SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
X QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
- -----
EXCHANGE ACT OF 1934.
For the quarterly period ended March 31, 1997
------------------
OR
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
- -----
EXCHANGE ACT OF 1934.
For the transition period from to
------------ ------------
Commission file number 0-16712
-------
BALCOR CURRENT INCOME FUND-87
A REAL ESTATE LIMITED PARTNERSHIP
-------------------------------------------------------
(Exact name of registrant as specified in its charter)
Delaware 36-3451878
- ------------------------------- -------------------
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
2355 Waukegan Rd., Bannockburn, Illinois 60015
- ---------------------------------------- -------------------
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code (847) 267-1600
-------------------
Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
Registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.
Yes X No
----- ----
<PAGE>
BALCOR CURRENT INCOME FUND-87
A REAL ESTATE LIMITED PARTNERSHIP
(A Delaware Limited Partnership)
BALANCE SHEETS
March 31, 1997 and December 31, 1996
(Unaudited)
ASSETS
1997 1996
------------- -------------
Cash and cash equivalents $ 1,385,174 $ 1,166,719
Accounts and accrued interest receivable 58,106 287,012
Prepaid expenses 1,710
------------- -------------
$ 1,444,990 $ 1,453,731
============= =============
LIABILITIES AND PARTNERS' CAPITAL
Accounts payable $ 2,474
Due to affiliates $ 37,417 37,570
------------- -------------
Total liabilities 37,417 40,044
------------- -------------
Commitments and contingencies
Unitholders' capital (996,146 Units
issued and outstanding) 1,479,687 1,479,687
General Partner's deficit (72,114) (66,000)
------------- -------------
Total partners' capital 1,407,573 1,413,687
------------- -------------
$ 1,444,990 $ 1,453,731
============= =============
The accompanying notes are an integral part of the financial statements.
<PAGE>
BALCOR CURRENT INCOME FUND-87
A REAL ESTATE LIMITED PARTNERSHIP
(A Delaware Limited Partnership)
STATEMENTS OF INCOME AND EXPENSES
for the quarters ended March 31, 1997 and 1996
(Unaudited)
1997 1996
------------- -------------
Income:
Rental and service $ 701,768
Interest on short-term investments $ 15,365 2,534
------------- -------------
Total income 15,365 704,302
------------- -------------
Expenses:
Interest on mortgage note payable 207,987
Interest on short-term loan payable -
affiliate 15,404
Depreciation 195,939
Amortization 7,965
Property operating 247,442
Real estate taxes 68,587
Property management fees 34,911
Incentive partnership management fees 5,603
Administrative 21,479 37,830
------------- -------------
Total expenses 21,479 821,668
------------- -------------
Loss before affiliate's participation
in joint venture (6,114) (117,366)
Affiliate's participation in loss from
joint venture 163
------------- -------------
Net loss $ (6,114) $ (117,203)
============= =============
Net loss allocated to General Partner $ (6,114) $ (1,172)
============= =============
Net loss allocated to Unitholders None $ (116,031)
============= =============
Net loss per Unit (996,146 issued
and outstanding) None $ (0.12)
============= =============
Distribution to General Partner None $ 623
============= =============
Distribution to Unitholders None $ 74,711
============= =============
Distribution per Unit None $ 0.075
============= =============
The accompanying notes are an integral part of the financial statements.
<PAGE>
BALCOR CURRENT INCOME FUND-87
A REAL ESTATE LIMITED PARTNERSHIP
(A Delaware Limited Partnership)
STATEMENTS OF CASH FLOWS
for the quarters ended March 31, 1997 and 1996
(Unaudited)
1997 1996
------------- -------------
Operating activities:
Net loss $ (6,114) $ (117,203)
Adjustments to reconcile net loss to net
cash provided by operating activities:
Affiliate's participation in loss
from joint venture (163)
Depreciation of property 195,939
Amortization of deferred expenses 7,965
Accrued interest expense due at
maturity - affiliate 15,404
Net change in:
Accounts and accrued
interest receivable 228,906
Escrow deposits (98,312)
Prepaid expense (1,710) 21,512
Accounts payable (2,474) (5,685)
Due to affiliates (153) 8,704
Accrued liabilities 68,587
Security deposits (1,681)
------------- -------------
Net cash provided by operating activities 218,455 95,067
------------- -------------
Financing activities:
Distribution to Unitholders (74,711)
Distribution to General Partner (623)
Distribution to joint venture partner -
affiliate (3,421)
Principal payments on mortgage notes
payable (21,207)
-------------
Cash used in financing activities (99,962)
-------------
Net change in cash and cash equivalents 218,455 (4,895)
Cash and cash equivalents at beginning
of period 1,166,719 229,105
------------- -------------
Cash and cash equivalents at end of period $ 1,385,174 $ 224,210
============= =============
The accompanying notes are an integral part of the financial statements.
<PAGE>
BALCOR CURRENT INCOME FUND-87
A REAL ESTATE LIMITED PARTNERSHIP
(A Delaware Limited Partnership)
NOTES TO FINANCIAL STATEMENTS
1. Accounting Policy:
(a) In the opinion of management, all adjustments necessary for a fair
presentation have been made to the accompanying statements for the quarter
ended March 31, 1997, and all such adjustments are of a normal and recurring
nature.
(b) For financial statement purposes, in previous years partners were allocated
income and loss in accordance with the profit and loss percentages in the
Partnership Agreement. In order for the capital accounts of the General
Partner and Unitholders to appropriately reflect their respective
remaining economic interests as provided for in the Partnership Agreement, the
General Partner was allocated additional loss in 1997 for financial statement
purposes.
2. Partnership Termination:
The Partnership Agreement provides for the dissolution of the Partnership upon
the disposition of all its interests in real estate. The Partnership sold the
Autumn Woods Apartments in August 1996. A portion of the proceeds from the
sale were distributed to Unitholders in October 1996. The Partnership retained
a portion of the cash to satisfy obligations of the Partnership as well as
establish a reserve for contingencies. The timing of the termination of the
Partnership and final distribution of cash will depend upon the nature and
extent of liabilities and contingencies which exist or may arise. Such
contingencies include legal and other fees stemming from litigation involving
the Partnership including, but not limited to, the lawsuit discussed in Note
5 of Notes to Financial Statements. In the absence of any such contingency,
the reserves will be paid within twelve months of the property sale. In the
event a contingency continues to exist or arises, reserves may be held by the
Partnership for a longer period of time.
3. Interest Expense:
During the quarter ended March 31, 1996, the Partnership incurred and paid
interest expense on the mortgage note payable of $207,987.
4. Transactions with Affiliates:
Fees and expenses paid and payable by the Partnership to affiliates during the
quarter ended March 31, 1997 are:
Paid Payable
----------- ---------
Reimbursement of expenses to
the General Partner, at cost: $ 3,444 $37,417
<PAGE>
In conjunction with the May 1993 financing of Autumn Woods Apartments, the
monthly debt service payments due on the first mortgage loan were required to
be funded by advances from the General Partner through December 16, 1994, at
which time the General Partner loan became due, and was extended. The General
Partner loan and accrued interest were repaid in full in August 1996 from
proceeds received in connection with the sale of Autumn Woods Apartments.
During the three months ended March 31, 1996, the Partnership incurred interest
expense on this loan of $15,404, which was added to the principal balance of
the loan. Interest expense was computed at the American Express Company cost
of funds rate plus a spread to cover administrative costs. As of March 31,
1996, this rate was 5.850%.
5. Contingency:
The Partnership is currently involved in a lawsuit whereby the Partnership and
certain affiliates have been named as defendants alleging certain federal
securities law violations with regard to the adequacy and accuracy of
disclosures of information concerning, as well as the marketing efforts related
to, the offering of the Units of the Partnership. The defendants continue to
vigorously contest this action. A plaintiff class has not yet been certified,
and no determination of the merits have been made. It is not determinable at
this time whether or not an unfavorable decision in this action would have a
material adverse impact on the financial position, operations and liquidity of
the Partnership. The Partnership believes it has meritorious defenses to
contest the claims.
<PAGE>
BALCOR CURRENT INCOME FUND-87
A REAL ESTATE LIMITED PARTNERSHIP
(A Delaware Limited Partnership)
MANAGEMENT'S DISCUSSION AND ANALYSIS
Balcor Current Income Fund-87 A Real Estate Limited Partnership (the
"Partnership") is a limited partnership formed in 1986 to invest in and operate
income-producing real property. The Partnership raised $14,942,190 from sales
of Limited Partnership Depositary Units and utilized these proceeds to acquire
a joint venture interest in Autumn Woods Apartments. Autumn Woods Apartments
was sold in August 1996.
Inasmuch as the management's discussion and analysis below relates primarily to
the time period since the end of the last fiscal year, investors are encouraged
to review the financial statements and the management's discussion and analysis
contained in the annual report for 1996 for a more complete understanding of
the Partnership's financial position.
Operations
- ----------
Due to the sale of Autumn Woods Apartments in August 1996, the Partnership's
net loss decreased during 1997 as compared to 1996. Further discussion of the
Partnership's operations is summarized below.
1997 Compared to 1996
- ---------------------
Unless otherwise noted, discussions of fluctuations between 1997 and 1996 refer
to the quarters ended March 31, 1997 and 1996.
As a result of the sale of Autumn Woods Apartments in August 1996, rental and
service income, interest expense on mortgage note payable, depreciation
expense, amortization expense, property operating expense, real estate tax
expense and property management fees ceased during 1996.
As a result of the investment of the undistributed proceeds from the sale of
Autumn Woods Apartments, interest income on short-term investments increased
during 1997 as compared to 1996.
The General Partner loan was repaid in August 1996 from a portion of the
proceeds received from the sale of Autumn Woods Apartments. As a result,
interest expense on short-term loan payable - affiliate ceased during 1996.
Incentive partnership management fees earned by the General Partner, which were
based on Net Cash Receipts, ceased as a result of the sale of Autumn Woods
Apartments during 1996.
Primarily as a result of decreased portfolio management fees, administrative
expenses decreased during 1997 when compared to 1996.
As a result of the sale of Autumn Woods Apartments in 1996, affiliate's
participation in loss of joint venture ceased in 1996.
<PAGE>
Liquidity and Capital Resources
- -------------------------------
The cash position of the Partnership increased by approximately $218,000 as of
March 31, 1997 when compared to December 31, 1996. Operating activities
generated cash of approximately $218,000 which consisted of the collection of
an account receivable related to property insurance proceeds and interest
income on short-term investments which were partially offset by the payment of
administrative expenses.
Since inception, Unitholders have received distributions of Net Cash Receipts
of $6.73 and Net Cash Proceeds of $4.51 totaling $11.24 per $15.00 Unit as well
as certain tax benefits. Unitholders will not recover all of their original
investment. Since inception, the General Partner has received distributions of
Net Cash Receipts totaling $55,044. The General Partner has not and will not
receive any distributions of Net Cash Proceeds.
The Partnership has retained a portion of the cash from the sale of the Autumn
Woods Apartments to satisfy obligations of the Partnership as well as establish
a reserve for contingencies. The timing of the termination of the Partnership
and final distribution of cash will depend upon the nature and extent of
liabilities and contingencies which exist or may arise. Such contingencies may
include legal and other fees stemming from litigation involving the Partnership
including, but not limited to, the lawsuit discussed in Note 5 of Notes to
Financial Statements. In the absence of any such contingency, the reserves
will be paid within twelve months of the property sale. In the event a
contingency continues to exist or arises, reserves may be held by the
Partnership for a longer period of time.
<PAGE>
BALCOR CURRENT INCOME FUND-87
A REAL ESTATE LIMITED PARTNERSHIP
(A Delaware Limited Partnership)
PART II - OTHER INFORMATION
Item 6. Exhibits and Reports on Form 8-K
- -----------------------------------------
(a) Exhibits:
(4) Form of Subscription Agreement set forth as Exhibit 4.1 to Amendment No. 2
to the Registrant's Registration Statement on Form S-11 dated December 17, 1986
(Registration No. 33-7858) and Form of Confirmation regarding Depositary Units
in the Registrant set forth as Exhibit 4.2 to the Registrant's Report on Form
10-Q for the quarter ended September 30, 1992 (Commission File No. 0-16712) are
incorporated herein by reference.
(10) Agreement of Sale and letter dated July 12, 1996 relating to the sale of
Autumn Woods Apartments previously filed as Exhibits (2)(a) and (b) to the
Registrant's Current Report on Form 8-K dated July 5, 1996, is incorporated
herein by reference.
(27) Financial Data Schedule of the Registrant for the three month period
ended March 31, 1997 is attached hereto.
(b) Reports on Form 8-K: No reports were filed on Form 8-K during the quarter
ended March 31, 1997.
<PAGE>
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.
BALCOR CURRENT INCOME FUND-87
A REAL ESTATE LIMITED PARTNERSHIP
By: /S/Thomas E. Meador
-----------------------------
Thomas E. Meador
President and Chief Executive Officer
(Principal Executive Officer) of Balcor CIF
Partners, the General Partner
By: /S/Jayne A. Kosik
-----------------------------
Jayne A. Kosik
Managing Director, and Chief Financial
Officer (Principal Accounting Officer) of
Balcor CIF Partners, the General Partner
Date: May 13, 1997
-------------
<PAGE>
<TABLE> <S> <C>
<ARTICLE> 5
<MULTIPLIER> 1000
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> DEC-31-1997
<PERIOD-END> MAR-31-1997
<CASH> 1385
<SECURITIES> 0
<RECEIVABLES> 58
<ALLOWANCES> 0
<INVENTORY> 0
<CURRENT-ASSETS> 1445
<PP&E> 0
<DEPRECIATION> 0
<TOTAL-ASSETS> 1445
<CURRENT-LIABILITIES> 37
<BONDS> 0
0
0
<COMMON> 0
<OTHER-SE> 1408
<TOTAL-LIABILITY-AND-EQUITY> 1445
<SALES> 0
<TOTAL-REVENUES> 15
<CGS> 0
<TOTAL-COSTS> 0
<OTHER-EXPENSES> 21
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 0
<INCOME-PRETAX> (6)
<INCOME-TAX> 0
<INCOME-CONTINUING> (6)
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> (6)
<EPS-PRIMARY> 0
<EPS-DILUTED> 0
</TABLE>
