graduate School of Business.
Allan Wood (January 1949) joined Balcor in August 1983 and, as Balcor's Chief
Financial Officer and Chief Accounting Officer, is responsible for all
financial and administrative functions. He is directly responsible for all
accounting, treasury, data processing, legal, risk management, tax and
financial reporting activities. He is also a Director of The Balcor Company.
Mr. Wood is a Certified Public Accountant. Prior to joining Balcor, he was
employed by Price Waterhouse where he was involved in auditing public and
private companies.
Alexander J. Darragh (February 1955) joined Balcor in September 1988 and has
primary responsibility for the Portfolio Advisory Group. He is responsible for
due diligence analysis in support of asset management, institutional advisory
and capital markets functions as well as for Balcor Consulting Group, Inc.,
which provides real estate advisory services to Balcor affiliated entities and
third party clients. In addition, Mr. Darragh has supervisory responsibility
of Balcor's Investor Services Department. Mr. Darragh received masters'
degrees in Urban Geography from Queens's University and in Urban Planning from
Northwestern University.
Robert H. Lutz, Jr. (September 1949) joined Balcor in October 1991. He is
President of Allegiance Realty Group, Inc., formerly known as Balcor Property
Management, Inc. and, as such, has primary responsibility for all its
management and operations. He is also a Director of The Balcor Company. From
March 1991 until he joined Balcor, Mr. Lutz was Executive Vice President of
Cousins Properties Incorporated. From March 1986 until January 1991, he was
President and Chief Operating Officer of The Landmarks Group, a real estate
development and management firm. Mr. Lutz received his M.B.A. from Georgia
State University.
Michael J. O'Hanlon (April 1951) joined Balcor in February 1992 as Senior Vice
President in charge of Asset Management, Investment/Portfolio Management,
Transaction Management and the Capital Markets Group which includes sales and
refinances. From January 1989 until joining Balcor, Mr. O'Hanlon held
executive positions at Citicorp in New York and Dallas, including Senior Credit
Officer and Regional Director. He holds a B.S. degree in Accounting from
Fordham University, and an M.B.A. in Finance from Columbia University. He is a
full member of the Urban Land Institute.
Gino A. Barra (December 1954) joined Balcor's Property Sales Group in September
1983. He is First Vice President of Balcor and assists with the supervision of
Balcor's Asset Management Group, Transaction Management, Quality Control and
Special Projects.
Daniel A. Duhig (October 1956) joined Balcor in November 1986 and is
responsible for various asset management matters relating to investments made
by Balcor and its affiliated partnerships, including negotiations for
modifications or refinancings of real estate mortgage investments and the
disposition of real estate investments.
David S. Glasner (December 1955) joined Balcor in September 1986 and has
primary responsibility for special projects relating to investments made by
Balcor and its affiliated partnerships and risk management functions. Mr.
Glasner received his J.D. degree from DePaul University College of Law in June
1984.
Josette V. Goldberg (April 1957) joined Balcor in January 1985 and has primary
responsibility for all human resources matters relating to Balcor personnel,
including training and development, employment, salary and benefit
administration, corporate communications and the development, implementation
and interpretation of personnel policy and procedures. Ms. Goldberg also
supervises Balcor's payroll operations and Human Resources Information Systems
(HRIS). In addition, she has supervisory responsibility for Balcor's
Facilities, Corporate and Field Services and Telecommunications Departments.
Ms. Goldberg has been designated as a Senior Human Resources Professional
(SHRP).
G. Dennis Hartsough (October 1942) joined Balcor in July 1991 and is
responsible for asset management matters relating to all investments made by
Balcor and its affiliated partnerships in office and industrial properties.
From July 1989 until joining Balcor, Mr. Hartsough was Senior Vice President of
First Office Management (Equity Group) where he directed the firm's property
management operations in eastern and central United States. From June 1985 to
July 1989, he was Vice President of the Angeles Corp., a real estate management
firm, where his primary responsibility was that of overseeing the company's
property management operations in eastern and central United States.
Lawrence B. Klowden (March 1952) joined Balcor in November 1981 and is
responsible for supervising the administration of the investment portfolios of
Balcor and its loan and equity partnerships. Mr. Klowden is a Certified Public
Accountant and received his M.B.A. degree from DePaul University's Graduate
School of Business.
Alan G. Lieberman (June 1959) joined Balcor in May 1983 and is responsible for
the Property Sales and Capital Markets Groups. Mr. Lieberman is a Certified
Public Accountant.
Lloyd E. O'Brien (December 1945) joined Balcor in April 1987 and has
responsibility for the operations and development of Balcor's Information and
Communication systems. Mr. O'Brien received his M.B.A. degree from the
University of Chicago in 1984.
Brian D. Parker (June 1951) joined Balcor in March 1986 and is responsible for
Balcor's corporate and property accounting, treasury, budget activities and
corporate purchasing. Mr. Parker is a Certified Public Accountant and holds an
M.S. degree in Accountancy from DePaul University and an M.A. degree in Social
Service Administration from the University of Illinois.
John K. Powell, Jr. (June 1950) joined Balcor in September 1985 and is
responsible for Balcor Consulting Group, Inc. which provides real estate
advisory services to Balcor affiliated entities and third party clients. Mr.
Powell received a Master of Planning degree from the University of Virginia.
Jeffrey D. Rahn (June 1954) joined Balcor in February 1983 and has primary
responsibility for Balcor's Asset Management Department. He is responsible for
the supervision of asset management matters relating to equity and loan
investments held by Balcor and its affiliated partnerships. Mr. Rahn received
his M.B.A. degree from DePaul University's Graduate School of Business.
Reid A. Reynolds (April 1950) joined Balcor in March 1981 and is involved with
the asset management of residential properties for Balcor. Mr. Reynolds is a
licensed Real Estate Broker in the State of Illinois.
The directors of Balcor Partners-84 II, Inc. are directors of the General
Partners of two additional limited partnerships each with a class of securities
registered pursuant to Section 12 of the Securities Exchange Act of 1934 or
subject to the requirements of Section 15 (b) of that Act; however, they are
not directors of any company registered as an investment company under the
Investment Company Act of 1940.
(d) There is no family relationship between any of the foregoing officers or
directors.
(f) None of the foregoing officers, directors or employees are currently
involved in any material legal proceedings nor were any such proceedings
terminated during the fourth quarter of 1993.
Item 11. Executive Compensation
The Registrant has not paid and does not propose to pay any compensation,
retirement or other termination of employment benefits to any of the five
mostly highly compensated executive officers of the General Partner.
Item 12. Security Ownership of Certain Beneficial Owners and Management
(a) No person owns of record or is known by the Registrant to own beneficially
more than 5% of the outstanding Limited Partnership Interests of the
Registrant.
(b) Balcor Partners-84 II, Inc. and its shareholders and officers own as a
group the following Limited Partnership Interests in the Registrant.
Amount
Beneficially
Title of Class Owned Percent of Class
Limited Partnership
Interests 95 Interests Less than 1%
Relatives and affiliates of the partners and officers of the General Partner
own 10 Interests.
(c) The Registrant is not aware of any arrangements, the operation of which may
result in a change of control of the Registrant.
Item 13. Certain Relationships and Related Transactions
(a & b) See Note 2 of Notes to Financial Statements for information relating to
the Partnership Agreement and the allocation of distributions and profits and
losses.
See Note 11 of Notes to Financial Statements for additional information
relating to transactions with affiliates.
(c) No management person is indebted to the Registrant.
(d) The Registrant has no outstanding agreements with any promoters.
PART IV
Item 14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K
(a)
(1 & 2) See Index to Financial Statements and Schedule in this Form 10-K.
(3) Exhibits:
(3) The Amended and Restated Agreement and Certificate of Limited Partnership
is set forth as Exhibit 3 to Amendment No. 2 to Registrant's Registration
Statement on Form S-11 dated July 6, 1984 (Registration No. 2-89319), and said
Agreement and Certificate is incorporated herein by reference.
(4) Form of Subscription Agreement set forth as Exhibit 4.1 to Amendment No. 2
of the Registrant's Registration Statement on Form S-11 dated May 16, 1984
(Registration No. 2-89319), and Form of Confirmation regarding Interests in the
Registrant set forth as Exhibit 4.2 to the Registrant's Report on Form 10-Q for
the quarter ended June 30, 1992 (Commission File No. 0-13334) are incorporated
herein by reference.
(b) Reports on Form 8-K:
No reports were filed on Form 8-K during the quarter ended December 31, 1993.
(c) Exhibits: See Item 14(a)(3) above.
(d) Financial Statement Schedules: See Index to Financial Statements and
Schedules in this Form 10-K.
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) 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.
BALCOR REALTY INVESTORS 84-SERIES II,
A REAL ESTATE LIMITED PARTNERSHIP
By: /s/ Allan Wood
Allan Wood
Executive Vice President, Chief
Accounting and Financial Officer
and Director (Principal Accounting
and Financial Officer) of Balcor
Partners-84 II, Inc., the General
Partner
Date: March 18, 1994
Pursuant to the requirements of the Securities Exchange Act of 1934, this
Report has been signed below by the following persons on behalf of the
Registrant and in the capacities and on the dates indicated.
Signature Title Date
President, Chief Executive Officer
(Principal Executive Officer) and
Director of Balcor Partners-84 II,
/s/ Thomas E. Meador Inc., the General Partner March 18,1994
Thomas E. Meador
Executive Vice President, and Chief
Accounting and Financial Officer
and Director (Principal Accounting
and Financial Officer) of Balcor
Partners-84 II, Inc., the General
/s/ Allan Wood Partner March 18, 1994
Allan Wood
INDEX TO FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULE
Report of Independent Accountants
Financial Statements:
Balance Sheets, December 31, 1993 and 1992
Statements of Partners' Capital, for the years ended December 31, 1993, 1992
and 1991
Statements of Income and Expenses, for the years ended December 31, 1993, 1992
and 1991
Statements of Cash Flows, for the years ended December 31, 1993, 1992 and 1991
Notes to Financial Statements
Financial Statement Schedule:
XI - Real Estate and Accumulated Depreciation, as of December 31, 1993
Schedules, other than that listed, are omitted for the reason that they are
inapplicable or equivalent information has been included elsewhere herein.
REPORT OF INDEPENDENT ACCOUNTANTS
To the Partners of
Balcor Realty Investors 84-Series II
A Real Estate Limited Partnership:
We have audited the financial statements and the financial statement schedule
of Balcor Realty Investors 84-Series II, A Real Estate Limited Partnership (A
Maryland Limited Partnership) as listed in the index of this Form 10-K. These
financial statements and the financial statement schedule are the
responsibility of the Partnership's management. Our responsibility is to
express an opinion on these financial statements and the financial statement
schedule based on our audits.
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.
In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Balcor Realty Investors
84-Series II, A Real Estate Limited Partnership at December 31, 1993 and 1992,
and the results of its operations and its cash flows for each of the three
years in the period ended December 31, 1993, in conformity with generally
accepted accounting principles. In addition, in our opinion, the financial
statement schedule referred to above, when considered in relation to the basic
financial statements taken as a whole, presents fairly, in all material
respects, the information required to be included therein.
/s/Coopers & Lybrand
COOPERS & LYBRAND
Chicago, Illinois
March 14, 1994
BALCOR REALTY INVESTORS 84-SERIES II,
A REAL ESTATE LIMITED PARTNERSHIP
(A Maryland Limited Partnership)
BALANCE SHEETS
December 31, 1993 and 1992
ASSETS
1993 1992
------------- -------------
Cash and cash equivalents $ 1,160,704 $ 223,828
Escrow deposits 1,149,671 788,948
Accounts and accrued interest receivable 65,276 230,720
Deferred expenses, net of accumulated
amortization of $1,084,192 in 1993 and
$1,108,141 in 1992 1,064,613 1,091,294
------------- -------------
3,440,264 2,334,790
------------- -------------
Investment in real estate, at cost:
Land 15,412,784 16,496,523
Buildings and improvements 86,867,741 94,111,222
------------- -------------
102,280,525 110,607,745
Less accumulated depreciation 32,387,624 32,387,868
------------- -------------
69,892,901 78,219,877
Investment in real estate in substantive
foreclosure, net of accumulated
depreciation of $8,478,201 in 1992 19,861,720
------------- -------------
Investment in real estate, net of accumulated
depreciation 69,892,901 98,081,597
------------- -------------
$ 73,333,165 $100,416,387
============= =============
LIABILITIES AND PARTNERS' CAPITAL
Loans payable - affiliate $ 7,775,723 $ 8,118,490
Accounts payable 115,493 301,037
Due to affiliates 268,432 168,846
Accrued liabilities, principally interest
and real estate taxes 2,274,720 2,648,600
Security deposits 372,855 504,183
Purchase price, promissory and mortgage
notes payable 84,130,907 120,086,011
------------- -------------
Total liabilities 94,938,130 131,827,167
Affiliates' participation in joint ventures (1,053,382) (957,380)
Partners' capital (87,037 Limited Partnership
Interests issued and outstanding) (20,551,583) (30,453,400)
------------- -------------
$ 73,333,165 $100,416,387
============= =============
The accompanying notes are an integral part of the financial statements.
BALCOR REALTY INVESTORS 84-SERIES II,
A REAL ESTATE LIMITED PARTNERSHIP
(A Maryland Limited Partnership)
STATEMENTS OF PARTNERS' CAPITAL
for the years ended December 31, 1993, 1992 and 1991
Partners' Capital Accounts
-----------------------------------------
General Limited
Total Partner Partners(A)
------------- ------------- -------------
Balance at December 31, 1990 $(19,691,572) $ (953,923) $(18,737,649)
Net loss for the year
ended December 31, 1991 (5,662,553) (56,626) (5,605,927)
------------- ------------- -------------
Balance at December 31, 1991 (25,354,125) (1,010,549) (24,343,576)
Net loss for the year
ended December 31, 1992 (5,099,275) (50,993) (5,048,282)
------------- ------------- -------------
Balance at December 31, 1992 (30,453,400) (1,061,542) (29,391,858)
Net income for the year
ended December 31, 1993 9,901,817 99,018 9,802,799
------------- ------------- -------------
Balance at December 31, 1993 $(20,551,583) $ (962,524) $(19,589,059)
============= ============= =============
(A) Includes a $95,000 investment by the General Partner.
The accompanying notes are an integral part of the financial statements.
BALCOR REALTY INVESTORS 84-SERIES II,
A REAL ESTATE LIMITED PARTNERSHIP
(A Maryland Limited Partnership)
STATEMENTS OF INCOME AND EXPENSES
for the years ended December 31, 1993, 1992 and 1991
1993 1992 1991
------------- ------------- -------------
Income:
Rental and service $ 17,953,526 $ 21,494,257 $ 21,092,058
Interest on short-term
investments 31,346 161,231 192,197
Settlement income 273,294
------------- ------------- -------------
Total income 17,984,872 21,928,782 21,284,255
------------- ------------- -------------
Expenses:
Interest on purchase price,
promissory and mortgage
notes payable 8,287,777 10,864,977 11,895,679
Interest on short-term loans 290,389 281,481 395,535
Depreciation 2,712,857 3,573,761 3,568,791
Amortization of deferred
expenses 441,513 271,755 271,977
Property operating 4,729,076 6,092,794 5,435,882
Maintenance and repairs 1,838,831 2,613,933 2,136,103
Real estate taxes 1,553,880 1,708,931 1,739,666
Property management fees 893,859 1,047,321 1,049,470
Administrative 679,625 653,998 584,826
------------- ------------- -------------
Total expenses 21,427,807 27,108,951 27,077,929
------------- ------------- -------------
Loss before gain on sale of
property, participations in
joint ventures and
extraordinary items (3,442,935) (5,180,169) (5,793,674)
Gain on sale of property 3,606,825
Affiliates' participation in
losses from joint ventures 70,965 80,894 131,121
------------- ------------- -------------
Income (loss) before
extraordinary items 234,855 (5,099,275) (5,662,553)
------------- ------------- -------------
Extraordinary items:
Gain on forgiveness of debt 1,234,276
Gains on foreclosure of
properties 8,432,686
-------------
Total extraordinary items 9,666,962
------------- ------------- -------------
Net income (loss) $ 9,901,817 $ (5,099,275) $ (5,662,553)
============= ============= =============
Income (loss) before
extraordinary items allocated
to General Partner $ 2,349 $ (50,993) $ (56,626)
============= ============= =============
Income (loss) before
extraordinary items allocated
to Limited Partners $ 232,506 $ (5,048,282) $ (5,605,927)
============= ============= =============
Income (loss) before
extraordinary items per
Limited Partnership Interest
(87,037 issued and
outstanding) $ 2.68 $ (58.00) $ (64.41)
============= ============= =============
Extraordinary items allocated
to General Partner $ 96,669 None None
============= ============= =============
Extraordinary items allocated
to Limited Partners $ 9,570,293 None None
============= ============= =============
Extraordinary items per Limited
Partnership Interest (87,037
issued and outstanding) $ 109.95 None None
============= ============= =============
Net income (loss) allocated to
General Partner $ 99,018 $ (50,993) $ (56,626)
============= ============= =============
Net income (loss) allocated to
Limited Partners $ 9,802,799 $ (5,048,282) $ (5,605,927)
============= ============= =============
Net income (loss) per Limited
Partnership Interest (87,037
issued and outstanding) $ 112.63 $ (58.00) $ (64.41)
============= ============= =============
The accompanying notes are an integral part of the financial statements.
BALCOR REALTY INVESTORS 84-SERIES II,
A REAL ESTATE LIMITED PARTNERSHIP
(A Maryland Limited Partnership)
STATEMENTS OF CASH FLOWS
for the years ended December 31, 1993, 1992 and 1991
1993 1992 1991
------------- ------------- -------------
Operating activities:
Net income (loss) $ 9,901,817 $ (5,099,275) $ (5,662,553)
Adjustments to reconcile net
income (loss) to net cash
used in operating activities:
Gain on forgiveness of debt (1,234,276)
Gain on foreclosure of
properties (8,432,686)
Gain on sale of property (3,606,825)
Affiliates' participation
in losses from joint
ventures (70,965) (80,894) (131,121)
Depreciation of properties 2,712,857 3,573,761 3,568,791
Amortization of deferred
expenses 441,513 271,755 271,977
Deferred interest expense 689,421 870,315
Net change in:
Escrow deposits (360,723) 1,166 (288,964)
Accounts and accrued
interest receivable 165,444 81,663 (44,847)
Accounts payable (185,544) (467,175) 554,829
Due to affiliates 99,586 15,662 8,837
Accrued liabilities 341,199 (218,889) 492,315
Security deposits (102,146) (17,016) (22,972)
------------- ------------- -------------
Net cash used in operating
activities (330,749) (1,249,821) (383,393)
------------- ------------- -------------
Investing activities:
Redemption of restricted
investments 2,803,250
Additions to properties (105,150)
Reduction of property basis
due to seller deficit funding 100,000
Proceeds from sale of property 9,385,000
Costs incurred in connection
with sale of real estate (164,056)
------------- -------------
Net cash provided by investing
activities 9,220,944 2,798,100
------------- -------------
Financing activities:
Capital contributions by joint
venture partners - affiliates 114,741 9,452
Distributions to joint venture
partners - affiliates (25,037) (82,416) (63,213)
Proceeds from loans payable -
affiliate 1,086,469 2,383,975 1,285,186
Repayment of loans payable -
affiliate (1,429,236) (1,031,036)
Proceeds from issuance of
mortgage notes payable 13,236,340
Principal payments on purchase
price, promissory and
mortgage notes payable (614,974) (1,311,635) (2,532,368)
Repayments of mortgage notes
payable (19,792,049)
Payment of deferred expenses (414,832) (58,585) (68,828)
------------- ------------ ------------
Net cash (used) in or provided
by financing activities (7,953,319) 1,046,080 (2,400,807)
------------- ------------ ------------
Net change in cash and cash
equivalents 936,876 (203,741) 13,900
Cash and cash equivalents at
beginning of year 223,828 427,569 413,669
------------- ------------- -------------
Cash and cash equivalents at
end of year $ 1,160,704 $ 223,828 $ 427,569
============= ============= =============
The accompanying notes are an integral part of the financial statements.
BALCOR REALTY INVESTORS 84-SERIES II,
A REAL ESTATE LIMITED PARTNERSHIP
(A Maryland Limited Partnership)
NOTES TO FINANCIAL STATEMENTS
1. Accounting Policies:
(a) Depreciation expense is computed using the straight-line and accelerated
methods. Rates used in the determination of depreciation are based upon the
following estimated useful lives:
Years
Buildings, building appurtenances
and land improvements 30
Furniture and fixtures 5
Maintenance and repairs are charged to expense when incurred. Expenditures for
improvements are charged to the related asset account.
Interest incurred while properties were under construction was capitalized.
(b) Deferred expenses consist of loan refinancing and modification fees which
are amortized over the terms of the respective loan agreements.
(c) Cash equivalents include all highly liquid investments with a maturity of
three months or less when purchased.
(d) The Partnership is not liable for Federal income taxes and each partner
recognizes his proportionate share of the Partnership income or loss in his tax
return; therefore, no provision for income taxes is made in the financial
statements of the Partnership.
(e) Properties are classified in substantive foreclosure when the lender has
taken actions that result in the Partnership relinquishing control of the
operations of the property, and/or the General Partner anticipates the property
may be lost through foreclosure. Once a property has been classified in
substantive foreclosure, expenses which are not general obligations of the
Partnership, but rather are liabilities collateralized by an interest in the
property (such as mortgage interest expense and real estate taxes), are
recorded only to the extent such items are paid. The Partnership classified the
Rancho Mirage and Highland Ridge apartment complexes in substantive foreclosure
as of September 30, 1992. These properties were subsequently lost through
foreclosure in March and May 1993, respectively.
2. Partnership Agreement:
The Partnership was organized in February 1983. The Partnership Agreement
provides for Balcor Partners-84 II, Inc. to be the General Partner and for the
admission of Limited Partners through the sale of up to 110,000 Limited
Partnership Interests at $1,000 per Interest, 87,037 of which were sold on or
prior to September 28, 1984, the termination date of the offering.
The Partnership Agreement provides that the General Partner will be allocated
1% of the profits and losses and the Limited Partners will be allocated 99% of
the profits and losses. One hundred percent of Net Cash Receipts available for
distribution shall be distributed to the holders of Interests in proportion to
their participating percentages as of the record date for such distributions.
However, there shall be accrued for the benefit of the General Partner as its
distributive share from operations, an amount equivalent to approximately 1% of
the total Net Cash Receipts being distributed, which will be paid only out of
Net Cash Proceeds. Under certain circumstances, the General Partner may
participate in the Net Cash Proceeds of the sale or refinancing of Partnership
properties. The General Partner's participation is limited to 15% of Net Cash
Proceeds, including its share of accrued Net Cash Receipts, and is subordinated
to the return of Original Capital plus any deficiency in a Cumulative
Distribution of 6% on Adjusted Original Capital to the holders of Interests, as
defined in the Partnership Agreement.
3. Purchase Price, Promissory and Mortgage Notes Payable:
Purchase price, promissory and mortgage notes payable at December 31,1993 and
1992 consisted of the following:
<TABLE>
<CAPTION> Carrying Carrying Interest
Amount Amount Rate on Periodic Estimated Due
Property Pledged of Notes at of Notes at Permanent Payment Balloon Dateof
as Collateral 12/31/93 12/31/92 Loan Terms Payment Balloon
<S> <C> <C> <C> <C> <C> <C>
Butterfield Village
Apts. (A) $ 6,293,109
Highland Ridge Apts.(B) 15,091,585
La Contenta Apts.
(cost $7,787,142)(C)$ 7,194,869(D) 7,250,006 9.50% $ 62,634(E) $6,933,000(F) 1996
Meadow Creek Apts.(G)
(cost $7,057,688) 5,182,477(D) 5,196,375 8.54% 40,131(E) 4,972,000(F) 1998
Park Colony Apts.
(cost $11,750,056)(H) 9,975,000(D) 9,961,623 9.375% 78,125(I) 9,753,000(F) 1999
Rancho Mirage Apts. (J) 12,553,715
Ridgepoint Green Apts.
(cost $9,022,835) 8,579,085 8,579,085 10.75%(K) 76,854(K) 8,579,000(F) 1997
Ridgepoint Way Apts.
(cost $10,235,345) 9,352,022 9,352,022 10.75%(K) 83,779(K) 9,352,000(F) 1997
Ridgetree Apts.
(Phase II)
(cost $11,364,690)(L) 7,914,857 9,482,925 10.05% 68,673(E) 7,370,000(F) 2000
10.05% 1,331(M) 159,000 2000
Rosehill Pointe Apts.
(cost $20,033,970) 16,344,906(D) 16,524,380 7.875% 117,886(E) 13,619,000(F) 1998
9.75%(N) 10,920(M) 1,344,000 1995
Seabrook Apts.
(cost $6,986,278) 5,081,898 5,200,000 7.50%(O) 32,821(O) 5,082,000(F) 1997
Spring Creek Apts.
(cost $8,603,078) 7,091,610 7,091,610 9.25% 54,729(M) 7,092,000(F) 1994
Westwood Village Apts.
(cost $9,439,442) 7,414,183(D) 7,509,576 6.498% 50,638(E) 6,470,000(F) 1998
____________ ____________ 9.75%(N) 1,300(M) 160,000 1995
Total $ 84,130,907 $120,086,011
============ ============
</TABLE>
See notes (A) through (O).
(A) In April 1993, the Partnership sold this property in an all cash sale. See
Note 12 of Notes to Financial Statements for additional information.
(B) Title to this property was relinquished to the lender through foreclosure
in May 1993. See Note 13 of Notes to Financial Statements for additional
information.
(C) This loan was modified during August 1992. See Note 4 of Notes to Financial
Statements for additional information.
(D) The difference between the balloon payments on the previously outstanding
interim financing and the assumed balance on the permanent loans is payable in
accordance with a non-interest bearing promissory note payable in various years
beginning in the year 2000. These amounts on an individual basis do not exceed
$109,000, and are reflected in the "Carrying Amount of Notes at December 31,
1993 and 1992."
(E) Represents monthly principal and interest payments through the due date of
the balloon payment.
(F) This balloon payment will require the sale or refinancing of the property.
(G) This loan was refinanced during May 1993. See Note 4 of Notes to Financial
Statements for additional information.
(H) This loan was modified during December 1993. See Note 4 of Notes to
Financial Statements for additional information.
(I) Represents monthly interest-only payments through January 1, 1996.
Thereafter, monthly principal and interest payments of $84,294 are payable
through the due date of the balloon payment.
(J) Title to this property was relinquished to the lender through foreclosure
in March 1993. See Note 13 of Notes to Financial Statements for additional
information.
(K) Monthly interest-only payments are due through the maturity date. Effective
February 1, 1993, debt service payments on this loan were suspended and the
lender placed the loan in default in February 1993. In April 1993, the
Partnership, through its subsidiaries owning this property, filed for
protection under Chapter 11 of the U.S. Bankruptcy Code. While the bankruptcy
proceedings continue, the Partnership will remit partial debt service payments
to the lender equal to net cash flow from the property. The Partnership and the
lender have engaged in discussions in order to reach an agreement on a
modification of this loan. A resolution has not been reached as of December 31,
1993.
(L) This loan was refinanced during April 1993. See Note 4 of Notes to
Financial Statements for additional information.
(M) Represents monthly interest-only payments through the due date of the
balloon payment.
(N) The second mortgage loans on these properties were modified in April 1990.
The Partnership did not pay or accrue interest through December 31, 1992,
retroactive to August 1, 1988 on the Rosehill Pointe loan and to December 1,
1988 on the Westwood Village loan, and has made interest-only payments at the
original contract rate of 9.75% on both loans beginning February 1, 1993
through the extended maturity date of January 1, 1995.
(O) This loan originally matured on May 1, 1992. In July 1992, the loan was
refinanced and a partial principal paydown of $750,000 was made. The interest
rate is adjusted monthly and the rate disclosed is as of December 31, 1993. See
Note 4 of Notes to Financial Statements for additional information.
Five-year maturities of the purchase price, promissory and notes payable are
approximately as follows:
1994 $ 7,657,000
1995 2,107,000
1996 7,631,000
1997 23,704,000
1998 25,496,000
During 1993, 1992 and 1991, the Partnership incurred interest expense on
purchase price, promissory and mortgage notes payable of $8,287,777,
10,864,977, and $11,895,679 and paid interest expense of $7,888,588,
$10,255,657 and $10,643,001, respectively.
4. Loan Modifications and Refinancings:
(a) In December 1993, the General Partner completed a modification of the loan
collateralized by the Park Colony Apartments, whereby the interest rate was
reduced from 10.25% to 9.375%. The Partnership will make monthly interest-only
payments through January 1, 1996. Thereafter, monthly principal and interest
payments are payable through the extended maturity date of January 1, 1999. The
Partnership paid loan modification fees totaling $142,329 which are being
amortized over the term of the loan.
(b) In May 1993, the Partnership completed the refinancing of the loan
collateralized by the Meadow Creek Apartments. The refinancing resulted in the
Partnership obtaining a new first mortgage loan from an unaffiliated lender in
the amount of $5,200,000. The loan bears interest at 8.54% per annum and
monthly principal and interest payments of $40,131 will be payable through
maturity, June 1, 1998. The Partnership used the proceeds from the new mortgage
loan to repay the prior loan in the amount of $5,178,672. The Partnership paid
refinancing costs of $133,946 which are being amortized over the term of the
loan.
(c) In April 1993, the first mortgage loan collateralized by the Ridgetree II
Apartments was refinanced. The original loan, which had an outstanding balance
of $9,578,078, including accrued interest of $95,153, was repaid for a price of
$8,343,802 which represents a discount to the Partnership of $1,234,276. The
Partnership used proceeds from the new loans of $7,943,500 and made a principal
payment of $400,302 to repay the loan. Lehman Brothers, an affiliate of the
General Partner, acted as firm underwriter for the sale of the Securities
representing ownership of the new loans, and earned underwriting compensation
from a third party in accordance with market practices. The new loans from an
unaffiliated lender consist of a first mortgage loan of $7,784,630 and a second
mortgage loan of $158,870, bear interest at 10.05%, require monthly payments of
principal and interest totaling $70,004 and mature on May 1, 2000. The
Partnership funded capital and operating reserves of $190,000 and paid related
closing costs of $138,557 which are being amortized over the term of the loan.
(d) The mortgage loan collateralized by the La Contenta Apartments matured
October 1, 1991 and the lender agreed not to take action against the
Partnership while an extension of terms was negotiated. In January 1992, the
Partnership, through a subsidiary, filed for protection under Chapter 11 of the
U.S. Bankruptcy Code. During August 1992, the General Partner completed a
modification with the lender, whereby the Partnership will make monthly
payments of principal and interest at a rate of 9.5% through the extended
maturity date of October 1, 1996. As a result of the agreement with the lender,
the Chapter 11 proceedings were dismissed. The Partnership paid loan
modification fees of $34,769 which are being amortized over the term of the
loan.
(e) During July 1992, the General Partner completed the refinancing of the loan
collateralized by the Seabrook Apartments. The original loan, in the amount of
$5,950,000, which was originally financed by a bond issuance, matured on May 1,
1992. This loan was replaced with a conventional loan from the same lender in
the amount of $5,200,000 after a partial paydown of $750,000 was made. The
replacement loan bears interest at a floating rate equal to the greater of the
lender's prime rate plus 1% or the three-month certificate of deposit rate plus
2% through June 1994, at which time it will increase by .5% annually until
maturity, August 15, 1997. Semi-annual payments will be made from a portion of
the property's excess cash flow, which will be applied against the outstanding
principal balance. The Partnership paid loan refinancing fees totaling $23,816
which are being amortized over the term of the loan.
(f) In April 1990, the Partnership completed a modification of the loan
collateralized by the Butterfield Village Apartments, whereby the lender
granted a nine month extension with a new maturity date of January 18, 1991.
The monthly payments were interest-only at an interest rate equal to the
preceeding month's three month Treasury Bill rate plus 3%. The Partnership paid
a fee of approximately $84,000 relating to this extension during January 1991.
During February 1991, the Partnership was granted a second nine month extension
by the lender of this loan with a new maturity date of October 1991. Monthly
payments continued to include interest equal to the preceeding month's three
month Treasury Bill rate plus 3%, but also included principal based on a twenty
year amortization period. The Partnership paid a monthly extension fee of
approximately $9,300 relating to this second extension, which was included in
interest expense. During November 1991, the lender granted a third extension
with a new maturity date of October 31, 1994. The Partnership paid a fee of
approximately $66,000 relating to this extension together with a principal
payment of $100,000. Under the terms of this extension, the Partnership was to
pay principal and interest through maturity equal to the prime rate plus 1%
with a minimum rate of 8% and a maximum rate of 13%.
5. Management Agreements:
As of December 31, 1993, all of the properties owned by the Partnership are
under management agreements with Allegiance Realty Group, Inc. (formerly Balcor
Property Management, Inc.), an affiliate of the General Partner. These
management agreements provide for annual fees of 5% of gross operating
receipts.
6. Seller's Participation in Joint Venture:
Meadow Creek Apartments located in Pineville, North Carolina is owned by a
joint venture between the Partnership and the seller. Consequently, the seller
retains an interest in the property through an interest in the joint venture.
All assets, liabilities, income and expenses of the joint venture are included
in the financial statements of the Partnership with the appropriate deduction
from income, if any, for the seller's participation in the joint venture.
7. Affiliates' Participation in Joint Ventures:
Rosehill Pointe Apartments is owned by a joint venture between the Partnership
and an affiliated partnership. Profits and losses are allocated 61.62% to the
Partnership and 38.38% to the affiliate. In addition, Seabrook Apartments is
owned by a joint venture between the Partnership and two affiliates of the
Partnership. Profits and losses are allocated 83.72% to the Partnership and
16.28% to the affiliates. All assets, liabilities, income and expenses of the
joint ventures are included in the financial statements of the Partnership with
appropriate adjustment of profit or loss for the affiliate's participation in
the joint venture.
8. Settlement Income:
(a) In May 1992, the Partnership reached a settlement with the seller of the
Rosehill Pointe Apartment for proration amounts the seller owed the Partnership
pursuant to the terms of the original management and guarantee agreement. The
joint venture which owns the property received $70,266 in June 1992 and
$140,554 in December 1992, pursuant to the terms of the settlement. Settlement
income of $120,237 was recognized in connection with this transaction. The
Partnership and the seller have no further obligations to one another with
respect to this property.
(b) In June 1992, the Partnership reached a settlement with the seller of the
Ridgetree II Apartments. Under the terms of the settlement, the Partnership
received cash of $157,000, and was relieved of certain other liabilities by the
seller. In addition, the Partnership and seller have released all claims and
causes of action against one another. Settlement income of $153,057 was
recognized in connection with this transaction. The Partnership and the seller
have no further obligations to one another with respect to this property.
9. Tax Accounting:
The Partnership keeps its books in accordance with the Internal Revenue Code,
rules and regulations promulgated thereunder and existing interpretations
thereof. The accompanying financial statements, which are prepared in
compliance with generally accepted accounting principles, will differ from the
tax returns due to the different treatment of various items as specified in the
Internal Revenue Code. The net effect of these accounting differences is that
the net income for 1993 in the financial statements is $9,776,605 less than the
tax income of the Partnership for the same period.
10. Rentals Under Operating Leases:
Minimum rentals under operating leases with lease terms of one year or less
expected to be received in 1994 from the following apartment complexes based on
December 31, 1993 rental and occupancy rates, are approximately as follows:
Occupancy Minimum
Property Rate Rentals
La Contenta Apartments 97% $ 1,418,000
Meadow Creek Apartments 92% 1,345,000
Park Colony Apartments 97% 2,111,000
Ridgepoint Green Apartments 96% 1,610,000
Ridgepoint Way Apartments 93% 1,706,000
Ridgetree Apartments (Phase II) 92% 1,828,000
Rosehill Pointe Apartments 96% 2,995,000
Seabrook Apartments 98% 1,252,000
Spring Creek Apartments 96% 1,646,000
Westwood Village Apartments 95% 1,697,000
-----------
$17,608,000
===========
The Partnership is subject to the usual business risks regarding the collection
of the above-mentioned rentals.
11. Transactions with Affiliates:
Fees and expenses paid and payable by the Partnership to affiliates are:
Year Ended Year Ended Year Ended
12/31/93 12/31/92 12/31/91
Paid Payable Paid Payable Paid Payable
Property manage-
ment fees $866,889 $104,097 $976,555 $77,127 $1,053,345 $81,226
Reimbursement of
expenses to
General Partner
at cost:
Accounting 64,215 5,310 65,890 4,813 54,315 13,467
Data processing 36,471 6,722 41,631 3,428 50,283 3,666
Investment
processing 10,056 831 1,711 125 755 187
Investor com-
munications 8,223 680 10,182 744 7,141 1,770
Legal 16,178 1,338 20,582 1,504 17,439 4,324
Portfolio
management 73,612 8,332 53,175 12,888 50,053 12,409
Other 15,075 1,246 19,106 1,396 10,033 2,487
As of December 31, 1992, the General Partner had advanced $8,118,490 to the
Partnership to provide working capital and meet other Partnership obligations.
During 1993, the Partnership borrowed $1,086,469 from the General Partner for
additional working capital and repaid $1,429,236 of the loan from a portion of
the funds received in connection with the sale of the Butterfield Village
Apartments. As of December 31, 1993, $7,775,723 is outstanding to the General
Partner.
During 1993, 1992 and 1991, the Partnership incurred interest expense of
$290,389, $281,481 and $395,535, respectively, in connection with these loans.
As of December 31, 1993, interest of $139,876 is payable. Interest expense
subsequent to June 30, 1991, was computed at the American Express Company cost
of funds rate plus a spread to cover administrative costs. As of December 31,
1993, this rate was 3.93%. This rate is similar to the Shearson Lehman Brothers
Holdings Inc. cost of funds rate used to compute interest expense to these
loans through June 30, 1991.
As of January 1, 1992, the Partnership had outstanding letters of credit in the
amount of $508,917 which were guaranteed by an affiliate of the General
Partner. These letters of credit were required by the lending institutions of
the mortgage loans collateralized by the Highland Ridge, Seabrook and Ridgetree
II apartment complexes. During 1992, the lender released a $116,667 letter of
credit relating to the Highland Ridge Apartments and the lender on the Seabrook
Apartments drew upon the $92,250 letter of credit relating to this loan. During
1993, the $300,000 guarantee relating to the Ridgetree II Apartments was
released.
The General Partner may continue to provide additional short-term loans to the
Partnership or to fund working capital needs or property operating deficits,
although there is no assurance that such loans will be available. Should such
short-term loans not be available, the General Partner will seek alternative
third party sources of financing working capital. However, the current economic
environment and its impact on the real estate industry make it unlikely that
the Partnership would be able to secure financing from third parties to fund
working capital needs or operating deficits. Should additional borrowings be
needed and not be available either through the General Partner or third
parties, the Partnership may be required to dispose of some of its properties
to satisfy these obligations.
12. Property Sale:
In April 1993, the Partnership sold the Butterfield Village Apartments located
in Tempe, Arizona in an all cash sale for $9,385,000. From the proceeds of the
sale, the Partnership paid $6,269,575 in full satisfaction of the first
mortgage loan collateralized by the property, $140,775 to an unaffiliated party
as a brokerage commission and $23,281 in closing costs. The Partnership
received the remaining proceeds of $2,951,369. Neither the General Partner nor
its affiliates received a commission in connection with the sale. The basis of
the property sold was $5,614,119 (net of accumulated depreciation of
$2,713,101). The Partnership recognized a gain on this sale of $3,606,825 in
the second quarter financial statements.
13. Extraordinary Items:
(a) In April 1993, the Partnership paid $8,343,802 to the lender of the first
mortgage loan collateralized by the Ridgetree II Apartments to fully satisfy
the Partnership's indebtedness. This transaction produced an extraordinary gain
of $1,234,276 on the forgiveness of debt.
(b) In March 1993, title to the Rancho Mirage Apartments located in Phoenix,
Arizona was relinquished to the lender through foreclosure. The Partnership
suspended debt service payments on the mortgage loan collateralized by the
property on July 1, 1991 in an effort to negotiate a modification of the loan.
In October 1991, the loan was placed in default, and in December 1991, a
receiver was appointed. This property was classified as real estate in
substantive foreclosure at December 31, 1992. During the first quarter of 1993,
the Partnership was released of the obligations through foreclosure and wrote
off the mortgage balance of $12,553,714, plus accrued and unpaid interest
expense, and real estate taxes of $583,561, security deposits of $29,182 and
the property basis of $9,206,393 (net of accumulated depreciation of
$4,021,036), resulting in an extraordinary gain on foreclosure of $3,960,064.
(c) In April 1992, the modification period relating to the mortgage loan
collateralized by the Highland Ridge Apartments located in Oklahoma City,
Oklahoma expired and the loan reverted to its previous terms. While negotiating
for a further modification of the loan, the Partnership remitted partial debt
service payments to the lender equal to monthly net cash flow from the
property. During July 1992, the lender filed foreclosure proceedings and
subsequently a receiver was appointed. In May 1993, the property was
relinquished to the lender through foreclosure. This property was classified as
real estate in substantive foreclosure at December 31, 1992. During the second
quarter of 1993, the Partnership was released of the obligations through
foreclosure and wrote-off the mortgage balance of $15,091,584, plus accrued and
unpaid real estate taxes of $36,365, and the property basis of $10,655,327 (net
of accumulated depreciation of $4,457,165), resulting in an extraordinary gain
on foreclosure of $4,472,622.
BALCOR REALTY INVESTORS 84-SERIES II
A REAL ESTATE LIMITED PARTNERSHIP
(A Maryland Limited Partnership)
<TABLE>
SCHEDULE XI - REAL ESTATE AND ACCUMULATED DEPRECIATION
as of December 31, 1993
<CAPTION>
Col. A Col. B Col. C Col. D
Initial Cost CostAdjustments
to Partnership SubsequenttoAcquisition
Buildings Carrying
Encum- and Im- Improve- Costs Reduction
Description brances Land provements ments (a) ofBasis
<S> <C> <C> <C> <C> <C> <C>
La Contenta Apts., 274-
units in Tempe, AZ (d) $1,300,000 $5,875,000 None $612,142 None
Meadow Creek Apts., 250-
units in Pineville, NC (d) 550,000 6,150,000 None 905,804 $(548,116)(f)
Park Colony Apts.,
352-units in
Gwinnett County, GA (d) 1,450,000 9,000,000 $44,720 1,255,336 None
Ridgepoint Green Apts.,
284-units in
Dallas, TX (d) 2,295,000 6,705,000 28,853 961,998 (968,016)(f)
Ridgepoint Way Apts.,
310-units in Dallas, TX (d) 2,515,000 7,268,000 31,577 1,421,133 (1,000,364)(f)
Ridgetree Apts.
(Phase II), 354-units
in Dallas, TX (d) 1,432,000 8,643,000 None 1,289,690 None
Rosehill Pointe Apts.,
498-units in
Lenaxa, KS (d) 2,350,000 15,948,000 None 1,799,487 (63,517)(f)
Seabrook Apts.,
200-units in
Orange County, FL (d) 757,000 5,465,000 None 764,278 None
Spring Creek Apts., 288-
units in Columbus, OH (d) 1,400,000 7,005,000 None 1,054,199 (856,121)(f)
Westwood Apts., 320-
units in Irving, TX (d) 2,265,000 6,914,000 None 1,261,442 (1,001,000)(g)
----------- ----------- -------- ----------- -----------
Total $16,314,000 $78,973,000 $105,150 $11,325,509 $(4,437,134)
=========== =========== ======== =========== ===========
</TABLE>
See Notes (a) through (g).
BALCOR REALTY INVESTORS 84-SERIES II
A REAL ESTATE LIMITED PARTNERSHIP
(A Maryland Limited Partnership)
<TABLE>
SCHEDULE XI - REAL ESTATE AND ACCUMULATED DEPRECIATION
as of December 31, 1993
(Continued)
<CAPTION>
Col. A Col. E Col. F Col. G Col. H Col. I
Gross Amounts at Which Life Upon
Carried at Close of Period Which Depre-
ciation in
Buildings Accumulated Date Date Latest Income
and Im- Total Deprecia- of Con- Acq- Statement
Description Land provements (b)(c) tion(c) struction uired is Computed
<S> <C> <C> <C> <C> <C> <C> <C>
La Contenta Apts., 274-
units in Tempe, AZ $1,301,240 $6,485,902 $7,787,142 $2,603,156 1984 7/83 (e)
Meadow Creek Apts., 250-
units in Pineville, NC 509,743 6,547,945 7,057,688 2,375,102 1985 1/84 (e)
Park Colony Apts.,
352-units in
Gwinnett County, GA 1,451,544 10,298,512 11,750,056 3,924,916 1984 5/83 (e)
Ridgepoint Green Apts.,
284-units in
Dallas, TX 2,066,367 6,956,468 9,022,835 2,676,008 1984 3/83 (e)
Ridgepoint Way Apts.,
310-units in
Dallas, TX 2,270,028 7,965,318 10,235,346 2,986,801 1984 3/83 (e)
Ridgetree Apts.
(Phase II) 354-units
in Dallas, TX 1,432,426 9,932,264 11,364,690 3,717,219 1984 2/83 (e)
Rosehill Pointe Apts.,
498-units in
Lenexa, KS 2,343,930 17,690,040 20,033,970 6,108,028 1985 11/84 (f)
Seabrook Apts.,
200-units in
Orange County, FL 773,470 6,212,808 6,986,278 2,214,294 1985 12/83 (e)
Spring Creek Apts., 288-
units in Columbus, OH 1,262,965 7,340,113 8,603,078 2,758,481 1985 2/84 (e)
Westwood Apts., 320-
units in Irving, TX 2,001,071 7,438,371 9,439,442 3,023,619 1984 3/83 (e)
----------- ----------- ------------ -----------
Total $15,412,784 $86,867,741 $102,280,525 $32,387,624
=========== =========== ============ ===========
</TABLE>
See Notes (a) through (g).
BALCOR REALTY INVESTORS 84-SERIES II,
A REAL ESTATE LIMITED PARTNERSHIP
(A Maryland Limited Partnership)
NOTES TO SCHEDULE XI
(a) Consists of legal fees, appraisal fees, title costs, other related
professional fees and capitalized construction-period interest.
(b) The aggregate cost of land for Federal income tax purposes is $16,253,870
and the aggregate cost of buildings and improvements for Federal income tax
purposes is $78,834,377. The total of the above-mentioned is $95,088,247.
(c) Reconciliation of Real Estate
1993 1992 1991
Balance at beginning of year $138,947,666 $138,947,666 $138,942,516
Additions during the year:
Improvements 105,150
Reductions during the year:
Foreclosure of properties (28,339,921)
Cost of real estate sold (8,327,220)
Seller deficit funding
adjustment (100,000)
------------ ------------ ------------
Balance at end of year $102,280,525 $138,947,666 $138,947,666
============ ============ ============
Reconciliation of Accumulated Depreciation
1993 1992 1991
Balance at beginning of year $40,866,069 $ 37,292,308 $ 33,723,517
Depreciation expense for the
year 2,712,857 3,573,761 3,568,791
Foreclosure of properties (8,478,201)
Accumulated depreciation of
real estate sold (2,713,101)
------------ ------------ ------------
Balance at end of year $ 32,387,624 $ 40,866,069 $ 37,292,308
============ ============ ============
(d) See description of Purchase Price, Promissory and Mortgage Notes Payable in
Note 3 of Notes to Financial Statements.
(e) Depreciation expense is computed based upon the following estimated useful
lives:
Years
Buildings, building appurtenances
and land improvements 30
Furniture and fixtures 5
(f) Guaranteed income earned on properties under the terms of certain
management and guarantee agreements is recorded by the Partnership as a
reduction of the basis of the property to which the guaranteed income relates.
(g) A reduction of basis was made to write down the property to its December
31, 1988 mortgage liability balance (net of an outstanding letter of credit of
$500,000).
