<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 March 31, 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>
PART I Financial Information Page
- ------ --------------------------------------------- ----
<S> <C> <C>
Item 1. Consolidated Financial Statements (Unaudited)
Consolidated Balance Sheet at March 31, 1997 2
Consolidated Statements of Operations
for the Three Months Ended March 31, 1997
and 1996 3
Consolidated Statement of Partners'
Capital for the Three Months Ended
March 31, 1997 4
Consolidated Statements of Cash Flows for
the Three Months Ended March 31, 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 10
Item 2. Changes in Securities 10
Item 3. Defaults Upon Senior Securities 10
Item 4. Submissions of Matters to a Vote of
Security Holders 10
Item 5. Other Information 10
Item 6. Exhibits and Reports on Form 8-K 10
SIGNATURE 11
</TABLE>
1
<PAGE> 3
Chrisken Partners Cash Income Fund L.P.
(A Delaware Limited Partnership)
Consolidated Balance Sheet
March 31, 1997
(Unaudited)
<TABLE>
<S> <C>
ASSETS
Cash and cash equivalents $499,757
Restricted cash 377,320
Accounts receivable 32,842
Prepaid expenses 21,957
-----------
931,876
Investment in real estate, at cost:
Land 2,220,195
Buildings and improvements 14,031,198
Equipment 409,496
-----------
16,660,889
Accumulated depreciation (4,344,440)
-----------
12,316,449
-----------
Total assets $13,248,325
-----------
LIABILITIES AND PARTNERS' CAPITAL
Accounts payable 85,626
Tenants' security deposits 67,572
Deferred income and prepaid rent 89,034
Accrued real estate taxes 199,431
-----------
Total liabilities 441,663
Partners' capital, 37,309 limited
partnership units issued and
outstanding 12,806,662
-----------
Total liabilities and partners' capital $13,248,325
===========
</TABLE>
See accompanying note.
2
<PAGE> 4
Chrisken Partners Cash Income Fund L.P.
(A Delaware Limited Partnership)
Consolidated Statements of Operations
(Unaudited)
<TABLE>
THREE MONTHS ENDED
MARCH 31
1997 1996
REVENUE ------------------
<S> <C> <C>
Rental $575,264 $587,491
Interest 10,093 9,374
Other 37,132 36,009
------------------
Total revenue 622,489 632,874
EXPENSES
Property operations and maintenance 150,324 126,711
Depreciation and amortization 132,355 129,985
General and administrative 195,619 213,857
Management fees - Affiliate 33,605 31,460
------------------
Total expenses 511,903 502,013
------------------
Net income $110,586 $130,861
==================
Net income allocated to general partners $ 11,059 $ 13,086
==================
Net income allocated to limited partners $ 99,527 $117,775
------------------
Net income allocated to limited
partners per limited partnership unit
outstanding $ 2.67 $ 3.12
==================
Limited partnership units outstanding 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
Three months ended March 31, 1997
(Unaudited)
<TABLE>
PARTNER CAPITAL ACCOUNTS
-----------------------------------------------
GENERAL LIMITED TOTAL
PARTNERS PARTNERS
-----------------------------------------------
<S> <C> <C> <C>
Balance at January 1, 1997 $329,341 $12,613,513 $12,942,854
Distributions (A) - (246,778) (246,778)
Net income 11,059 99,527 110,586
-----------------------------------------------
Balance at March 31, 1997 $340,400 $12,466,262 $12,806,662
===============================================
</TABLE>
(A) Cash distributions paid per limited partnership unit were $6.61
See accompanying note.
4
<PAGE> 6
Chrisken Partners Cash Income Fund L.P.
(A Delaware Limited Partnership)
Consolidated Statements of Cash Flows
(Unaudited)
<TABLE>
THREE MONTHS ENDED
MARCH 31
1997 1996
CASH FLOWS FROM OPERATING ACTIVITIES -------------------
<S> <C> <C>
Net income $110,586 $130,861
Adjustments to reconcile net income to net cash
flows provided by operating activities:
Depreciation and amortization 132,355 129,985
Net changes in operating assets and liabilities:
Increase in accounts receivable (5,908) (11,168)
Decrease in prepaid expenses 10,179 2,746
Decrease in accounts payable and accrued expenses (121,302) (126,847)
Increase in deferred income and prepaid rent 16,242 7,972
Increase (decrease) in tenants' security deposits 132 (1,292)
-------------------
Net cash flows provided by operating activities 142,284 132,257
CASH FLOWS FROM INVESTING ACTIVITIES
Additions to investment in real estate (46,008) (129,544)
-------------------
Cash flows used in investing activities (46,008) (129,544)
CASH FLOWS FROM FINANCING ACTIVITIES
Distributions (246,778) (190,152)
-------------------
Cash flows used in financing activities (246,778) (190,152)
-------------------
Net decrease in cash and cash equivalents (150,502) (187,439)
Cash and cash equivalents, beginning of period 650,259 663,387
-------------------
Cash and cash equivalents, end of period $499,757 $475,948
===================
</TABLE>
See accompanying note.
5
<PAGE> 7
Chrisken Partners Cash Income Fund L.P.
(A Delaware Limited Partnership)
Note to Consolidated Financial Statements
(Unaudited)
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
Regulations 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. 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 $499,757 and $650,259 as
of March 31, 1997 and December 31, 1996, respectively. The reduction in cash
and cash equivalents is primarily due to additions to investment in real
estate, reductions in accounts payable and distributions in excess of net
cash provided by operating activities. Restricted cash represents operating
and contingency reserves (the Reserve) equal to approximately 2% of the gross
proceeds of the Offering ($377,320 at March 31, 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. The Partnership holds the Specified Properties described
above on an unencumbered or all cash basis.
In March 1997, Peachtree Partners, which is not 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 the Partnership's
outstanding limited partner units (maximum of 1,679 units) at $228.00 per unit.
The Peachtree Partners offer expires May 15, 1997. As of May 8, 1997,
the Partnership had received notices that Peachtree Partners will acquire 123
units. On April 7, 1997, the General Partners submitted an offer to the
limited partners whereby CPCIF or an affiliate would purchase up to 4.5% of the
Partnership outstanding limited partner units (maximum of 1,679 units)
at $240.00 per unit. The Partnership's offer expires May 31, 1997. As of
May 8, 1997, the Partnership had received redemption notices for 194.96
units. Because both offers are still open the results of the above matters can
not yet be determined. The General Partners feel that the acquisition of units
by Peachtree Partners, the Partnership, or an affiliate, will not affect the
management or capital reserves of the Partnership.
Results of Operations
Occupancy at the Springdale Apartments was 88% at March 31, 1997, 88% at
December 31, 1996, and 93% at March 31, 1996. While rental rates increased 3%
during the three months ended March 31, 1997 as compared to the same period one
year earlier, vacancy loss significantly increased during the current period as
compared to the three months ended March 31, 1996. Occupancy at the Springdale
Apartments was 90% at May 5, 1997. The General Partners believe that
occupancy at Springdale Apartments will improve to between 93 - 95% for the
remainder of 1997.
Occupancy at Gold Coast Storage was 89% at March 31, 1997, 89% at December
31, 1996, and 82% at March 31, 1996. The General Partners believe that
occupancy at Gold Coast will remain between 88 - 92% for the remainder of 1997.
7
<PAGE> 9
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 improve during 1997.
Rental and other revenue of $351,308 for Springdale Apartments for the
three months ended March 31, 1997 decreased 8.9% from rental revenue of
$385,566 for the three months ended March 31, 1996. The decrease in rental
revenue resulted from an increase in rental rates of approximately 3%, offset
by an increase in vacancy loss and rent concessions in 1997. The General
Partners anticipate that rental revenues will improve from this level through
the remainder of 1997 as the result of increased rental rates and occupancy
during the year. Rental and other revenue at Gold Coast Storage increased by
approximately 9.7% from $237,934 for the three months ended March 31, 1996 to
$261,088 for the three months ended March 31, 1997 primarily due to an increase
in rental rates of approximately 9.8%. 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 three months ended
March 31, 1997 of $612,396 decreased by 1.8% from the three months ended March
31, 1996 of $623,500 due to the factors detailed above affecting the Specified
Properties.
Expenses for the three months ended March 31, 1997, attributable to
Springdale Apartments of $276,010 were approximately 1.5% higher than expenses
for the three months ended March 31, 1996 of $272,016 due primarily to
increased property operating and maintenance, and depreciation and amortization
expenses, offset by lower general and administrative, and management fee
expenses. Property operating and maintenance expenses are higher due to higher
heating fuel costs, grounds maintenance (snow removal), and higher maintenance
payroll and painting and decorating costs due to higher vacancy during the
current quarter compared to the same period one year earlier, offset by lower
janitorial expenses. Depreciation expense is higher in 1997 as compared to
1996 due to capital expenditures in 1996. General and administrative expenses
are lower for the quarter ended March 31, 1997 and compared to the same period
one year earlier due to lower real estate taxes as the result of a legislative
reduction of tax rates, lower administrative salary expense due to personnel
changes and lower employers costs due to overall lower payroll expenditures,
offset by higher office administrative expenses. Management fee expense is
lower due to reduced revenue.
Expenses attributable to Gold Coast Storage for the three months ended
March 31, 1997 of $199,144 increased by approximately 6% from the three months
ended March 31, 1996 of $187,810 due to higher property operations and
maintenance, depreciation expense, and management fees. Property operating
and maintenance expenses are higher in 1997 as compared to 1996 primarily due
to higher elevator operator/customer service payroll and grounds maintenance
costs. Depreciation expense is higher in 1997 as compared to 1996 due to
capital expenditures in 1996. Management fees are higher due to increased
revenue. Overall, general and administrative expenses during 1997 are
comparable to 1996 with increased administrative (personnel education and
training) and property insurance expenses, and employer costs due to overall
higher payroll expenditures and the implementation of an employee benefits
program, offset by lower bad debt expense.
Overall expenses incurred by the Specified Properties for the three months
ended March 31, 1997 of $475,154 increased by approximately 3.3% from the three
months ended March 31, 1996 of $459,826 primarily as a result of a combination
of the foregoing factors affecting the Specified Properties. Management
anticipates that, in aggregate, expenses in 1997 will be similar to those
experienced in 1996.
Net income for the three months ended March 31, 1997 of $75,298 from
Springdale Apartments decreased by approximately 33.7% from the three months
ended March 31, 1996 of $113,550 due primarily to decreased rental revenue and
increased property operating and maintenance, and depreciation expenses, offset
by lower general and administrative expenses and management fees. Net income
for the three months ended March 31, 1997 of $61,944 from Gold Coast Storage
increased 23.6% as compared to net income for the three
8
<PAGE> 10
months ended March 31, 1996 of $50,124 due to increased rental revenue, offset
by higher property operating and maintenance, depreciation expense and
management fees.
Interest income earned by the Partnership for the three months ended March
31, 1997 of $10,093 increased by approximately 7.7% from the three months ended
one year earlier of $9,374 primarily due to higher interest rates.
Administrative expenses incurred by the Partnership for the three months ended
March 31, 1997 of $36,749 decreased by approximately 12.9% from the three
months ended one year earlier of $42,187 as the result of reduced accounting
and audit fees.
Overall net income for the three months ended March 31, 1997 of $110,586
decreased by approximately 15.5% from the three months ended March 31, 1996 of
$130,861 due to decreased rental revenue at Springdale Apartments and increased
rental revenue at Gold Coast Storage and increased expenses at the Specified
Properties, and reduced Partnership administrative expenses.
Net cash flows provided by operations for the three months ended March 31,
1997 was $142,284 compared to net cash flows provided by operations of $132,257
for the three months ended March 31, 1996. The change was primarily the result
of decreased net income during the three months ended March 31, 1997 as
compared to the period ended March 31, 1996, a decrease in accounts payable and
accrued expenses and an increase in accounts receivable, offset by a decrease
in prepaid expenses and an increased in deferred income. Additions to
investment in real estate at both Properties decreased to $46,008 for the three
months ended March, 31, 1997 compared to $129,544 for the same period one year
ago. Additions to investment in real estate during 1997 at Springdale
Apartments included remodeling the rental office/fitness center, 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 during the first quarter of 1997 included completion of the
burglar alarm and video monitoring systems replacement. Distributions to
Limited Partners during the three months ended March 31, 1997 totalled $246,778
compared to distributions of $190,152 during the three months ended March 31,
1996. The General Partners anticipate that distributions to Limited Partners
will remain at the current level throughout 1997, provided that revenues and
expenses also remain stable during the remainder of the year.
"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.
9
<PAGE> 11
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.
10
<PAGE> 12
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: May 9, 1997 By: /s/John F. Kennedy
---------------------------------------
John F. Kennedy
Director and President
11
<TABLE> <S> <C>
<ARTICLE> 5
<MULTIPLIER> 1
<CURRENCY> US DOLLARS
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> DEC-31-1997
<PERIOD-START> JAN-01-1997
<PERIOD-END> MAR-31-1997
<EXCHANGE-RATE> 1
<CASH> 877,077
<SECURITIES> 0
<RECEIVABLES> 32,842
<ALLOWANCES> 0
<INVENTORY> 0
<CURRENT-ASSETS> 931,876
<PP&E> 16,660,889
<DEPRECIATION> 4,344,440
<TOTAL-ASSETS> 13,248,325
<CURRENT-LIABILITIES> 441,663
<BONDS> 0
0
0
<COMMON> 0
<OTHER-SE> 12,806,662
<TOTAL-LIABILITY-AND-EQUITY> 13,248,325
<SALES> 575,264
<TOTAL-REVENUES> 622,489
<CGS> 0
<TOTAL-COSTS> 511,903
<OTHER-EXPENSES> 0
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 0
<INCOME-PRETAX> 110,586
<INCOME-TAX> 0
<INCOME-CONTINUING> 110,586
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 110,586
<EPS-PRIMARY> 2.67
<EPS-DILUTED> 2.67
</TABLE>
