<PAGE>
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.
Form 10-K
Annual Report Pursuant to Section 13 or 15(d)
of the Securities Act of 1934
For the Fiscal Year Ended Commission File Number
December 31, 1996 #33-06419-A
Condev Land Growth Fund '86, Ltd.
---------------------------------
(Exact Name of Registrant as
specified in its charter)
Florida #59-2766359
- ------------------------------- -------------------------------
(State or other jurisdiction (IRS Employer ID #)
of incorporation or
organization)
2487 Aloma Avenue
Winter Park, Florida 32792
- ------------------------------- -------------------------------
(Address of principal executive (Zip Code)
offices)
Registrant's telephone number, including area code (407) 679-1748
--------------
Securities registered pursuant to Section 12(b) of the Act:
None
----
Securities registered pursuant to Section 12(g) of the Act:
None
----
Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 of 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
------- -------
State the aggregate market value of the voting stock held by non-affiliates of
the Registrant:
Not Applicable
--------------
<PAGE>
PART I
Item 1.
Business:
--------
Condev Land Growth Fund '86, Ltd. (the "Partnership") is a Florida limited
partnership formed on April 17, 1986 under the Florida Uniform Partnership
Act. The Partnership was formed for the purpose of acquiring and holding
for investment pre-development land in Central Florida. The partnership
was formed with an initial capital contribution of $1,000 from the general
partner and $1,500 from the initial limited partners. The Partnership
registered with the Securities and Exchange Commission a total of 7,500
units of limited partnership interests ("Units"). Condev Investment
Company, the Managing Dealer, had the right to sell an original amount of
5,000 Units, and up to an additional 2,500 Units pursuant to an over-
allotment option which was exercised.
On April 6, 1987, Condev Associates, on behalf of Condev Land Growth Fund
'86, Ltd., accepted subscriptions for 1,083 units. On April 6, 1987, the
general partner notified Barnett Banks Trust Company, N.A., the Escrow
Agent, to pay the escrowed amount to the Partnership. The net proceeds of
the offering were placed in short term, money-market type instruments
pending investment as described in the Use of Proceeds section of the
Prospectus dated August 27, 1986. Upon receipt of the net proceeds of the
offering, the Amended and Restated Certificate and Agreement of Limited
Partnership was filed with the Florida Secretary of State to admit the
additional Limited Partners and to effect the withdrawal of the Original
Limited Partners.
From April 6, 1987 through December 31, 1987, the general partner accepted
additional subscriptions for 6,417 Units. The Partnership had collected
$7.5 million in Partnership Capital as of December 31, 1987.
As provided under the terms of the Partnership Agreement the Partnership
was to be in existence until December 31, 1993. In accordance with the
Florida Limited Partnership Law and the Partnership Agreement, after
December 31, 1993, the Partnership has been in liquidation with no change
in the status of the limited partners or general partner. The Partnership's
operation will continue until all investments of the Partnership are sold
and proceeds distributed to the partners.
The Partnership purchased nine properties to be held for investment in the
Central Florida area. The Partnership purchased the last parcel on
February 6, 1989. Refer to Item 2. Properties, for full details.
Properties are sold as market conditions and demand permit.
The Partnership has no employees. Messrs. Robert N. Gardner and Joseph J.
Gardner are the general partners of Condev Associates, a Florida general
partnership, which is the general partner of the Partnership (the "General
Partner"). Mr. Robert L. Secrist, Jr. withdrew as a general partner of
Condev Associates on September 1, 1988.
2
<PAGE>
Item 2.
Properties:
----------
Since its inception, the Partnership has acquired nine properties for
investment in the Central Florida area. Five of these properties have been
sold. As of December 31, 1996, the Partnership owned or had an investment
in four properties.
The Limited Partnership Agreement requires an independent appraisal for
each property it purchases, and the acquisition price not to exceed the
appraised value. The appraised values referred to herein are the results
of the appraisal at the time of acquisition.
The following is a summary of all parcels acquired by the Partnership:
Parcel 1:
--------
The Partnership purchased a 1.79 acre commercial parcel of vacant land in
St. Cloud, Florida on November 30, 1987 at a price of $328,100 plus
acquisition costs of $40,741. On August 1, 1987, it contracted to sell this
same parcel to Barnett Bank of Central Florida, N.A. for $476,454. This
simultaneous purchase/sale was closed on November 30, 1987.
Parcel 2:
--------
This is a 2.83 acre parcel of vacant land (zoned commercial) located at the
southeast corner of Curry Ford Road and Chickasaw Trail in southeast Orange
County, Florida. The property was appraised for $371,000. In addition to
the land purchase price, necessary sewer capacity was acquired and a sewer
lift station was built in conjunction with neighboring properties.
<TABLE>
<CAPTION>
Date of Purchase: July 1, 1987
<S> <C>
Purchase Price: $247,250
Additional Capitalized Costs: $ 75,541
</TABLE>
Parcel 3:
--------
This is a 12.54 acre parcel of vacant land located in St. Cloud, Florida
(zoned commercial). The Partnership received an MAI appraisal on the
property estimating the value at the date of purchase to be $880,000.
On August 28, 1994, the Partnership entered into a Purchase Agreement with
Wal-Mart Stores, Inc. providing for the sale of all of this property. This
contract was closed on August 3, 1995. The gross sales price of this parcel
was $1,480,199. After closing expenses, the Partnership received
$1,363,110. A total of $1,350,000 was distributed to limited partners in
October 1995.
3
<PAGE>
Parcel 4:
--------
The Partnership acquired a 6.6 acre parcel of vacant land located at the
southwest corner of State Road 50 and Woodbury Road in East Orange County.
The site is approximately 1/2 mile east of Alafaya Trail and has 635 front
feet on State Road 50 and a depth of 460 feet. The parcel has been zoned
for commercial use and is located near the terminus of the eastern
extension of the East/West Expressway. The Partnership received an MAI
appraisal estimating the property value to be $1 million on the date of
purchase.
On July 25, 1995, the Partnership entered into a contract with a
convenience store operator for the sale of approximately 1.2 acres of this
site. The contract provided for the buyer to construct access roads to
service their site and the balance of the property, as well as water
retention capacity for the entire property. On July 26, 1996, the
Partnership closed on this contract, leaving approximately 5.39 acres at
this location. The Partnership received $360,000 or $8.00 per square foot
for this parcel. After expenses of sale, the Partnership realized net cash
proceeds of $284,244, of which $280,000 was distributed to limited partners
in October, 1996. The balance was retained as partnership reserves.
<TABLE>
<CAPTION>
Date of Purchase: February 1, 1988
<S> <C>
Purchase Price: $ 719,535
Additional Capitalized Costs: $ 19,420
Less: Sale $ (81,013)
----------
Balance: $ 657,942
</TABLE>
Parcel 5:
--------
The Partnership acquired a 33.5 acre parcel of vacant land located on the
south side of State Road 50 in East Orange County. This site is
approximately 1/4 mile east of Alafaya Trail and has 249 front feet on
State Road 50. The Partnership received an MAI appraisal estimating the
value of the property to be $2.35 million.
On December 2, 1993, the Partnership sold approximately 15 acres of this
parcel to Cricket Club Affordable Housing Partners, L.P. for a gross price
of $1,068,750. After costs of the sale, the Partnership received
$988,977.38 of net sales proceeds.
During the first quarter of 1994, the Partnership sold the remaining 18.5
acre parcel at a price of $1,400,000. At closing the Partnership took back
a one-year mortgage for the entire purchase price. The buyer paid all of
the transfer costs. The mortgage was subsequently reduced to $1,375,000 and
the entire balance of the note was repaid in May, 1995.
4
<PAGE>
Parcel 6:
- --------
The Partnership acquired a 7 acre parcel of vacant land located approximately
1,800 feet east of I-95/S.R. 405 interchange on the south side of State Road
405. The property is zoned for commercial use in the City of Titusville,
Florida. The Kennedy Space Center is 4.5 miles from the property on State Road
405. In early 1995, Wal-Mart Stores opened a new outlet directly across S. R.
405 from this property. At the time of acquisition, the Partnership received an
MAI appraisal estimating the value of the property to be $515,000.
In January, the Partnership entered into a Contract for Sale of this property
with a developer who intended to build a retail center for a nationwide building
supplies retailer. This Contract was terminated in September, and the Buyer's
$20,000 deposit on the property was paid to the Partnership. The Partnership
distributed this amount to limited partners in October, 1996.
<TABLE>
<CAPTION>
<S> <C>
Date of Purchase: June 10, 1988
Purchase price: $400,000
Additional Capitalized Costs: $ 20,503
</TABLE>
Parcel 7:
- --------
The Partnership acquired a 59% controlling interest in West 50 Joint Venture,
which purchased a 132.7 acre parcel located in southeast Lake County. The
property was purchased at a price of $2,518,010. The property is approximately
1 1/2 miles west of the Florida Turnpike interchange with State Road 50. The
site has 4,700 front feet on State Road 50. The site is currently zoned
commercial (26 acres) and industrial (107 acres). The property is impacted by
two road projects; the western extension of the East/West Expressway completed
in 1990, and the turnpike exchanges at State Road 50 in Oakland completed in
1992. The Partnership received an MAI appraisal estimating the value of the
property at $2,850,000, indicating an appraised value of $1,681,500 for its 59%
interest.
<TABLE>
<CAPTION>
<S> <C>
Date of Purchase: June 1, 1988
Total Purchase Price: $2,518,010
Additional Capitalized Costs: $ 49,803
Partnership Share (59% Interest) $1,500,919
</TABLE>
Parcel 8:
- --------
The Partnership purchased a 1.04 acre parcel of vacant land located in Seminole
County, Florida. The property has 200 feet of frontage on the west side of
Alafaya Trail and is located 800 feet north of the intersection of Alafaya Trail
and McCulloch Road. The parcel is zoned commercial and was appraised at
$341,250.
5
<PAGE>
During the first quarter of 1994 the Florida Department of Transportation (FDOT)
condemned and took title to this entire parcel. The FDOT paid $455,000 for the
parcel. The Partnership filed suit against the FDOT for additional compensation
for the taking of the property and for legal fees. This suit was settled by
mediation which resulted in an additional $230,000 cash payment by FDOT to the
Partnership. Of this amount $57,500 was used to pay legal fees and $172,500 was
retained by the Partnership. Legal fees totaling $103,000 were recovered in the
first quarter of 1995.
Parcel 9:
- --------
The Partnership purchased, in joint venture with an affiliated partnership,
Condev Land Fund II, Ltd., a 19+ acre tract located immediately north of the
-
University of Central Florida with 622 feet of frontage on McCulloch Road. This
parcel is zoned for up to 212 residential units on 17.65 acres, and 16,880
square feet of professional/office space on 1.45 acres. The Partnership received
an MAI appraisal of $935,000 on this property.
On February 17, 1995, the Partnership entered into a Contract for Sale and
Purchase relating to this property with Royal Apartments USA based in Champaign,
Illinois. The sale was concluded on April 22, 1996. The purchase price for
this parcel was $1,190,000, which included $35,000 paid by the purchaser as
additional consideration to extend the closing date. After expenses of the
sale, the net proceeds realized by the Joint Venture were $1,104,330. A total of
$1,080,000 was distributed to limited partners in May, 1996, $540,000 to limited
partners of Condev Land Fund '86, Ltd., and $540,000 to limited partners of
Condev Land Fund II, Ltd.. The balance was added to Partnership reserves.
Item 3.
Legal Proceedings:
-----------------
As of December 31, 1996, the Partnership was not subject to any pending
legal proceedings.
Item 4.
Submission of Matters to a Vote of Security:
-------------------------------------------
No matter was submitted to Unit Holders for a vote during the year ended
December 31, 1996.
6
<PAGE>
PART II
Item 5.
Markets for Registrant's Common Equity and Related Stockholder Matters:
----------------------------------------------------------------------
(a) All Units of the Partnership have been sold; there has not been a
public secondary market and it is not anticipated that a public secondary
market for the Units will develop.
(b) As of December 31, 1996, there were approximately 645 holders of record
of the Units of the Partnership.
(c) Unit holders received cash distributions totalling $840,000,
$2,625,000, $577,500, $607,500, $128,380 and $22,045 during the years ended
December 31, 1996, 1995, 1994, 1993, 1989 and 1988, respectively. There
were no cash distributions during the years 1992, 1991, and 1990.
Item 6.
Selected Financial Data:
-----------------------
The table below summarizes certain financial information for the
Partnership.
<TABLE>
<CAPTION>
Years Ending December 31,
-------------------------
1992 1991 1990 1989 1988(a) 1987(a)
---- ---- ---- ---- -------- -------
<S> <C> <C> <C> <C> <C> <C>
Revenue $ 859 $ 5,407 $ 14,086 $ 32,806 $ 136,672 $ 120,520
Gain on Sale
of Land -- -- -- -- -- 110,161
Net Income
(Loss) ( 187) ( 103,750) ( 62,711) 80,586 212,647
Total Assets 5,926,899 5,918,693 6,005,780 6,120,930 6,316,452 6,324,965
Partner's
Capital 5,793,636 5,900,693 6,005,780 6,109,530 6,300,621 6,249,560
1993 1994 1995 1996
---- ---- ---- ----
Revenue $ 6,845 $ 6,767 $ 37,420 $ 29,093
Gain on Sale
of Land 395,501 369,702 1,119,841 320,714
Net Income
(Loss) 286,511 282,234 1,056,790 288,717
Total Assets 5,482,579 5,207,313 3,619,103 3,067,820
Partner's
Capital 5,482,579 5,187,313 3,619,103 3,067,820
</TABLE>
7
<PAGE>
(a) Restated. Please refer to Note 7 of the financial statements
contained elsewhere herein.
The above selected financial data should be read in conjunction with the
financial statements and related notes appearing elsewhere in this annual
report.
Item 7.
Management's Discussion and Analysis of Financial Condition and Results of
- --------------------------------------------------------------------------
Operations:
- ----------
January 1, 1996 through December 31, 1996:
During 1996, the General Partner continued to manage the affairs of the
Partnership and placed increased emphasis on the sale of portfolio properties.
The general partner also took steps to improve the properties chances for sale
in the immediate future and to preserve development rights associated with each
property.
In January, the Partnership entered into a Contract for Sale of its 7-acre
parcel located on Rt. 405 in Titusville, Brevard County, Florida, with a
developer who intended to build a retail center for a nationwide building
supplies retailer. This Contract was terminated in September, and the buyer's
$20,000 deposit on the property was paid to the Partnership. The Partnership
distributed this amount to limited partners in October, 1996.
In May 1996, the Partnership distributed $540,000 to the limited partners.
Funds for this distribution came from sale of Condev/McCulloch Road Joint
Venture's property on McCulloch Road in Seminole County. The Partnership holds a
50.1% interest in Condev/McCulloch Road Joint Venture. Please see Item 2.
Properties, Parcel #9. Upon sale of this properety and payment of all related
expenses, Condev/McCulloch Road Joint Venture was terminated as an entity as it
had no further assets or liabilities. Refer to Note 3, Investment in Joint
Ventures, of the Partnership financial statements attached as Exhibit 13A.
In July 1996, the Partnership sold part of Property #4 located on State Road 50
at Woodbury Road in Orange County, Florida. Please see Item 2. Properties. The
Partnership realized net proceeds of $284,244 from this sale. In October, the
Partnership distributed $280,000 to the limited partners, together with the
$20,000 forfeited escrow deposit mentioned in the above paragraph for a total
distribution of $300,000.
8
<PAGE>
For the year ended December 31, 1996, the Partnership reported total revenue of
$349,807, including $193,002 recognized gain on the sale of land, $127,712
equity in income of joint ventures, and $29,093 in interest and other income.
This compares to $1,119,841 recognized gain on the sale of land and $37,420 in
interest and other income for the year ended December 31, 1995. The 1996 gain
on sale of land was the result of the sale of part of the Partnership's land on
State Road 50 and Woodbury Road in Orange County. The equity in income of joint
ventures was the combined effect of the sale of Condev/McCulloch Road Joint
Venture's 19.10 acre parcel of land in Seminole County, Florida offset by
expenses in the two joint ventures of the Partnership. Refer to Item 2,
Properties, Parcels 4 and 9. Total income decreased $807,454 from $1,157,261 in
1995 to $349,807 in 1996, or 69.8%, reflecting a lower level of property sales
for 1996.
Operating expenses totalled $61,090 for the year ended December 31, 1996,
compared to $100,471 the previous year. The primary reason for the decrease was
the reported equity in income of joint ventures during 1996 as opposed to an
equity loss of $23,947 in 1995. Other changes included reduced property taxers
in 1996, which decreased from $43,964 in 1995 to $32,399 in 1996, and a decrease
in amortization, which decreased from $10,240 in 1995 to $3,375 in 1996.
Property taxes will continue to decrease as portfolio properties are sold. As
explained in Note 1 of the accompanying financial statements, organization costs
are allocated to each parcel of land. As sales occur, the related amortization
is recognized. The lower level of amortization recognized in 1996 reflects the
lower level of land sales. All other expense categories remained essentially
level in 1996 from 1995.
Net income reported for the year ended December 31, 1996 was $288,217, a
decrease of 82.1% from the net profit reported for the year ended December 31,
1995 of $1,056,790.
At year-end 1996, total assets of the Partnership were $3,067,820, compared with
$3,619,103 at year-end 1995. This decrease reflects the sale of
Condev/McCulloch Road Joint Venture's 19.10 acre parcel of land in Seminole
County, Florida and part of the Partnership's parcel located on State Road 50 at
Woodbury Road in Orange County, Florida. As the Partnership is currently in the
liquidation stage, assets will continue to decrease as properties are sold. The
Partnership had no liabilities at December 31, 1996. Partners capital declined
from $3,619,103 at December 31, 1995 to $3,067,820 at December 31, 1996, a
decrease of $551,283. This decline resulted from $840,000 in distributions to
limited partners offset by Partnership income of $288,717 for the year.
The business of the Partnership is to own, manage and sell, as market conditions
permit, pre-development land in the Central Florida area. Due to characteristic
uncertainties of the commercial real estate market in Central Florida, it is
difficult to project when individual properties will sell or when the entire
portfolio will be liquidated. Because of these uncertainties, the General
Partner has established reserves to fund real estate taxes, costs associated
9
<PAGE>
with maintaining the properties and other required services such as partnership
administration, accounting and legal. The reserve will be replenished from
future land sales as needed.
For 1997, the General Partner estimates that approximately $30,000 will be
required to pay real estate taxes on the remaining properties held by the
Partnership. In addition, the General Partner estimates that property associated
holding costs, including expenses in West 50 Joint Venture, will total
approximately $42,000 during 1996 and the costs of administration, legal and
accounting will require approximately $13,000. These three categories of
expense, totaling $85,000, will be paid from Partnership reserves which were
$144,871 at 1996 year-end. Should the Partnership not successfully conclude a
property sale in 1997 and add to reserves, reserves would fall to approximately
$59,871 by year-end 1997. At the level of costs associated with the
Partnership's business as set out above, the Partnership has reserves at year-
end 1996 to fund one year and eight months of costs.
The General Partner estimates that three properties will be sold in 1997
resulting in cash to the Partnership in the approximate amount of $2,000,000.
If concluded as estimated, the sale and collection proceeds would result in a
distribution to the limited partners in the approximate amount of $2,000,000.
The General Partner regards the present level of reserves adequate to fund
future expenses and feels the majority of net sale proceeds could be
distributed. If the sale and distribution are concluded as estimated above,
Partnership assets and Partner's Capital would fall to $ 1,691,574.
The General Partner reasonably expects to place three Partnership properties
under contract in 1996 in addition to part of one additional properties.
However, it is expected that the latter contract would not close until 1998. It
is estimated that it will require another three (3) years to complete the sale
of properties held by the Partnership or by Joint Ventures in which the
Partnership is a participant.
The following is a summary of capital resources and investment from inception to
December 31, 1996:
<TABLE>
<CAPTION>
<S> <C>
Gross Proceeds of Offering: $7,500,000
Less: Syndication Costs (914,667)
Capitalized Organizational
expenses (42,748)
----------
Net Proceeds available for
investment in property: $6,542,585
Investments:
Properties $1,401,236
Joint Ventures 1,500,919
----------
Total Investments: $2,902,155
Partnership Reserves: $ 144,871
==========
</TABLE>
10
<PAGE>
January 1, 1995 through December 31, 1995:
During the year, the General Partner continued to manage the affairs of the
Partnership and to emphasize the sale of portfolio properties.
In July 1995, the Partnership distributed $1,275,000 to the Limited Partners.
Funds for this distribution came from repayment of the outstanding $1,375,000
mortgage note relating to Parcel #5. Please see Item 2. Properties. The balance
was added to Partnership reserves.
In August 1995, the Partnership sold Property #3 in St. Cloud, Florida to Wal-
Mart Stores, Inc. The Partnership realized net proceeds of $1,363,110 from this
sale. In October, the Partnership distributed $1,350,000 to the Limited
Partners. The balance was added to Partnership reserves.
For the year ended December 31, 1995, the Partnership reported total revenue of
$1,157,261, including $1,119,841 recognized gain on the sale of land and $37,420
in interest and other income. This compares to $369,702 recognized gain on the
sale of land and $6,767 in interest and other income for the year ended December
31, 1994. The 1995 gain on sale of land was the combined result of the sale
relating to the Partnership's 12.54 acre parcel of land in St. Cloud, Florida
and the repayment of the mortgage note relating to the Partnership's multi-
family land in Orange County, Florida. Refer to Item 2, Properties, Parcels 3
and 5. Total income increased $780,792 from $376,469 in 1994 to $1,157,261 in
1995, or 207%, reflecting a higher level of property sales for 1995.
Operating expenses totalled $100,471 for the year ended December 31, 1995,
compared to $94,235 the previous year. The primary reason for the increase was
an increase in amortization, which increased by $8,216 from $2,024 in 1994 to
$10,240 in 1995, and a small increase in professional fees which rose by $1,773.
As explained in Note 1 of the accompanying financial statements, organization
costs are allocated to each parcel of land. As sales occur, the related
amortization is recognized. The higher level of amortization recognized in 1995
reflects the higher level of land sales. All other expense categories declined
slightly in 1995 from 1994.
Net income reported for the year ended December 31, 1995 was $1,056,790, an
increase of 274.4% from the net profit reported for the year ended December 31,
1994 of $282,234.
At year-end 1995, total assets of the Partnership were $3,619,103, compared with
$5,207,313 at year-end 1994. This decrease reflects the sale of the
Partnership's 12.54 acre parcel of land in St. Cloud, Florida and the repayment
of the mortgage note relating to parcel #5. On the advise of the Partnership's
auditors, the profit on Parcel #5 was deferred until repayment of the mortgage
note because the agreement had a provision for return of the land to the
Partnership under certain circumstances. As the Partnership is currently in the
liquidation stage, assets will continue to decrease as properties are sold. The
Partnership had no liabilities at December 31, 1995. Partners capital declined
from $5,187,313 at December 31, 1994 to $3,619,103 at December 31, 1995, a
decrease of $1,568,210. This decline resulted from $2,625,000 in distributions
to Limited Partners offset by Partnership income of $1,056,790 for the year.
11
<PAGE>
The following is a summary of capital resources and investment from inception to
December 31, 1995:
<TABLE>
<CAPTION>
<S> <C>
Gross Proceeds of Offering: $7,500,000
Less: Syndication Costs ( 914,667)
Capitalized Organizational
expenses ( 42,748)
----------
Net Proceeds available for
investment in property: $6,542,585
Investments:
Properties $1,482,249
Joint Ventures 1,915,817
----------
Total Investments: $3,398,120
Partnership Reserves: $ 196,814
==========
</TABLE>
January 1, 1994 through December 31, 1994:
The Partnership moved into a liquidation mode as of January 1, 1994,
as provided in the Partnership Agreement without change in status of
the Limited Partners or the General Partner. During the year, the
General Partner continued to manage the affairs of the Partnership and
to emphasize the sale of portfolio properties.
In January 1994, the Partnership distributed $405,000 to the Limited
Partners. Funds for this distribution came from payments received from
the Florida Department of Transportation (FDOT) in connection with
their acquisition of the Partnership's 1.04 acre parcel on Alafaya
Trail. At that time, the General Partner felt that the Partnership had
not been adequately compensated for this parcel and concluded that it
was in the best interest of the Partnership to initiate legal action
against the FDOT for additional compensation as provided by Florida
statutes. This action resulted in court-supervised mediation, which
was concluded in September 1994. The final settlement called for an
additional cash payment of $230,000 by the FDOT to the Partnership.
The additional cash payment was received in November, 1994, and
$172,500 was distributed to Limited Partners. The balance was used to
pay legal fees. Legal fees aggregating $103,000 were refunded during
the first quarter of 1995.
During the first quarter of 1994, the Partnership sold the remaining
18.5 acres of a 33.5 acre parcel located in East Orange County,
Florida. At closing, the Partnership took back a one-year mortgage
note for the entire purchase price. The buyer paid all of the transfer
costs. The buyer subsequently paid $25,000 on this note, reducing the
outstanding balance to $1,375,000. On advice of the Partnership's
12
<PAGE>
accountants, no profit will be recorded in the Partnership's books
until payment in full of the note has been received by the
Partnership, since there is a provision in the agreement that provides
for the property to be reconveyed to the Partnership under certain
circumstances. The buyer notified the Partnership of its intent to pay
the entire outstanding balance on the mortgage note in the first
quarter of 1995.
In August the Partnership entered into a Purchase Agreement with a
nationally recognized retailer for the sale of a 12.54 acre site in
St. Cloud, Florida. This transaction was successfully concluded on
August 3, 1995.
For the year ended December 31, 1994, the Partnership reported total
income of $376,469, including $369,702 recognized gain on the sale of
land and $6,767 in interest and other income. This compares to
$395,501 recognized gain on the sale of land and $6,845 in interest
and other income for the year ended December 31, 1993. The 1994 gain
on sale of land was the net result of the sale relating to the
Partnership's 1.04 acre parcel of land in Seminole County, Florida.
Refer to Item 2, Properties, Parcel 8. Total income decreased $25,644
from $402,346 in 1993 to $376,469 in 1994, or 6.4%, reflecting a lower
level of property sales for 1994.
Operating expenses totalled $94,235 for the year ended December 31,
1994, compared to $115,835 the previous year. The primary reason for
the decrease was a reduction in Taxes and Permits, which declined from
$59,969 in 1993 to $44,156 in 1994. This is the result of having sold
properties during both years, reducing real estate taxes. This trend
can be expected to continue as the portfolio is liquidated. The other
significant change was in interest expense, which totalled $9,044 in
1993 and was eliminated in 1994. This occurred because the General
Partner was repaid advances made to the Partnership in 1993 from
proceeds received from property sales. The other expense categories
remained essentially unchanged from the prior year.
The net income reported for the year ended December 31, 1994 was
$282,234, virtually unchanged from the net profit reported for the
year ended December 31, 1993 of $286,511.
At year-end 1994, total assets of the Partnership were $5,207,313,
compared with $5,482,579 at year-end 1993. This decrease reflects the
sale of the 1.04 acre parcel of land to the FDOT. As the Partnership
is currently in the liquidation stage, assets will continue to
decrease as properties are sold. Liabilities at December 31, 1994 were
$20,000 which was the deposit held pending the payment of the
Partnership's mortgage note relating to Parcel 5. There were no
outstanding liabilities as of December 31, 1993. Partners capital
declined from $5,482,579 at December 31, 1993 to $5,187,313 at
13
<PAGE>
December 31, 1994, a decrease of $295,266. This decline resulted from
$577,500 in distributions to Limited Partners offset by Partnership
income of $282,234 for the year.
The following is a summary of capital resources and investment from
inception to December 31, 1994:
<TABLE>
<CAPTION>
<S> <C>
Gross Proceeds of Offering: $7,500,000
Less: Syndication Costs ( 914,667)
Capitalized Organizational
expenses ( 42,748)
----------
Net Proceeds available for
investment in property: $6,542,585
Investments:
Properties $3,048,065
Joint Ventures 1,911,489
----------
Total Investments: $4,959,554
Partnership Reserves: $ 110,350
==========
</TABLE>
Item 8.
Financial Statement and Supplementary Data:
------------------------------------------
See Index to Financial Statements and Financial Statement Schedules on
Page F-1.
Item 9.
Changes in and Disagreements with Accountants on Accounting and
---------------------------------------------------------------
Financial Disclosure:
--------------------
There were no disagreements on accounting and financial disclosures
required to be disclosed by Item 304 of Regulation S-K. During the
year 1989 the General Partner elected to change auditors for the
Partnership.
During 1992 the General Partner elected to change auditors for the
Partnership to save on audit costs. There were no disagreements with
either KPMG, the prior auditors, or the new auditor, Osburn, Henning
and Company with respect to accounting or financial disclosures
required to be disclosed by Item 304 of Regulation S-K.
14
<PAGE>
PART III
Item 10.
Directors and Executive Officers of the Registrant
--------------------------------------------------
(a) The Registrant does not have a Board of Directors. Condev
Associates, A Florida general partnership consisting of Messrs. Robert
N. Gardner and Joseph J. Gardner is the General Partner of the
Partnership.
(b), (c), and (e)
The background and experience of the partners of the General Partner
are as follows:
Robert N. Gardner, age 62 has been president, a director and
-----------------
shareholder of Condev Corporation and it's predecessors since 1961. A
Florida licensed real estate broker and Class A Contractor, he serves
on the boards of directors of Barnett Bank of Central Florida, N.A.,
and Schroeder-Manatee, Inc.
Joseph J. Gardner, age 59 has been an officer, a director and
-----------------
shareholder of Condev Corporation and its predecessors since 1961.
Prior to joining Condev Corporation, he was employed in the land
department of Continental Oil Company. Mr. Gardner is a licensed real
estate broker.
Condev Corporation, which has its offices located at the same address
of the General Partner and Partnership, has been operating in the
Florida real estate market since 1961. It has two active affiliates.
PCD, Inc. is a development company specializing in horizontal land
development. Condev Realty, Inc. is a Florida licensed real estate
broker which concentrates on site acquisition, land assemblage and
land investment.
Item 11.
Executive Compensation
----------------------
(a), (b), (c) and (d)
The Registrant has not paid and does not plan to pay any executive
compensation to the General Partners or their affiliates (other than
described in Item 13 below).
(e) The Partnership Agreement provides the following:
If a General Partner is removed, he has the option of becoming a
Special Limited partner with respect to his interest at the time of
15
<PAGE>
removal or requiring the successor General Partner to purchase his
interest at its then fair market value determined by mutual agreement
between them or by arbitration if they fail to agree. The Registrant
will automatically continue if there is a General Partner remaining
upon such removal, and may continue if the Limited Partners elect a
successor General Partner prior to such removal if there would be no
remaining General Partner upon such removal.
Item 12.
Security Ownership of Certain Beneficial Owners and Management:
--------------------------------------------------------------
(a) The following is a list of persons who are known to the
Registrant to be the beneficial owners of more than 5% of the total
units outstanding as of December 31, 1995:
<TABLE>
<CAPTION>
Name and Address of Amount & Nature Percent of
Title of Class Beneficial Owner of Beneficial Owner Class
- -------------- -------------------------- ------------------- ----------
<S> <C> <C> <C>
Unit Holder Jody B. Burgoon Trust 25 units
Richard A. Burgoon, TTEE
Susan A. Burgoon Trust 60 units
Richard A. Burgoon, TTEE
Richard A. Burgoon 60 units
Richard A. Burgoon CUST FBO 70 units
Richard Burgoon, FL UGMA
Richard R. Burgoon and 440 units
Patricia B. Burgoon, JTWRS
393 Whooping Loop #1403
Altamonte Springs, FL 32701
---------
655 units 8.73%
Unit Holder Bishop Norbert M. Dorsey 500 units 6.67%
TTEE, FBO Diocese of Orlando
Pension Plan #02132-66-0
Post Office Box 1800
Orlando, FL 32802
</TABLE>
16
<PAGE>
(b) The following is a list of units beneficially owned by all
partners of the General Partner as of December 31, 1995:
Unit Holder Robert N. and Patricia 30 units .04%
Gardner
1014 Temple Grove
Winter Park, FL 32789
(c) There are no arrangements known to the registrant, including any
pledge by any person of securities of the registrant or any of its
parents or affiliates, the operation of which may at a subsequent date
result in a change in control of the registrant.
Item 13.
Certain Relationships and Related Transactions
----------------------------------------------
(a), (b) and (c)
The partnership agreement permits the general partner or affiliate to
receive an acquisition fee or a real estate commission from sellers in
an amount not to exceed 5% of the gross purchase price of land
purchased by the partnership, so long as the total acquisition fee,
including that paid to unaffiliated parties, does not exceed 10% of
the gross purchase price. No acquisition fee was paid during the
years ended December 31, 1996, 1995 and 1994 as no properties were
purchased.
When properties are sold, under conditions set out in the Partnership
Agreement, an affiliate of the General Partner may be paid real estate
commissions in amounts customarily charged by others rendering similar
services with such commissions plus commissions paid to non-affiliates
not to exceed 10% of the gross sales price. No real estate
commissions were paid to a General Partner affiliate during the years
ended December 31, 1996, 1995, or 1994.
The general partner is obligated to loan up to $100,000 to the
Partnership during its term to make working capital requirements.
During the years ended December 31, 1992, and 1991 such loans amounted
to $133,263, and $18,000 respectively. From proceeds of the 1993 land
sale, these amounts, plus accrued interest at prime plus 1%, were
repaid. Therefore, the general partner has no further obligation to
make loans to the Partnership. No such loans were made to the
Partnership during the years ended December 31, 1996, 1995, or 1994.
Pursuant to the Partnership agreement, the general partner earned
certain fees for administration and management services provided.
Such fees amounted to $7,740 for each of the years ended December 31,
1996, 1995 and 1994.
17
<PAGE>
PART IV
Item 14.
Exhibits, Financial Statements, Schedules and Reports on Form 8-K
-----------------------------------------------------------------
previously filed:
----------------
(a) (1 and 2) See Index to Financial Statements and Financial
Statement Schedules on Page F-1.
(c) Exhibits:
(1) Managing Dealer Agreement *
(1.1) Form of Soliciting Dealer Agreement *
(1.2) Escrow Agreement *
(4) Limited Partnership Agreement and Certificate *
(4.1) Amended and Restated Limited Partnership Agreement
@
(10.1) Contract for Purchase and Sale between Registrant
and Barnett Bank of Central Florida, N.A. dated
August 11, 1987 @
(10.2) Contract for Purchase and Sale between Registrant
and Jesse C. Maxwell and Kenneth M. Wright dated
April 1, 1987 @
(10.3) Contract for Purchase and Sale between Registrant
and Wayne Schoolfield, Trustee, dated June 24, 1987
@
(10.4) Contract for Purchase and Sale between Registrant
and Joost P. Zyerveld, Trustee, dated October 16,
1987 @
(10.5) Contract for Purchase and Sale between Registrant
and the Estate of William Bennet Calvert and
Eleanor Johnson, Personal Representative, dated
October 9, 1987 @
(10.6) Contract for Purchase and Sale between Registrant
and Florida NASA Corridor Limited Partnership,
John T. Snipes, General Partner, dated July 29,
1987 @
(10.7) Contract for Purchase and Sale between Registrant
and J. L. Mason Group of Central Florida, Inc.
dated September 2, 1988#
(10.8) Contract for Purchase and Sale between Condev Land
Growth Fund '86, Ltd. and R. Lance Walker and
Newport Equity, Inc., A Florida Corporation, dated
February 16, 1988#
(10.9) Joint Venture Agreement between Condev West 50,
Ltd. and Condev Land Growth Fund '86, Ltd. dated
February 16, 1988#
(10.10) Contract for Purchase and Sale between Registrant
and Ann Eva Polacek, Trustee dated December 8,
1988#
18
<PAGE>
* Incorporated by reference to the exhibits to the
Registration Statement No. 33-06419 effective August 27,
1986.
@ Incorporated by reference to the exhibits to Form 10-K
submitted for the fiscal year ended December 31, 1987.
# Incorporated by reference to the exhibits to Form 10-K,
submitted for the fiscal year ended December 31, 1989.
(13) Annual Report to Security Holders The Annual Report to Unit
---------------------------------
Holders is in the form of a year end report attached as
Exhibit B.
19
<PAGE>
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 of the undersigned, thereunto duly authorized.
CONDEV ASSOCIATES, General Partner
Date: February 25, 1997 By:Robert N. Gardner
-------------------- ----------------------------
Robert N. Gardner, Partner
Date: February 25, 1997 By:Joseph J. Gardner
-------------------- ----------------------------
Joseph J. Gardner, Partner
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 the capacities and on the date indicated.
CONDEV ASSOCIATES, General Partner
Robert N. Gardner February 25, 1997
- --------------------------------- -------------------
Robert N. Gardner, Partner Date
Joseph J. Gardner February 25, 1997
- --------------------------------- -------------------
Joseph J. Gardner, Partner Date
20
<PAGE>
SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS FILED PURSUANT TO SECTION
15(d) OF THE ACT BY REGISTRANTS WHICH HAVE NOT REGISTERED SECURITIES PURSUANT TO
SECTION 12 OF THE ACT.
INDEX TO FINANCIAL STATEMENTS
AND
FINANCIAL SCHEDULES
Condev Land Growth Fund '86, Ltd.
Financial Report - December 31, 1996 13A
West 50 Joint Venture
Financial Report - December 31, 1996 13B
Financial Data Schedule Worksheet for
Condev Land Growth Fund '86, Ltd.
December 31, 1996 and 1995 13C
Annual Report to Limited Partners B
21
<PAGE>
CONDEV LAND GROWTH FUND '86, LTD.
(A FLORIDA LIMITED PARTNERSHIP)
FINANCIAL REPORT
DECEMBER 31, 1996
<PAGE>
C O N T E N T S
Page
INDEPENDENT AUDITORS' REPORT 1
FINANCIAL STATEMENTS
Balance sheets 2
Statements of operations 3
Statements of partners' capital 4
Statements of cash flows 5
Notes to financial statements 6 - 11
<PAGE>
INDEPENDENT AUDITORS' REPORT
----------------------------
January 16, 1997
The Partners
Condev Land Growth Fund '86, Ltd.
Winter Park, Florida
We have audited the accompanying balance sheets of Condev Land Growth Fund
'86, Ltd. (a Florida Limited Partnership) as of December 31, 1996 and 1995, and
the related statements of operations, partners' capital, and cash flows for each
of the three years in the period ended December 31, 1996. These financial
statements are the responsibility of the General Partner. Our responsibility is
to express an opinion on these financial statements 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 Condev Land Growth Fund '86,
Ltd. as of December 31, 1996 and 1995, and the results of its operations and its
cash flows for each of the three years in the period ended December 31, 1996, in
conformity with generally accepted accounting principles.
- 1 -
<PAGE>
CONDEV LAND GROWTH FUND '86, LTD.
(A Florida Limited Partnership)
BALANCE SHEETS
December 31, 1996 and 1995
<TABLE>
<CAPTION>
1996 1995
---------- ----------
<S> <C> <C>
ASSETS
Cash and cash equivalents $ 144,871 $ 196,814
Land, at cost (Note 2) 1,401,236 1,482,249
Investment in joint ventures (Note 3) 1,500,919 1,915,871
Organization costs, less accumulated
amortization of $21,954 in 1996
and $18,579 in 1995 20,794 24,169
---------- ----------
$3,067,820 $3,619,103
========== ==========
LIABILITIES AND PARTNERS' CAPITAL
Liabilities $ - $ -
---------- ----------
Partners' capital
General partner 3,966 4,516
Limited partners 3,063,854 3,614,587
---------- ----------
Total partners' capital 3,067,820 3,619,103
---------- ----------
$3,067,820 $3,619,103
========== ==========
</TABLE>
The Notes to Financial Statements are an integral part of these statements.
- 2 -
<PAGE>
CONDEV LAND GROWTH FUND '86, LTD.
(A Florida Limited Partnership)
STATEMENTS OF OPERATIONS
Years Ended December 31, 1996, 1995 and 1994
<TABLE>
<CAPTION>
1996 1995 1994
--------- ---------- ---------
<S> <C> <C> <C>
Revenue:
Gain on land sale $193,002 $1,119,841 $369,702
Equity in income of joint ventures 127,712 - -
Interest income 7,968 36,395 5,942
Forfeited deposits 20,000 - -
Other income 1,125 1,025 825
-------- ---------- --------
349,807 1,157,261 376,469
-------- ---------- --------
Expenses:
Taxes and permits 32,399 43,964 44,156
Office expenses 13,035 11,837 12,785
Professional fees 11,821 10,241 8,468
Amortization 3,375 10,240 2,024
Other expenses 460 242 1,386
Equity in losses of joint ventures - 23,947 25,416
-------- ---------- --------
61,090 100,471 94,235
-------- ---------- --------
Net income (loss) $288,717 $1,056,790 $282,234
======== ========== ========
</TABLE>
The Notes to Financial Statements are an integral part of these statements.
- 3 -
<PAGE>
CONDEV LAND GROWTH FUND '86, LTD.
(A Florida Limited Partnership)
STATEMENTS OF PARTNERS' CAPITAL
Years Ended December 31, 1996, 1995 and 1994
<TABLE>
<CAPTION>
General Limited
Partner Partners Total
-------- ------------ ------------
<S> <C> <C> <C>
Balances, December 31, 1993 $6,022 $ 5,476,557 $ 5,482,579
Net income (loss) (875) 283,109 282,234
Distributions - (577,500) (577,500)
------ ----------- -----------
Balances, December 31, 1994 5,147 5,182,166 5,187,313
Net income (loss) (631) 1,057,421 1,056,790
Distributions - (2,625,000) (2,625,000)
------ ----------- -----------
Balances, December 31, 1995 4,516 3,614,587 3,619,103
Net income (loss) (550) 289,267 288,717
Distributions - (840,000) (840,000)
------ ----------- -----------
Balances, December 31, 1996 $3,966 $ 3,063,854 $ 3,067,820
====== =========== ===========
</TABLE>
The Notes to Financial Statements are an integral part of these statements.
- 4 -
<PAGE>
CONDEV LAND GROWTH FUND '86, LTD.
(A Florida Limited Partnership)
STATEMENTS OF CASH FLOWS
Years Ended December 31, 1996, 1995 and 1994
<TABLE>
<CAPTION>
1996 1995 1994
---------- ------------ ----------
<S> <C> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss) $ 288,717 $ 1,056,790 $ 282,234
Adjustments to reconcile net income
(loss) to net cash provided by
(used in) operating activities:
Gain on land sale (193,002) (1,119,841) (369,702)
Equity in (income) losses of
joint ventures (127,712) 23,947 25,416
Amortization 3,375 10,240 2,024
Increase (decrease) in:
Deposits on land - (20,000) 20,000
--------- ----------- ---------
Net cash provided by (used in)
operating activities (28,622) (48,864) (40,028)
--------- ----------- ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from land sales, net of
closing costs 308,149 2,790,092 597,416
Land acquisitions and related costs (34,135) (1,435) (9,932)
Investment in joint ventures (8,737) (28,329) (26,327)
Distributions from joint ventures 551,402 - -
--------- ----------- ---------
Net cash provided by (used in)
investing activities 816,679 2,760,328 561,157
--------- ----------- ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
Distributions to partners (840,000) (2,625,000) (577,500)
--------- ----------- ---------
Net increase (decrease) in
cash and cash equivalents (51,943) 86,464 (56,371)
CASH AND CASH EQUIVALENTS, BEGINNING 196,814 110,350 166,721
--------- ----------- ---------
CASH AND CASH EQUIVALENTS, ENDING $ 144,871 $ 196,814 $ 110,350
========= =========== =========
</TABLE>
The Notes to Financial Statements are an integral part of these statements.
- 5 -
<PAGE>
CONDEV LAND GROWTH FUND '86, LTD.
(A Florida Limited Partnership)
NOTES TO FINANCIAL STATEMENTS
Note 1. Summary of Significant Accounting Policies
Organization
------------
Condev Land Growth Fund '86, Ltd. (the Partnership) is a Florida
Limited Partnership formed on April 17, 1986 under the Florida Uniform
Partnership Act. The Partnership was formed for the purpose of
acquiring and holding predevelopment land in Central Florida for
investment. The Partnership was formed with an initial capital
contribution of $1,000 from the general partner, Condev Associates, and
the issuance of 7,500 units of limited partnership interest at $1,000
per unit.
The terms of the partnership agreement provided that the Partnership
would continue in existence until December 31, 1993. However, the
Partnership's operation will continue until all investments of the
Partnership are sold and proceeds distributed to the partners.
Use of Estimates
----------------
In preparing the financial statements, management is required to make
estimates and assumptions that affect the reported amounts of assets
and liabilities as of the date of the financial statements and revenues
and expenses for the period. Actual results may differ significantly
from those estimates.
Cash and Cash Equivalents
-------------------------
The Partnership considers all highly liquid debt instruments purchased
with a maturity of three months or less to be cash equivalents. At
December 31, 1996, cash and cash equivalents include $92,715 invested
in Emerald Treasury Cash Fund.
Organization Costs
------------------
The Partnership has capitalized all organization costs. Upon sale of
land, each parcel is allocated a portion of these costs based on the
ratio of total acquisition cost to the net proceeds of the offering
available to purchase properties for investment. The accompanying
statements of operations include $3,375, $10,240 and $2,024 of
amortization of organization costs resulting from the sales of land
during the years ended December 31, 1996, 1995 and 1994, respectively.
For tax purposes, the Partnership amortized organization costs over
five years.
CONTINUED ON NEXT PAGE
- 6 -
<PAGE>
CONDEV LAND GROWTH FUND '86, LTD.
(A Florida Limited Partnership)
NOTES TO FINANCIAL STATEMENTS
Note 1. Summary of Significant Accounting Policies - (Continued)
Land
----
Land is stated at the lower of cost or fair value. Costs that clearly
relate to land development projects are capitalized. Interest costs,
real estate taxes and insurance are capitalized while development is in
progress. When development is complete, these costs are expensed.
Investments in Joint Venture
----------------------------
Investments in joint ventures are accounted for using the equity
method.
Income Taxes
------------
Rather than being a taxable entity, the Partnership functions as a
conduit for income tax purposes. As such, the Partnership files an
information tax return on which it allocates its revenue and expenses
among the partners as required by the partnership agreement. The
partners are required to report such items on their individual income
tax returns.
Note 2. Land
At December 31, 1996 and 1995, land consisted of the following:
<TABLE>
<CAPTION>
1996 1995
---------- ----------
<S> <C> <C>
2.83 acre parcel (zoned commercial)
in southeast Orange County, Florida $ 322,791 $ 322,791
7 acre parcel (zoned commercial)
in Brevard County, Florida 420,503 420,503
6.61 acre parcel (zoned commercial)
in Orange County, Florida - 1.03
acres sold in 1996 657,942 738,955
---------- ----------
$1,401,236 $1,482,249
========== ==========
</TABLE>
- 7 -
<PAGE>
CONDEV LAND GROWTH FUND '86, LTD.
(A Florida Limited Partnership)
NOTES TO FINANCIAL STATEMENTS
Note 3. Investment in Joint Ventures
The Partnership is a party to two joint ventures which have investments
in land. The Partnership's investment in the joint ventures as of
December 31, and its equity in losses of the joint ventures for the years
then ended are as follows:
<TABLE>
<CAPTION>
Condev/
McCulloch
West 50 Road
Joint Joint
Venture Venture Total
---------- ----------- -----------
<S> <C> <C> <C>
Investment:
1996 $1,500,919 $ - $1,500,919
1995 1,515,009 400,862 1,915,871
1994 1,510,319 401,170 1,911,489
Equity in (income) losses:
1996 $ 19,676 $(147,388) $ (127,712)
1995 18,802 5,145 23,947
1994 20,266 5,150 25,416
</TABLE>
The Partnership owns a 59% interest in West 50 Joint Venture (a Florida
Joint Venture) (the Joint Venture) whose purpose is to acquire and hold a
133 acre parcel of land in Lake County, Florida for investment purposes.
The remaining 41% interest is owned by Condev West 50, Ltd., an affiliate
of the Partnership's general partner. The Partnership's investment is
carried at its equity in the net underlying assets. A summary of the
assets, liabilities, and venturers' capital of the Joint Venture at
December 31, 1996 and 1995 is as follows:
<TABLE>
<CAPTION>
1996 1995
---------- ----------
Assets
------
<S> <C> <C>
Cash $ 6,050 $ 9,981
Miscellaneous receivable - -
Investment in land 2,575,294 2,557,832
---------- ----------
$2,581,344 $2,567,813
========== ==========
Liabilities and Venturers' Capital
----------------------------------
Liabilities $ 37,413 $ -
Venturers' capital 2,543,931 2,567,813
---------- ----------
$2,581,344 $2,567,813
========== ==========
</TABLE>
The Joint Venture had revenue of $6,300, $7,950 and $3,000 during the
years ended December 31, 1996, 1995 and 1994, respectively, and net loss
of $33,348, $31,868 and $34,349 respectively.
CONTINUED ON NEXT PAGE
- 8 -
<PAGE>
CONDEV LAND GROWTH FUND '86, LTD.
(A Florida Limited Partnership)
NOTES TO FINANCIAL STATEMENTS
Note 3. Investment in Joint Ventures - (Continued)
The Partnership owned a 50.1% interest in Condev/McCulloch Road Joint
Venture (a Florida Joint Venture) (the Joint Venture) whose purpose was
to acquire and hold a 19 acre parcel of land in Seminole County, Florida
for investment purposes. The remaining 49.9% interest was owned by
Condev Land Fund II, Ltd., an affiliate of the Partnership's general
partner. The Partnership's investment was carried at its equity in the
net underlying assets.
During the year ended December 31, 1996, the Joint Venture sold its
parcel of land and recognized a gain of $300,900. The Joint Venture made
a complete distribution to its venturers of $1,100,602, of which the
Partnership received $551,402, thereby terminating the Joint Venture.
A summary of the assets, liabilities and venturers' capital of the Joint
Venture at December 31, 1996 and 1995 is as follows:
<TABLE>
<CAPTION>
1996 1995
----- ---------
<S> <C> <C>
Assets
------
Cash $ - $ 345
Investment in land - 801,216
----- --------
$ - $801,561
===== ========
Liabilities and Venturers' Capital
----------------------------------
Liabilities $ - $ 1,439
Venturers' capital - 800,122
----- --------
$ - $801,561
===== ========
</TABLE>
The Joint Venture had revenue of $300,900 and net income of $295,826
during the year ended December 31, 1996. The Joint Venture had no
revenue during either of the years ended December 31, 1995 or 1994, and
the net loss for each year was $10,270 and $10,280 respectively.
Note 4. Allocations and Distributions to Partners
Operations (excluding land sales)
---------------------------------
Pursuant to the partnership agreement, cash flow and profits and losses
from operations are allocated and distributed 99% to the limited partners
and 1% to the general partner. No distributions attributable to cash
flow were made during the years ended December 31, 1996, 1995 or 1994.
CONTINUED ON NEXT PAGE
- 9 -
<PAGE>
CONDEV LAND GROWTH FUND '86, LTD.
(A Florida Limited Partnership)
NOTES TO FINANCIAL STATEMENTS
Note 4. Allocations and Distributions to Partners - (Continued)
Land sales
----------
With respect to disposition of parcels of land, the allocations and
distributions shall be made as follows:
1. To the limited partners, an amount equal to the Partnership's cost of
the parcel disposed of;
2. To the limited partners, an amount equal to real estate taxes, and
organization and syndication expenses allocable to the parcel
disposed of;
3. To the limited partners, an amount equal to 10% per year non-
compounded return on such distributions minus previous distributions
of cash flows;
4. To the general partner and limited partners, 20% and 80%,
respectively, of the net cash proceeds after the above distributions.
For the purposes of making the above described computations, the
Partnership books will be deemed to close as of the month-end closest to
the date of sale.
The limited partners received distributions of $840,000, $2,625,000 and
$577,500 attributable to net cash proceeds from the sales of land during
the years ended December 31, 1996, 1995 and 1994 respectively.
Note 5. Related Party Transactions
The partnership agreement permits the general partner or its affiliates
to receive an acquisition fee or a real estate commission from sellers in
an amount not to exceed 5% of the gross purchase price of land purchased
by the Partnership, so long as the total acquisition fee, including that
paid to unaffiliated parties, does not exceed 10% of the gross purchase
price. No acquisition fees were paid in 1996, 1995 or 1994, as no
properties were purchased.
CONTINUED ON NEXT PAGE
- 10 -
<PAGE>
CONDEV LAND GROWTH FUND '86, LTD.
(A Florida Limited Partnership)
NOTES TO FINANCIAL STATEMENTS
Note 5. Related Party Transactions - (Continued)
When properties are sold, an affiliate of the general partner may be paid
real estate commissions in amounts customarily charged by others
rendering similar services, with such commissions, plus commissions paid
to nonaffiliates, not to exceed 10% of the gross sales price. In
connection with the sale of land during 1996, real estate commissions of
5% each were paid to two nonaffiliates. In connection with the two sales
of land during 1995, real estate commissions of 5% and 6%, respectively,
were paid to nonaffiliates. No real estate commissions were paid in
connection with the land condemnation during 1994.
The general partner is obligated to loan up to $100,000 to the
Partnership during its term to meet working capital requirements. All
amounts due under this loan, plus accrued interest, were repaid from the
proceeds of the land sale in December, 1993. Accordingly, there is no
balance due on this loan at December 31, 1996 or 1995.
The general partner earned certain fees for administration and management
services provided, pursuant to the Partnership agreement. Such fees
amounted to $7,740 for each of the years ended December 31, 1996, 1995
and 1994.
<PAGE>
WEST 50 JOINT VENTURE
(A FLORIDA JOINT VENTURE)
FINANCIAL REPORT
DECEMBER 31, 1996
<PAGE>
C O N T E N T S
Page
INDEPENDENT AUDITORS' REPORT 1
FINANCIAL STATEMENTS
Balance sheets 2
Statements of operations 3
Statements of venturers' capital 4
Statements of cash flows 5
Notes to financial statements 6 - 7
<PAGE>
INDEPENDENT AUDITORS' REPORT
----------------------------
January 16, 1997
The Venturers
West 50 Joint Venture
Winter Park, Florida
We have audited the accompanying balance sheets of West 50 Joint Venture (a
Florida Joint Venture) as of December 31, 1996 and 1995, and the related
statements of operations, venturers' capital and cash flows for each of the
three years in the period ended December 31, 1996. These financial statements
are the responsibility of the Joint Venture's management. Our responsibility is
to express an opinion on these financial statements 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 West 50 Joint Venture as of
December 31, 1996 and 1995, and the results of its operations and its cash flows
for each of the three years in the period ended December 31, 1996, in conformity
with generally accepted accounting principles.
- 1 -
<PAGE>
WEST 50 JOINT VENTURE
(A Florida Joint Venture)
BALANCE SHEETS
December 31, 1996 and 1995
<TABLE>
<CAPTION>
1996 1995
---------- ----------
<S> <C> <C>
ASSETS
Cash $ 6,050 $ 9,981
Land, at cost 2,575,294 2,557,832
---------- ----------
$2,581,344 $2,567,813
========== ==========
LIABILITIES AND VENTURERS' CAPITAL
Liabilities
Accounts payable $ 37,413 $ -
Venturers' capital 2,543,931 2,567,813
---------- ----------
$2,581,344 $2,567,813
========== ==========
</TABLE>
The Notes to Financial Statements are an integral part of these statements.
- 2 -
<PAGE>
WEST 50 JOINT VENTURE
(A Florida Joint Venture)
STATEMENTS OF OPERATIONS
Years Ended December 31, 1996, 1995 and 1994
<TABLE>
<CAPTION>
1996 1995 1994
---------- ---------- ----------
<S> <C> <C> <C>
Revenue
Other income $ 6,300 $ 7,950 $ 3,000
-------- -------- --------
Expenses:
Real estate taxes 37,413 37,683 35,660
Professional fees 1,500 1,700 1,300
Insurance 435 435 389
Office expense 300 - -
-------- -------- --------
39,648 39,818 37,349
-------- -------- --------
Net income (loss) $(33,348) $(31,868) $(34,349)
======== ======== ========
</TABLE>
The Notes to Financial Statements are an integral part of these statements.
- 3 -
<PAGE>
WEST 50 JOINT VENTURE
(A Florida Joint Venture)
STATEMENTS OF VENTURERS' CAPITAL
Years Ended December 31, 1996, 1995 and 1994
<TABLE>
<CAPTION>
Condev Land
Growth Fund Condev
'86, Ltd. West 50, Ltd. Total
------------ -------------- -----------
<S> <C> <C> <C>
Balances at December 31, 1993 $1,509,545 $1,049,007 $2,558,552
Contributions 21,039 14,621 35,660
Net income (loss) (20,266) (14,083) (34,349)
---------- ---------- ----------
Balances at December 31, 1994 1,510,318 1,049,545 2,559,863
Contributions 23,493 16,325 39,818
Net income (loss) (18,802) (13,066) (31,868)
---------- ---------- ----------
Balances at December 31, 1995 1,515,009 1,052,804 2,567,813
Contributions 5,585 3,881 9,466
Net income (loss) (19,675) (13,673) (33,348)
---------- ---------- ----------
Balances at December 31, 1996 $1,500,919 $1,043,012 $2,543,931
========== ========== ==========
</TABLE>
The Notes to Financial Statements are an integral part of these statements.
- 4 -
<PAGE>
WEST 50 JOINT VENTURE
(A Florida Joint Venture)
STATEMENTS OF CASH FLOWS
Years Ended December 31, 1996, 1995 and 1994
<TABLE>
<CAPTION>
1996 1995 1994
---------- ---------- ----------
<S> <C> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss) $(33,348) $(31,868) $(34,349)
Adjustments to reconcile net income
(loss) to net cash provided by
(used in) operating activities:
Increase in accounts payable 37,413 - -
-------- -------- --------
Net cash provided by (used
in) operating activities 4,065 (31,868) (34,349)
CASH FLOWS FROM INVESTING ACTIVITIES
Land acquisition and related costs (17,462) - (5,080)
CASH FLOWS FROM FINANCING ACTIVITIES
Capital contributions 9,466 41,439 34,039
-------- -------- --------
Net increase (decrease)
in cash (3,931) 9,571 (5,390)
Cash, beginning 9,981 410 5,800
-------- -------- --------
Cash, ending $ 6,050 $ 9,981 $ 410
======== ======== ========
</TABLE>
The Notes to Financial Statements are an integral part of these statements.
- 5 -
<PAGE>
WEST 50 JOINT VENTURE
(A Florida Joint Venture)
NOTES TO FINANCIAL STATEMENTS
Note 1. Summary of Significant Accounting Policies
Organization/Business Interest
------------------------------
On May 31, 1988, Condev Land Growth Fund '86 (the Fund) and Condev West
50, Ltd. (West 50, Ltd.) ( collectively, the Venturers), both of which
are Florida Limited Partnerships in which Condev Associates is the
general partner, entered into an agreement to form West 50 Joint
Venture (the Joint Venture). The Joint Venture has acquired a 133 acre
parcel of land in Lake County, Florida which will be held for
investment purposes.
The terms of the joint venture agreement provided that the Joint
Venture was to continue in existence until December 31, 1993. The
Venturers have approved a five year extension until December 31, 1998.
Use of Estimates
----------------
In preparing the financial statements, management is required to make
estimates and assumptions that affect the reported amounts of assets
and liabilities as of the date of the financial statements and revenues
and expenses for the period. Actual results could differ significantly
from those estimates.
Funding
-------
The Fund and West 50, Ltd. are required to contribute 59% and 41%,
respectively, to the capital of the Joint Venture from time to time as
required for the Joint Venture's operations. It is the intent of the
Venturers that all cash requirements of the Joint Venture shall come
from the Venturers and, therefore, the Joint Venture shall not be
required to borrow funds.
Land
----
Land is stated at the lower of cost or fair value. Costs that clearly
relate to land development projects are capitalized. Interest costs,
real estate taxes and insurance are capitalized while development is in
progress. When development is complete, these costs are expensed.
CONTINUED ON NEXT PAGE
- 6 -
<PAGE>
WEST 50 JOINT VENTURE
(A Florida Joint Venture)
NOTES TO FINANCIAL STATEMENTS
Note 1. Summary of Significant Accounting Policies - (Continued)
Allocations
-----------
Profits shall be allocated 59% to the Fund and 41% to West 50, Ltd.
after certain allocations to reduce any negative capital balance and to
distribute any net cash flow generated from the Joint Venture. Losses
are allocated 59% to the Fund and 41% to West 50, Ltd. after a
proportionate allocation to the Venturers with positive capital
balances.
Distributions
-------------
Cash flow generated from the Joint Venture shall be distributed 59% to
the Fund and 41% to West 50, Ltd.
Income Taxes
------------
Rather than being a taxable entity, the Joint Venture functions as a
conduit for income tax purposes. As such, the Joint Venture files an
information tax return on which it allocates its revenue and expenses
among the Venturers as required by the joint venture agreement. The
Venturers are required to report such items on their respective income
tax returns.
Note 2. Related Party Transactions
The joint venture agreement permits the general partner of the Venturers
or an affiliate to receive an acquisition fee or a real estate commission
from sellers in an amount not to exceed 5% of the gross purchase price of
land purchased by the Joint Venture, so long as the total acquisition
fee, including that paid to unaffiliated parties, does not exceed 10% of
the gross purchase price. No acquisition fees were paid in 1996, 1995 or
1994, as no properties were purchased.
When properties are sold, an affiliate of the general partner of the
Venturers may be paid real estate commissions in the amounts customarily
charged by others rendering similar services. Such commissions plus
commissions paid to nonaffiliates are not to exceed 10% of the gross
sales price. No real estate commissions were paid in 1996, 1995 or 1994,
as no sales occurred.
- 7 -
<PAGE>
Exhibit B
February 12, 1997
Condev Land Growth Fund '86, Ltd.
1996 Annual Report
Dear Limited Partner:
Enclosed is Schedule K-1 (Form 1065) relating to the Fund's operations for the
year ended December 31, 1996.
The financial statement, on the reverse side hereof, shows net income for the
year ended December 31, 1996 of $288,717. The primary source of the net income
was profit on the sale of two parcels of land which occurred during the year.
In April the Partnership closed on the sale of its property located on McCulloch
Road in Seminole County. In July, approximately one acre of the parcel located
at State Road 50 and Woodbury Road in Orange County was sold. As of December
31, 1996, the partnership owned or had an interest in four parcels of land. The
net book value per limited partner unit as of December 31, 1996 was $408.51.
Distributions to limited partners for the year totalled $840,000.
Based on inquiries we have been receiving, it was decided to explore the concept
of subdividing the 133-acre property on West State Road 50 into smaller parcels
and to do some grading of the property to better present it to prospective
buyers. Preliminary meetings have been held with Lake County, and we are now
preparing a concept plan for approval and implementation during 1997. It is
likely that we will realize higher prices and achieve quicker liquidation of
this property by offering 2- to 20-acre parcels for sale, rather that try to
locate a single purchaser for the entire parcel.
Orange County has proposed roadway improvements at the intersection of Curry
Ford Road and Chickasaw Trail, where the Partnership's 2.83- acre parcel is
located. We have engaged a traffic engineer to assist us in working with the
County to preserve or improve access to the property as a result of these
planned changes.
While we did not have any effective contracts for sale of any of the
Partnership's four parcels at year end, we are working closely with several
interested prospects and hope that one or more of these will be concluded during
the coming year.
Sincerely yours,
CONDEV ASSOCIATES
<TABLE> <S> <C>
<PAGE>
<ARTICLE> 5
<S> <C> <C>
<PERIOD-TYPE> 12-MOS 12-MOS
<FISCAL-YEAR-END> DEC-31-1996 DEC-31-1995
<PERIOD-START> JAN-01-1996 JAN-01-1995
<PERIOD-END> DEC-31-1996 DEC-31-1995
<CASH> 144,871 196,814
<SECURITIES> 0 0
<RECEIVABLES> 0 0
<ALLOWANCES> 0 0
<INVENTORY> 0 0
<CURRENT-ASSETS> 0 0
<PP&E> 0 0
<DEPRECIATION> 0 0
<TOTAL-ASSETS> 3,067,820 3,619,103
<CURRENT-LIABILITIES> 0 0
<BONDS> 0 0
0 0
0 0
<COMMON> 0 0
<OTHER-SE> 3,067,820 3,619,103
<TOTAL-LIABILITY-AND-EQUITY> 3,067,820 3,619,103
<SALES> 0 0
<TOTAL-REVENUES> 349,807 1,157,261
<CGS> 0 0
<TOTAL-COSTS> 0 0
<OTHER-EXPENSES> 61,090 100,471
<LOSS-PROVISION> 0 0
<INTEREST-EXPENSE> 0 0
<INCOME-PRETAX> 288,717 1,056,790
<INCOME-TAX> 0 0
<INCOME-CONTINUING> 0 0
<DISCONTINUED> 0 0
<EXTRAORDINARY> 0 0
<CHANGES> 0 0
<NET-INCOME> 288,717 1,056,790
<EPS-PRIMARY> 0 0
<EPS-DILUTED> 0 0
</TABLE>
