<PAGE> 1
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-QSB
[X] QUARTERLY REPORT UNDER SECTION 13
OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 1997
[ ] TRANSITION REPORT UNDER SECTION 13
OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
------------- ---------------
Commission File Number 0-17602
- ------------------------------------------------------------
Chrisken Partners Cash Income Fund L.P.
- --------------------------------------------------------------------------------
(Exact name of small business issuer as Specified in its
certificate of Limited partnership)
Delaware 36-3521124
- ------------------------------- ----------------------
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification Number)
345 North Canal Street, Chicago, Illinois 60606
- ------------------------------------------------------------------
(Address of principal executive offices) (Zip Code)
(312) 454-1626
- -----------------------------------------
(Issuer's telephone number)
- -------------------------------------------------------------------------------
(Former name, former address and formal fiscal year, if changed since last
report)
Check whether the issuer (1) filed all reports required to be filed by Section
13 or 15(d) of the Securities Exchange Act during the past 12 months (or for
such shorter period that the registrant was required to file such reports), and
(2) has been subject to such filing requirements for the past 90 days.
Yes X No
--- ---
<PAGE> 2
CHRISKEN PARTNERS CASH INCOME FUND L.P.
INDEX
<TABLE>
<S> <C> <C>
PART I Financial Information Page
Item 1. Consolidated Financial Statements
Consolidated Balance Sheet at
June 30, 1997 2
Consolidated Statements of Income
for the Three Months and Six Months
Ended June 30, 1997 and 1996 3
Consolidated Statement of Partners'
Capital for the Six Months Ended
June 30, 1997 4
Consolidated Statements of Cash Flows for
the Six Months Ended June 30, 1997
and 1996 5
Notes to Consolidated Financial Statements 6
Item 2. Management's Discussion and Analysis or
Plan of Operation 7
PART II. Other Information
Item 1. Legal Proceedings 11
Item 2. Changes in Securities 11
Item 3. Defaults Upon Senior Securities 11
Item 4. Submissions of Matters to a Vote of
Security Holders 11
Item 5. Other Information 11
Item 6. Exhibits and Reports on Form 8-K 11
SIGNATURE
</TABLE>
1
<PAGE> 3
Chrisken Partners Cash Income Fund L.P.
(A Delaware Limited Partnership)
Consolidated Balance Sheet
June 30, 1997
(Unaudited)
<TABLE>
<S> <C>
ASSETS
Cash and cash equivalents $ 506,032
Restricted cash 377,320
Accounts receivable 36,425
Prepaid expenses 10,864
-----------
930,641
Investment in real estate, at cost:
Land 2,220,195
Buildings and improvements 14,049,661
Equipment 429,380
-----------
16,699,236
Accumulated depreciation (4,476,795)
-----------
12,222,441
-----------
Total assets $13,153,082
===========
LIABILITIES AND PARTNERS' CAPITAL
Accounts payable $ 69,210
Deferred income and prepaid rent 70,118
Tenants' security deposits 106,063
Accrued real estate taxes 218,837
-----------
Total liabilities 464,228
Partners' capital, 37,309 limited
partnership units issued and
outstanding 12,688,854
Total liabilities and partners' capital $13,153,082
===========
</TABLE>
See accompanying note.
2
<PAGE> 4
Chrisken Partners Cash Income Fund L.P.
(A Delaware Limited Partnership)
Consolidated Statements of Income
(Unaudited)
<TABLE>
<CAPTION>
THREE MONTHS ENDED SIX MONTHS ENDED
JUNE 30 JUNE 30
-------------------------------------------------
1997 1996 1997 1996
-------------------------------------------------
<S> <C> <C> <C> <C>
REVENUE
Rental $617,183 $585,581 $1,192,447 $ 1,173,072
Interest 10,077 8,711 20,170 18,085
Other 41,013 40,251 78,145 76,260
-------------------------------------------------
Total revenue 668,273 634,543 1,290,762 1,267,417
-------------------------------------------------
EXPENSES
Property operations and maintenance 118,798 113,937 269,122 240,648
Depreciation and amortization 132,356 129,985 264,711 259,970
General and administrative 170,632 198,378 366,251 412,235
Management fees - Affiliate 36,274 34,375 69,879 65,835
-------------------------------------------------
Total expenses 458,060 476,675 969,963 978,688
-------------------------------------------------
Net income $210,213 $157,868 $ 320,799 $ 288,729
=================================================
Net income allocated to general partners $ 21,021 $ 15,787 $ 32,080 $ 28,873
=================================================
Net income allocated to limited partners $189,192 $142,081 $ 288,719 $ 259,856
=================================================
Net income allocated to limited
partners per limited partnership unit
outstanding $ 5.07 $ 3.77 $ 7.74 $ 6.89
=================================================
Limited partnership units outstanding 37,309 37,732 37,309 37,732
=================================================
</TABLE>
See accompanying note.
3
<PAGE> 5
Chrisken Partners Cash Income Fund L.P.
(A Delaware Limited Partnership)
Consolidated Statement of Partners' Capital
Six months ended June 30, 1997
(Unaudited)
<TABLE>
<CAPTION>
PARTNER CAPITAL ACCOUNTS
------------------------------------------
GENERAL LIMITED
PARTNERS PARTNERS TOTAL
------------------------------------------
<S> <C> <C> <C>
Balance at January 1, 1997 $329,341 $12,613,513 $12,942,854
Distributions (A) -- (488,193) (488,193)
Net income 32,080 288,719 320,799
Redeemed limited partnership units at cost -- (86,606) (86,606)
------------------------------------------
Balance at June 30, 1997 $361,421 $12,327,433 $12,688,854
==========================================
</TABLE>
(A) Summary of 1997 quarterly cash distributions paid per limited
partnership unit:
<TABLE>
<S> <C>
First quarter $ 6.61
Second quarter $ 6.47
</TABLE>
See accompanying note.
4
<PAGE> 6
Chrisken Partners Cash Income Fund L.P.
(A Delaware Limited Partnership)
Consolidated Statements of Cash Flows
(Unaudited)
<TABLE>
<CAPTION>
SIX MONTHS ENDED
JUNE 30
------------------------
1997 1996
------------------------
<S> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net income $ 320,799 $ 288,729
Adjustments to reconcile net income to net cash
provided by operating activities:
Depreciation and amortization 264,710 259,970
Net changes in operating assets and liabilities:
Increase in accounts receivable (9,491) (3,395)
Decrease in prepaid expenses 21,272 19,286
Decrease in accounts payable and accrued expenses (118,312) (107,990)
Increase in deferred income and prepaid rent 33,271 9,668
Increase in tenants' security deposits 2,678 3,174
-----------------------
Net cash provided by operating activities 514,927 469,442
CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures (84,355) (133,407)
-----------------------
Cash used in investing activities (84,355) (133,407)
CASH FLOWS FROM FINANCING ACTIVITIES
Redeemed limited partnership units at cost (86,606) (48,630)
Distributions to partners (488,193) (378,240)
-----------------------
Cash used in financing activities (574,799) (426,870)
-----------------------
Net decrease in cash and cash equivalents (144,227) (90,835)
Cash and cash equivalents, beginning of period 650,259 663,387
-----------------------
Cash and equivalents, end of period $ 506,032 $ 572,552
=======================
</TABLE>
See accompanying note.
5
<PAGE> 7
Chrisken Partners Cash Income Fund L.P.
(A Delaware Limited Partnership)
Note to Consolidated Financial Statements
1. INTERIM ACCOUNTING POLICIES
The accompanying unaudited consolidated financial statements have been prepared
in accordance with generally accepted accounting principles for interim
financial information and with the instructions to Form 10-QSB and 310(b) of
Regulation of S-B. Accordingly, they do not include all of the information and
footnotes required by generally accepted accounting principles for complete
financial statements. The consolidated financial statements are the
representation of the General Partners and reflect all adjustments which are,
in the opinion of the General Partners, necessary for a fair presentation of
the financial position and results of operations of the Partnership. The
General Partners believe that all such adjustments are normal and recurring.
For further information, refer to the consolidated financial statements and
notes thereto included in the Partnership's Annual Report on Form 10-KSB for
the year ended December 31, 1996.
6
<PAGE> 8
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION
Chrisken Partners Cash Income Fund L.P. (CPCIF or the Partnership) is a
Delaware limited partnership organized on May 4, 1987, with Chrisken Income
Properties, Inc. (Managing General Partner) and ChrisKen Limited Partnership I
as General Partners. Pursuant to a public offering (the Offering), CPCIF sold
37,732 limited partnership units at $500 for each unit. CPCIF has 99.99%
ownership interests in Springdale Associates Limited Partnership and Chicago I
Self-Storage Limited Partnership. Springdale Associates Limited Partnership
owns a 199-unit residential complex located in Waukesha, Wisconsin (Springdale
Apartments), and Chicago I Self-Storage Limited Partnership owns a 155,997
square foot self-storage facility located in Chicago, Illinois (Gold Coast
Storage).
Liquidity and Capital Resources
The Partnership had cash and cash equivalents of $506,032 and $650,259 as
of June 30, 1997 and December 31, 1996, respectively. The reduction in cash
and cash equivalents is primarily due to an increase in accounts receivable,
additions to investment in real estate, reductions in accounts payable and
accrued liabilities, and the purchase of limited partner units as discussed
below. Restricted cash represents operating and contingency reserves
(Reserve) equal to approximately 2% of the gross proceeds of the Offering
($377,320 at June 30, 1997 and December 31, 1996) as required by the Limited
Partnership Agreement. The Reserve is available for unanticipated
contingencies and repairs at Springdale Apartments and Gold Coast Storage
(collectively the "Specified Properties"). The General Partners believe the
current amount of the Reserve is adequate to satisfy cash requirement needs.
In March 1997, Peachtree Partners, on behalf of Summit Venture, L.P.,
neither of which are affiliated with the Partnership or its General Partners,
submitted an unsolicited offer to the Partnership's limited partners to
purchase up to 4.5% of outstanding Units of the Partnership. As of the close
of the Peachtree Partners offer period, May 15, 1997, the Partnership's records
indicate that 173 Units were sold by limited partners to Peachtree Partners.
On April 7, 1997, the General Partners submitted an offer, which expired May
31, 1997, to the limited partners whereby CPCIF, the general partners and
certain third parties, would purchase up to 4.5% Units of the Partnership. As
the result of the CPCIF offer, the Partnership purchased 360.858 Units from
limited partners effective July 1, 1997. During the six months ended June 30,
1997, 37,309.1316 Units were outstanding. However, the Units acquired by the
Partnership were retired, leaving 36,948.2736 Units outstanding at July 1,
1997. The cost of the Units purchased by CPCIF was $86,605.92. Additionally,
140 Units were purchased by both Mr. John F. Kennedy, President of ChrisKen
Income Properties, Inc., which is the Managing General Partner of CPCIF, and
Mr. John S. Marten, President of ChrisKen Real Estate Management Company, Inc.,
which is the management agent of the Specified Properties. Management believes
that neither the Unit sales to Peachtree Partners nor the Unit purchases by
CPCIF or its affiliates adversely affect the management or liquidity of the
Partnership.
Results of Operations
Occupancy at the Springdale Apartments was 93% at June 30, 1997, 88% at
December 31, 1996, and 94% at June 30, 1996. While apartment rental rates
increased 2.8% during the six months ended June 30, 1997 as compared to the
same period one year earlier, vacancy loss significantly
7
<PAGE> 9
increased during the current period as compared to the six months ended June
30, 1996. The General Partners believe that occupancy at Springdale Apartments
will stabilize at 93 - 95% for the remainder of 1997.
Occupancy at Gold Coast Storage was 92% at June 30, 1997, 89% at December
31, 1996, and 85% at June 30, 1996. The General Partners believe that
occupancy at Gold Coast will remain between 88 - 92% for the remainder of 1997.
Management continues to aggressively market both apartment units at
Springdale Apartments and lease space at Gold Coast Storage in order to
increase occupancy percentages, and rental rates, at both locations.
Management anticipates occupancy at both Properties to remain stable at the
current levels during the remainder of 1997.
Rental and other revenue of $735,130 for Springdale Apartments for the six
months ended June 30, 1997 decreased from rental revenue and other revenue of
$776,975 for the six months ended June 30, 1996. The decrease in rental
revenue resulted from an increase in rental rates of approximately 2.8%, offset
by a increase in vacancy loss and rent concessions in 1997. The General
Partners anticipate that rental revenues will remain at this level through out
the remainder of 1997 with an overall increase in rental rates for the year.
Rental and other revenue at Gold Coast Storage increased by approximately 13%
from $472,357 for the six months ended June 30, 1996 to $535,462 for the six
months ended June 30, 1997 primarily due to an increase in rental rates of
approximately 7%, and a reduction in vacancy loss. The General Partners
believe that rental revenue at Gold Coast Storage will remain relatively stable
over the next few years. Overall rental and other revenue for the six months
ended June 30, 1997 of $1,270,592 increased by 1.7% from the six months ended
June 30, 1996 of $1,249,332 due to the factors detailed above.
Expenses for the six months ended June 30, 1997, attributable to
Springdale Apartments of $545,701 were lower than expenses for the six months
ended June 30, 1996 of $547,503 due primarily to decreased general and
administrative, and management fee expenses offset increased property operating
and maintenance, and depreciation and amortization expenses. General and
administrative expenses are lower due to reduced administrative salaries due to
staff vacancies and reduced real estate taxes as the result of a legislative
reduction in tax rates, partially offset by increased employer costs.
Management fee expense is lower due to lower rental and other income during the
current six month period as compared to the six months ended June 30, 1996.
Property operating and maintenance expenses are higher in 1997 due to increased
heating fuel costs and a colder than normal heating season, increased rubbish
removal costs, increased grounds maintenance expenses due to increased snow
removal and pavement salting expenditures due to abnormally high snow
precipitation and the mulching of shrubbery and tree beds in 1997 which did not
occur in 1996, and higher maintenance payroll and repairs due to increased
apartment turnover and vacancy partially offset by lower janitorial salaries
due to staff vacancy. Depreciation expense is higher in 1997 as compared to
1996 due to additions to investment in real estate in 1996.
Expenses attributable to Gold Coast Storage for the six months ended June
30, 1997 of $374,91 increased 1.7% from the six months ended June 30, 1996 of
$368,507 with higher property operating and maintenance, depreciation, and
management fee expenses offset by lower general and administrative expenses.
Property operating and maintenance expenses are higher in 1997 as compared to
1996 primarily due to full staffing of janitorial positions and higher wages in
1997,
8
<PAGE> 10
increased rubbish removal expenditures due to a credit for overcharged 1995
services that was absorbed in the first half of 1996, and increased maintenance
payroll costs due to higher wage levels in 1997 offset by decreased utility
costs. Depreciation expense is higher in 1997 as compared to 1996 due to
additions to investment in real estate in 1996. Management fee expense is
higher in the current period due to increased revenue. General and
administrative expenses are lower in 1997 as compared to 1996 primarily due to
reduced bad debt expense and reduced real estate tax expense due to the
successful appeal and partial refund of the 1992 real estate taxes, offset by
higher property insurance premiums, employee benefit costs, and inflationary
increases to administrative salaries and advertising costs.
Overall expenses at the Specified Properties for the six months ended June
30, 1997 of $920,61 increased by approximately one-half of one percent from the
six months ended June 30, 1996 of $916,010 primarily as a result of a
combination of the factors described above. Management anticipates that, in
aggregate, expenses in 1997 will be similar to those experienced in 1996.
Net income for the six months ended June 30, 1997 of $189,429 from
Springdale Apartments decreased by approximately 17% from the six months ended
June 30, 1996 of $229,472 due primarily to decreased rental revenue and
increased property operating and maintenance, depreciation offset by lower
general and administrative and management fee expenses. Net income for the six
months ended June 30, 1997 of $160,549 from Gold Coast Storage increased
significantly as compared to net income for the six months ended June 30, 1996
of $103,850 due to increased rental and other revenue, and decreased general
and administrative expenses offset by higher property operations, depreciation,
and management fee expenses.
Interest income earned by the Partnership for the six months ended June
30, 1997 of $20,170 increased by approximately 12% from the six months ended
one year earlier of $18,085 primarily due to higher interest rates.
Administrative expenses incurred by the Partnership for the six months ended
June 30, 1997 of $49,349 decreased by approximately 21% from the six months
ended one year earlier of $62,678 as the result of reduced third party
accounting and audit fees, and investor communication expenses.
Overall net income for the six months ended June 30, 1997 of $320,800
increased by approximately 11% from the six months ended June 30, 1996 of
$288,729 due to decreased rental revenue at Springdale Apartments, increased
rental revenue at Gold Coast Storage, and lower overall expenses.
Net cash provided by operations for the six months ended June 30, 1997
was $514,928 compared to net cash provided by operations of $469,442 for the
six months ended June 30, 1996. The change was primarily the result of
increased net income during the six months ended June 30, 1997, an increase in
deferred income and prepaid rent, a decrease in prepaid expenses, offset by a
decrease in accounts payable and accrued expenses, and an increase in accounts
receivable. Additions to investment in real estate at both Properties
decreased to $84,355 for the six months ended June 30, 1997 compared to
$133,407 for the same period one year ago. Additions to investment in real
estate at Springdale Apartments included remodeling the rental/fitness center,
replacing pool-side furniture, and renovating apartments which includes
replacing kitchen cabinets and counter tops and replacing appliances.
Additions to investment in real estate during 1997 at Gold Coast Storage
included the completion of the burglar alarm and video monitoring systems
replacement. Anticipated
9
<PAGE> 11
additions to investment in real estate at Springdale Apartments during the
remainder of 1997 include continued apartment renovation and appliance
replacement, landscaping improvements, balcony replacements, and hallway and
basement door replacements. Anticipated additions to investment in real estate
at Gold Coast Storage during the remainder of 1997 include a boiler system
water circulation buster pump. Distributions to Limited Partners during the
six months ended June 30, 1997 totaled $488,193 compared to distributions of
$378,240 during the six months ended June 30, 1996. The General Partners
anticipate that distributions to Limited Partners will remain relatively stable
throughout 1997, provided that revenues and expenses also remain stable.
"Safe Harbor" statement under the U.S. Private Securities Litigation
Reform Act of 1995: Some statements in this Form 10-Q are forward looking and
actual results may differ materially from those stated. As discussed herein,
among the factors that may affect actual results are changes in rental rates,
occupancy levels in the market place in which the Springdale Apartments and
Gold Coast Storage compete and/or unanticipated changes in expenses or capital
expenditures.
10
<PAGE> 12
CHRISKEN PARTNERS CASH INCOME FUND L.P.
(A DELAWARE LIMITED PARTNERSHIP)
Items 1 through 5 are omitted because of the absence of conditions under
which they are required.
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K.
(a) No exhibits are being filed with this Report.
11
<PAGE> 13
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 thereto duly authorized.
Chrisken Partners Cash Income Fund L.P.
(Registrant)
By: ChrisKen Income Properties
Inc., Managing General
Partner
Date: August 12, 1997 By:/s/John F. Kennedy
----------------------------
John F. Kennedy
Director and President
<TABLE> <S> <C>
<ARTICLE> 5
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> DEC-31-1997
<PERIOD-START> JAN-01-1997
<PERIOD-END> JUN-30-1997
<CASH> 883,352
<SECURITIES> 0
<RECEIVABLES> 36,425
<ALLOWANCES> 0
<INVENTORY> 0
<CURRENT-ASSETS> 930,641
<PP&E> 16,699,236
<DEPRECIATION> 4,476,795
<TOTAL-ASSETS> 13,153,082
<CURRENT-LIABILITIES> 464,228
<BONDS> 0
0
0
<COMMON> 0
<OTHER-SE> 12,688,854
<TOTAL-LIABILITY-AND-EQUITY> 13,153,082
<SALES> 1,192,447
<TOTAL-REVENUES> 1,290,762
<CGS> 0
<TOTAL-COSTS> 969,963
<OTHER-EXPENSES> 0
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 0
<INCOME-PRETAX> 320,799
<INCOME-TAX> 0
<INCOME-CONTINUING> 320,799
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 320,799
<EPS-PRIMARY> 7.74
<EPS-DILUTED> 7.74
</TABLE>
