<PAGE>
FORM 10-Q
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
(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, 1998
----------------------------------------
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 0-17686
DIVALL INSURED INCOME PROPERTIES 2 LIMITED PARTNERSHIP
(Exact name of registrant as specified in its charter)
Wisconsin 39-1606834
(State or other jurisdiction of (I.R.S.Employer
incorporation or organization) Identification No.)
101 W. 11th Street, Suite 1110, Kansas City, Missouri 64105
(Address of principal executive offices, including zip code)
(816) 421-7444
(Registrant's telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act: None
Securities registered pursuant to Section 12(g) of the Act: Limited
Partnership Interests
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 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>
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
DIVALL INSURED INCOME PROPERTIES 2 LIMITED PARTNERSHIP
BALANCE SHEETS
March 31, 1998 and December 31, 1997
------------------------------------
ASSETS
<TABLE>
<CAPTION>
(Unaudited)
March 31, December 31,
1998 1997
----------- -----------
<S> <C> <C>
INVESTMENT PROPERTIES AND EQUIPMENT:(Note 3)
Land $ 7,606,905 $ 8,330,982
Buildings 13,569,725 14,930,273
Equipment 707,378 707,378
Accumulated depreciation (5,152,978) (5,472,407)
----------- -----------
Net investment properties and equipment 16,731,030 18,496,226
----------- -----------
OTHER ASSETS:
Cash and cash equivalents 2,888,938 1,438,534
Cash restricted for real estate taxes 11,356 11,251
Cash held in Indemnification Trust (Note 8) 309,469 304,753
Rents and other receivables 131,847 285,163
Deferred rent receivable 151,071 182,770
Prepaid insurance 13,548 19,341
Deferred charges 84,121 86,434
Notes receivable from lessees 599,116 69,726
----------- -----------
Total other assets 4,189,466 2,397,972
----------- -----------
DUE FROM FORMER AFFILIATES: (Notes 2 and 9)
Due from former general partner affiliates 1,498,900 1,498,900
Allowance for uncollectible amounts
due from former affiliates (1,498,900) (1,498,900)
Restoration cost receivable 4,603,729 4,469,873
Allowance for uncollectible
restoration receivable (4,603,729) (4,469,873)
----------- -----------
Due from former affiliates, net 0 0
----------- -----------
Total assets $20,920,496 $20,894,198
=========== ===========
</TABLE>
The accompanying notes are an integral part of these statements.
2
<PAGE>
DIVALL INSURED INCOME PROPERTIES 2 LIMITED PARTNERSHIP
BALANCE SHEETS
March 31, 1998 and December 31, 1997
------------------------------------
LIABILITIES AND PARTNERS' CAPITAL
<TABLE>
<CAPTION>
(Unaudited)
March 31, December 31,
1998 1997
-------------- -------------
<S> <C> <C>
LIABILITIES:
Accounts payable and accrued expenses $ 103,695 $ 69,837
Due to current General Partner 3,605 2,510
Security deposits 123,437 153,112
Unearned rental income 137,210 131,263
Real estate taxes payable 50,751 58,355
------------ ------------
Total liabilities 418,698 415,077
------------ ------------
CONTINGENT LIABILITIES: (Note 7)
PARTNERS' CAPITAL: (Notes 1, 4 and 11)
Current General Partner -
Cumulative net income 110,917 101,904
Cumulative cash distributions (43,696) (40,091)
------------ ------------
67,221 61,813
------------ ------------
Limited Partners (46,280.3 interests outstanding)
Capital contributions, net of offering costs 39,358,468 39,358,468
Cumulative net income 17,346,606 16,454,337
Cumulative cash distributions (35,430,268) (34,555,268)
Reallocation of former general partners' deficit capital (840,229) (840,229)
------------ ------------
20,434,577 20,417,308
------------ ------------
Total partners' capital 20,501,798 20,479,121
------------ ------------
Total liabilities and partners' capital $ 20,920,496 $ 20,894,198
============ ============
</TABLE>
The accompanying notes are an integral part of these statements.
3
<PAGE>
DIVALL INSURED INCOME PROPERTIES 2 LIMITED PARTNERSHIP
STATEMENTS OF INCOME
(Unaudited)
-----------
<TABLE>
<CAPTION>
Three Months Ended March 31,
---------------------------
1998 1997
---------- --------
<S> <C> <C>
REVENUES:
Rental income(Note 5) $ 674,320 $761,332
Interest income on direct financing leases 0 3,226
Other interest income 38,838 18,014
Recovery of amount previously written off 12,620 2,221
Other income 13,336 12,015
Gain on disposal of assets 556,227 72,256
---------- --------
1,295,341 869,064
---------- --------
EXPENSES:
Partnership management fees 44,757 43,572
Disposition fees 66,000 37,166
Restoration fees 0 89
Appraisal fees 56,150 4,597
Insurance 5,793 7,124
General and administrative 34,588 30,744
Advisory Board fees and expenses 4,158 4,088
Ground lease payments (Note 3) 32,493 31,785
Expenses incurred due to default by lessee (1,011) 2,156
Professional services 42,607 27,799
Professional services related to investigation 414 17,219
Depreciation 105,797 123,335
Amortization 2,313 5,697
---------- --------
394,059 335,371
---------- --------
NET INCOME $ 901,282 $533,693
========== ========
NET INCOME - CURRENT GENERAL PARTNER $ 9,013 $ 5,337
NET INCOME - LIMITED PARTNERS 892,269 528,356
---------- --------
$ 901,282 $533,693
========== ========
NET INCOME (LOSS) PER LIMITED PARTNERSHIP
INTEREST, based on 46,280.3 Interests outstanding $19.28 $11.42
========== ========
</TABLE>
The accompanying notes are an integral part of these statements.
4
<PAGE>
DIVALL INSURED INCOME PROPERTIES 2 LIMITED PARTNERSHIP
STATEMENTS OF CASH FLOWS
(Unaudited)
-----------
<TABLE>
<CAPTION>
Three Months Ended March 31,
----------------------------
1998 1997
---------- -----------
CASH FLOWS FROM OPERATING ACTIVITIES:
<S> <C> <C>
Net income $ 901,282 $ 533,693
Adjustments to reconcile net income to net
cash provided by operating activities -
Depreciation and amortization 108,110 129,032
Recovery of amounts previously written off (12,620) (2,221)
Net (gain) on disposal of assets (556,227) (72,256)
Interest applied to Indemnification Trust account (4,716) (4,129)
Decrease in rents and other receivables 153,316 65,357
(Deposits) Withdrawals for payment of real estate taxes (105) 93,817
Decrease in prepaids 5,793 7,124
(Increase) Decrease in deferred rent receivable 31,699 (13)
Increase (Decrease) in due to current General Partner 1,095 (56,426)
Increase (Decrease) in accounts payable and other 33,858 (18,261)
(Decrease) in security deposits (29,675) (4,620)
(Decrease) in real estate taxes payable (7,604) (72,223)
Increase in unearned rental income 5,948 74,443
---------- -----------
Net cash from operating activities 630,154 673,317
---------- -----------
CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES:
Principal payments received on direct financing leases 12,620 7,626
Principal payments received on notes receivable 20,610 4,064
Proceeds from sale of investment properties 1,665,625 1,393,982
Recoveries from former affiliates 0 2,221
---------- -----------
Net cash from investing activities 1,698,855 1,407,893
---------- -----------
CASH FLOWS (USED IN) FINANCING ACTIVITIES:
Cash distributions to Limited Partners (875,000) (1,000,000)
Cash distributions to current General Partner (3,605) (2,135)
---------- -----------
Net cash (used in) financing activities (878,605) (1,002,135)
---------- -----------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 1,450,404 1,079,075
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 1,438,534 1,444,326
---------- -----------
CASH AND CASH EQUIVALENTS AT END OF PERIOD $2,888,938 $ 2,523,401
========== ===========
</TABLE>
The accompanying notes are an integral part of these statements.
5
<PAGE>
DIVALL INSURED INCOME PROPERTIES 2 LIMITED PARTNERSHIP
NOTES TO FINANCIAL STATEMENTS
These unaudited interim financial statements should be read in conjunction with
DiVall Insured Income Properties 2, Limited Partnership's (the "Partnership")
1997 annual audited financial statements within Form 10-K.
These unaudited financial statements include all adjustments which are, in the
opinion of management, necessary to present a fair statement of financial
position as of March 31, 1998, and the results of operations for the three-month
periods ended March 31, 1998, and 1997, and cash flows for the three-month
periods ended March 31, 1998 and 1997. Results of operations for the periods
are not necessarily indicative of the results to be expected for the full year.
The following significant event(s) have occured subsequent to fiscal year 1997,
which require disclosure in this interim report per Regulation S-X, Rule 10-01,
Paragraph (a) (5):
During the first quarter of 1998, the Partnership sold two Denny's restaurant
properties in New Smyrna Beach, Florida and Daytona Beach, Florida for
$1,250,000 and $950,000, respectively. The sale of properties took place in
January 1998, resulting in a gain, before disposition fees, of $556,000.
1. ORGANIZATION AND BASIS OF ACCOUNTING:
-------------------------------------
DiVall Insured Income Properties 2 Limited Partnership (the "Partnership") was
formed on November 18, 1987, pursuant to the Uniform Limited Partnership Act of
the State of Wisconsin. The initial capital which was contributed during 1987,
consisted of $300, representing aggregate capital contributions of $200 by the
former general partners and $100 by the Initial Limited Partner. The minimum
offering requirements were met and escrowed subscription funds were released to
the Partnership as of April 7, 1988. On January 23, 1989, the former general
partners exercised their option to increase the offering from 25,000 interests
to 50,000 interests and to extend the offering period to a date no later than
August 22, 1989. On June 30, 1989, the general partners exercised their option
to extend the offering period to a date no later than February 22, 1990. The
offering closed on February 22, 1990, at which point 46,280.3 interests had been
sold, resulting in total offering proceeds, net of underwriting compensation and
other offering costs, of $39,358,468.
The Partnership is currently engaged in the business of owning and operating its
investment portfolio (the "Properties") of commercial real estate. The
Properties are leased on a triple net basis to, and operated by, franchisors or
franchisees of national, regional, and local retail chains under long-term
leases. The lessees consist primarily of fast-food, family style, and
casual/theme restaurants, but also include a video rental store and a child care
center. At March 31, 1998, the Partnership owned 30 properties with specialty
leasehold improvements in 12 of these properties.
Deferred organization costs are amortized over a 60-month period. Deferred
costs on proposed acquisitions are capitalized as a cost of the properties upon
acquisition.
Rental revenue from investment properties is recognized on the straight-line
basis over the life of the respective lease. Revenue from direct financing
leases is recognized at level rates of return over the term of the lease.
Depreciation of the properties is provided on a straight-line basis over 31.5
years, which is the estimated useful lives of the buildings and improvements.
Equipment is depreciated on a straight-line basis over the estimated useful
lives of 5 to 7 years.
Deferred charges consist of leasing commissions paid when properties are leased
to tenants other than the original tenant. Leasing commissions are capitalized
and amortized over the life of the lease.
6
<PAGE>
Real estate taxes on the Partnership's investment properties are the
responsibility of the tenant. However, when a tenant fails to make the required
tax payments or when a property becomes vacant, the Partnership makes the
appropriate payment to avoid possible foreclosure of the property. Taxes are
accrued in the period in which the liability is incurred.
Cash and cash equivalents include cash on deposit with financial institutions
and highly liquid temporary investments with initial maturities of 90 days or
less.
The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities (and disclosure of
contingent assets and liabilities) at the date of the finanacial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.
The Partnership will be dissolved on November 30, 2010, or earlier upon the
prior occurrence of any of the following events: (a) the disposition of all
properties of the Partnership; (b) the written determination by the General
Partner that the Partnership's assets may constitute "plan assets" for purposes
of ERISA; (c) the agreement of Limited Partners owning a majority of the
outstanding interests to dissolve the Partnership; or (d) the dissolution,
bankruptcy, death, withdrawal, or incapacity of the last remaining General
Partner, unless an additional General Partner is elected previously by a
majority in interest of the Limited Partners.
No provision for Federal income taxes has been made, as any liability for such
taxes would be that of the individual partners rather than the Partnership. At
December 31, 1997, the tax basis of the Partnership's assets exceeded the
amounts reported in the accompanying financial statements by approximately
$8,200,000.
2. REGULATORY INVESTIGATION:
-------------------------
A preliminary investigation during 1992 by the Office of Commissioner of
Securities for the State of Wisconsin and the Securities and Exchange Commission
(the "Investigation") revealed that during at least the four years ended
December 31, 1992, the former general partners of the Partnership, Gary J.
DiVall ("DiVall") and Paul E. Magnuson ("Magnuson") had transferred substantial
cash assets of the Partnership and two affiliated publicly registered
partnerships, DiVall Insured Income Fund Limited Partnership ("DiVall 1") and
DiVall Income Properties 3 Limited Partnership ("DiVall 3") (collectively the
"Partnerships") to various other entities previously sponsored by or otherwise
affiliated with DiVall and Magnuson. The unauthorized transfers were in
violation of the respective Partnership Agreements and resulted, in part, from
material weaknesses in the internal control system of the Partnerships. The
aggregate amount of the misappropriations, related costs, and 9% interest
accrued since January 1, 1993, is in excess of $15,100,000, of which
approximately $6,103,000 has been attributed to the Partnership and is reflected
as due from former affiliates on the balance sheet at March 31, 1998. The 9%
interest accrued as of March 31, 1998, amounted to approximately $2,581,000 and
is not reflected in the accompanying income statement. As of December 31, 1997,
approximately $5,969,000 was reflected as due from former affiliates based on
estimated overall misappropriation and related costs of $14,800,000.
Subsequent to discovery, and in response to the regulatory inquiries, a third-
party Permanent Manager, The Provo Group, Inc. ("TPG"), was appointed (effective
February 8, 1993) to assume responsibility for daily operations and assets of
the Partnerships as well as to develop and execute a plan of restoration for the
Partnerships. Effective May 26, 1993, the Limited Partners, by written consent
of a majority of interests, elected the Permanent Manager, TPG, as General
Partner. TPG terminated the former general partners by accepting their tendered
resignations.
In 1993, the current General Partner estimated an aggregate recovery of $3
million for the Partnerships. At that time, an allowance was established
against amounts due from former general partners and their affiliates reflecting
the estimated $3 million receivable. This net receivable was allocated among
the Partnerships based on each Partnership's pro rata share of the total
misappropriation. Through March 31, 1998, $5,766,000 of recoveries have been
received which exceeded the original estimate of $3 million. As a result, the
Partnership has recognized $1,108,000 as income, which represents its share of
the excess recovery. The current General Partner continues to pursue recoveries
of the misappropriated funds, however, no further significant recoveries are
anticipated.
7
<PAGE>
3. INVESTMENT PROPERTIES:
----------------------
As of March 31, 1998, the Partnership owned 27 fully constructed fast-food
restaurants, a check cashing store, a video store, and a preschool. The
properties are comprised of the following: ten (10) Wendy's restaurants, four
(4) Hardee's restaurants, five (5) Denny's restaurants, one (1) Applebee's
restaurant, one (1) Popeye's Famous Fried Chicken restaurant, one (1) Red Apple
restaurant, one (1) Hooter's restaurant, one (1) Kentucky Fried Chicken
restaurant, one (1) Hostettler's restaurant, one (1) Miami Subs restaurant, one
(1) Village Inn restaurant, one (1) Cash A Check, one (1) Blockbuster Video
store, and one (1) Sunrise Preschool. The 30 properties are located in a total
of thirteen (13) states.
From time to time, the Partnership experiences interruptions in rental receipts
due to tenant delinquencies and vacancies. At March 31, 1998, one of the
Partnership's properties was unoccupied. During the First Quarter of 1997,
DenAmerica, the tenant of the Partnership's Denny's restaurants, notified the
Partnership that it has vacated the property in Twin Falls, North Dakota. The
tenant continues to make rental payments, however the remaining deferred rental
income and equipment lease balances were written off during 1997 due to
uncertainty regarding their collectibility.
The total cost of the investment properties and specialty leasehold improvements
includes the original purchase price plus acquisition fees and other capitalized
costs paid to an affiliate of the former general partners.
According to the Partnership Agreement, the former general partners were to
commit 80% of the original offering proceeds to investment in properties. Upon
full investment of the net proceeds of the offering, approximately 75% of the
original proceeds was invested in the Partnership's properties.
The current General Partner receives a fee for managing the Partnership equal to
4% of gross receipts, with a maximum reimbursement for office rent and related
office overhead of $25,000 between the three affiliated Partnerships as provided
in the Permanent Manager Agreement ("PMA"). Effective March 1, 1998, the
minimum management fee and the maximum reimbursement for office rent and
overhead increased by 1.6% representing the allowable annual Consumer Price
Index adjustment per the PMA. For purposes of computing the 4% overall fee,
gross receipts includes amounts recovered in connection with the
misappropriation of assets by the former general partners and their affiliates.
TPG has received fees from the Partnership totaling $54,777 to date on the
amounts recovered, which has been offset against the 4% minimum fee.
The Partnership owns three (3) restaurants located on parcels of land where it
has entered into long-term ground leases. One (1) of these leases is paid by
the tenant and two (2) are paid by the Partnership. The leases paid by the
Partnership are considered operating leases and the lease payments are expensed
in the periods to which they apply. The lease terms require aggregate minimum
annual payments of approximately $124,000 and expire in the years ranging from
2003 to 2008.
The tenant operating a Denny's restaurant on Camelback Road in Phoenix, Arizona,
has not formally exercised its option to extend its lease which expired on
January 30, 1993, but continues to operate the restaurant and pay rent.
Management is currently negotiating a possible new lease.
Several of the Partnership's property leases contain purchase option provisions
with stated purchase prices in excess of the original cost of the properties.
The current General Partner is not aware of any unfavorable purchase options in
relation to original cost.
The tenant of the Parnership's Hardee's restaurants exercised their negotiated
options to purchase three of their properties during the First Quarter of 1997.
These sales resulted in gross proceeds to the Partnership of $1,394,000 with a
net gain of $72,000.
Cypress Restaurants, Inc., the tenant of the Denny's restaurants in New Smyrna
Beach, Florida and Daytona Beach, Florida, have negotiated a purchase contract
for their properties in the amount of $1,250,000 and $950,000 respectively, from
the Partnership. The Daytona Beach property, however, was found to have
environmental
8
<PAGE>
contamination from an adjoining property, which impacted their ability to obtain
financing. Therefore, the Partnership has agreed to finance $550,000 of the
$950,000 purchase price for a period of six months, until the environmental
issues can be addressed. The sale of the properties took place in January 1998,
resulting in a gain of $556,000. The Partnership is not liable for the
environmental contamination.
A land easement was granted to the State of Arizona Salt River Project
Agricultural Improvement and Power District on a portion of the land at one of
the Denny's properties in exchange for a payment to the Partnership of $29,000.
4. PARTNERSHIP AGREEMENT:
----------------------
The Partnership Agreement, prior to an amendment effective May 26, 1993,
provided that, for financial reporting and income tax purposes, net profits or
losses from operations were allocated 90% to the Limited Partners and 10% to the
general partners. The Partnership Agreement also provided for quarterly cash
distributions from Net Cash Receipts, as defined, within 60 days after the last
day of the first full calendar quarter following the date of release of the
subscription funds from escrow, and each calendar quarter thereafter, in which
such funds were available for distribution with respect to such quarter. Such
distributions were to be made 90% to Limited Partners and 10% to the former
general partners, provided, however, that quarterly distributions were to be
cumulative and were not to be made to the former general partners unless and
until each Limited Partner had received a distribution from Net Cash Receipts in
an amount equal to 10% per annum, cumulative simple return on his or her
Adjusted Original Capital, as defined, from the Return Calculation Date, as
defined.
Net Proceeds, as originally defined, were to be distributed as follows: (a) to
the Limited Partners, an amount equal to 100% of their Adjusted Original
Capital; (b) then, to the Limited Partners, an amount necessary to provide each
Limited Partner a Liquidation Preference equal to a 13.5% per annum, cumulative
simple return on Adjusted Original Capital from the Return Calculation date
including in the calculation of such return all prior distributions of Net Cash
Receipts and any prior distributions of Net Proceeds under this clause; and (c)
then, to Limited Partners, 90% and to the General Partners, 10%, of the
remaining Net Proceeds available for distribution.
On May 26, 1993, pursuant to the results of a solicitation of written consents
from the Limited Partners, the Partnership Agreement was amended to replace the
former general partners and amend various sections of the agreement. The former
general partners were replaced as General Partner by The Provo Group, Inc., an
Illinois corporation. Under the terms of the amendment, net profits or losses
from operations are allocated 99% to the Limited Partners and 1% to the current
General Partner. The amendment also provided for distributions from Net Cash
Receipts to be made 99% to Limited Partners and 1% to the current General
Partner provided, that quarterly distributions will be cumulative and will not
be made to the current General Partner unless and until each Limited Partner has
received a distribution from Net Cash Receipts in an amount equal to 10% per
annum, cumulative simple return on his or her Adjusted Original Capital, as
defined, from the Return Calculation Date, as defined, except to the extent
needed by the General Partner to pay its federal and state income taxes on the
income allocated to them attributable to such year. Distributions paid to the
General Partner are based on the estimated tax liability resulting from
allocated income. Subsequent to the filing of the General Partner's income tax
returns, a true-up with actual distributions is made.
The provisions regarding distribution of Net Proceeds, as defined, were also
amended to provide that Net Proceeds are to be distributed as follows: (a) to
the Limited Partners, an amount equal to 100% of their Adjusted Original
Capital; (b) then, to the Limited Partners, an amount necessary to provide each
Limited Partner a Liquidation Preference equal to a 13.5% per annum, cumulative
simple return on Adjusted Original Capital from the Return Calculation Date
including in the calculation of such return on all prior distributions of Net
Cash Receipts and any prior distributions of Net Proceeds under this clause,
except to the extent needed by the General Partner to pay its federal and state
income tax on the income allocated to its attributable to such year; and (c)
then, to Limited Partners, 99%, and to the General Partner, 1%, of remaining Net
Proceeds available for distribution.
Additionally, per the amendment of the Partnership Agreement dated May 26, 1993,
the total compensation paid to all persons for the sale of the investment
properties shall be limited to a competitive real estate commission, not
9
<PAGE>
to exceed 6% of the contract price for the sale of the property. The General
Partner may receive up to one-half of the competitive real estate commission,
not to exceed 3%, provided that the General Partner provides a substantial
amount of services in the sales effort. It is further provided that a portion
of the amount of such fees payable to the General Partner is subordinated to its
success in recovering the funds misappropriated by the former general partners.
(See Note 8.)
5. LEASES:
-------
Lease terms for the majority of the investment properties are 20 years from
their inception. The leases generally provide for minimum rents and additional
rents based upon percentages of gross sales in excess of specified breakpoints.
The lessee is responsible for occupancy costs such as maintenance, insurance,
real estate taxes, and utilities. Accordingly, these amounts are not reflected
in the statements of income except in circumstances where, in management's
opinion, the Partnership will be required to pay such costs to preserve its
assets (i.e., payment of past-due real estate taxes). Management has determined
that the leases are properly classified as operating leases; therefore, rental
income is reported when earned and the cost of the property, excluding the cost
of the land, is depreciated over its estimated useful life.
Aggregate minimum lease payments to be received under the leases for the
Partnership's properties are as follows:
<TABLE>
<S> <C>
Year ending
December 31,
1998 $ 2,310,028
1999 2,304,628
2000 2,301,296
2001 2,197,033
2002 2,134,166
Thereafter 14,778,980
-----------
$26,026,131
===========
</TABLE>
Ten (10) of the properties are leased to Wensouth Orlando, a franchisee of
Wendy's restaurants. Wensouth base rents accounted for 31% of total base rents
for 1997.
6. TRANSACTIONS WITH CURRENT GENERAL PARTNER:
------------------------------------------
Amounts paid to the current General Partner for the three-month periods ended
March 31, 1998 and 1997 are as follows.
<TABLE>
<CAPTION>
Incurred as of Incurred as of
Current General Partner March 31, 1998 March 31, 1997
- - ----------------------- -------------- --------------
<S> <C> <C>
Management fees $ 44,757 $43,572
Disposition fees 66,000 37,166
Restoration fees 0 89
Overhead allowance 3,611 3,592
Reimbursement for out-of-pocket expenses 7,790 5,885
Cash distribution 3,605 2,135
-------- -------
$125,763 $92,439
======== =======
</TABLE>
10
<PAGE>
7. CONTINGENT LIABILITIES:
-----------------------
According to the Partnership Agreement, as amended, the current General Partner
may receive a disposition fee not to exceed 3% of the contract price of the sale
of investment properties. Fifty percent (50%) of all such disposition fees
earned by the current General Partner is to be escrowed until the aggregate
amount of recovery of the funds misappropriated from the Partnerships by the
former general partners is greater than $4,500,000. Upon reaching such recovery
level, full disposition fees will thereafter be payable and fifty percent (50%)
of the previously escrowed amounts will be paid to the current General Partner.
At such time as the recovery exceeds $6,000,000 in the aggregate, the remaining
escrowed disposition fees shall be paid to the current General Partner. If such
levels of recovery are not achieved, the current General Partner will contribute
the amounts escrowed towards the recovery. In lieu of an escrow, 50% of all
such disposition fees have been paid directly to the restoration account and
then distributed among the three Partnerships. Fifty percent (50%) of the total
amount paid to the recovery was refunded to the current General Partner during
March 1996 after surpassing the recovery level of $4,500,000. The remaining
amount allocated to the Partnership may be owed to the current General Partner
if the $6,000,000 recovery level is met. As of March 31, 1998, the Partnership
may owe the current General Partner $16,296, which is currently reflected as a
recovery, if the $6,000,000 recovery level is achieved, which is considered
unlikely.
8. PMA INDEMNIFICATION TRUST:
--------------------------
The Permanent Manager Agreement ("PMA") provides that the Permanent Manager will
be indemnified from any claims or expenses arising out of or relating to the
Permanent Manager serving in such capacity or as substitute general partner, so
long as such claims do not arise from fraudulent or criminal misconduct by the
Permanent Manager. The PMA provides that the Partnership fund this
indemnification obligation by establishing a reserve of up to $250,000 of
Partnership assets which would not be subject to the claims of the Partnership's
creditors. An Indemnification Trust ("Trust") serving such purposes has been
established at United Missouri Bank, N.A. The Trust has been fully funded with
Partnership assets as of March 31, 1998. Funds are invested in U.S. Treasury
securities. In addition, $59,469 of earnings have been credited to the Trust as
of March 31, 1998. The rights of the Permanent Manager to the Trust shall be
terminated upon the earliest to occur of the following events: (i) the written
release by the Permanent Manager of any and all interest in the Trust; (ii) the
expiration of the longest statute of limitations relating to a potential claim
which might be brought against the Permanent Manager and which is subject to
indemnification; or (iii) a determination by a court of competent jurisdiction
that the Permanent Manager shall have no liability to any person with respect to
a claim which is subject to indemnification under the PMA. At such time as the
indemnity provisions expire or the full indemnity is paid, any funds remaining
in the Trust will revert back to the general funds of the Partnership.
9. RESTORATION TRUST ACCOUNT AND EXPENSE ALLOCATIONS;
--------------------------------------------------
Restoration costs represent expenses incurred by the Partnership in relation to
the misappropriated assets by the former general partners and their affiliates.
These costs are allocated among the Partnerships based on each partnership's
respective share of the entire misappropriation, as currently quantified. The
amount of misappropriation for each partnership is adjusted annually to reflect
new discoveries and more accurate quantification of amounts based on the
continuing investigation. Such adjustments will result in periodic adjustments
to prior allocations of recovery costs to reflect updated information.
Consequently, previous payments for restoration expenses may not be consistent
with modified allocations.
11
<PAGE>
Recoveries realized by the Partnerships are being distributed to each respective
partnership on the same basis as the restoration costs are currently being
allocated. As of March 31, 1998, the Partnerships recovered a total of
approximately $5,726,000 from the former general partners and their affiliates.
Of this amount, the Partnership received its pro-rata share in the amount of
$2,315,485. Additionally, $40,347, representing 50% of all previously escrowed
disposition fees earned by the General Partner have been paid to the recovery.
Of that amount, $16,296 was allocated to the Partnership and is contingently
payable to the General Partner upon achievement of the final recovery level as
described in Note 7.
The PMA contemplated that the Permanent Manager could establish a separate and
distinct Restoration Trust Fund which would hold all recoveries until a final
independent adjudication by a court of competent jurisdiction or vote of the
Limited Partners ratified the allocation of proceeds to each respective
partnership. Management has concluded that a fair and reasonable interim
accounting for recovery proceeds can be accomplished at the partnership level in
a manner similar to restoration costs which are paid directly by the
Partnerships. Management reserves the right to cause the final allocation of
such costs and recoveries to be determined either by a vote of the Limited
Partners or a court of competent jurisdiction. Potential sources of recoveries
include third party litigation, promissory notes, land contracts, and personal
assets of the former general partners and their affiliates.
10. LITIGATION:
-----------
As part of the Permanent Manager Agreement, DiVall, Magnuson, and entities owned
by them, granted the Partnership a security interest in certain promissory notes
and mortgages from other DiVall related entities (the "Private Partnerships").
In the aggregate, the face amount of these notes were equal to a minimum of
$8,264,932. In addition, DiVall, Magnuson, and related entities owned by them,
granted the Partnership a security interest in their general partner interests
in the Private Partnerships. The foregoing security interests were to secure
the repayment of the funds which were diverted by DiVall and Magnuson from the
Partnership. The Partnership shares such security interests with DiVall 1 and
DiVall 3. These promissory notes and mortgages are not recorded on the balance
sheets of the Partnerships, but are recorded as recoveries on a cash basis upon
settlement.
In 1993, nineteen (19) of the Private Partnerships sought the protection of the
Bankruptcy Court in the Eastern District of Wisconsin. Seven (7) of these
bankruptcies were voluntary and twelve (12) of these bankruptcies were
involuntary. Several of the Private Partnerships seeking bankruptcy owe
promissory notes to DiVall, Magnuson, or entities owned by them, in which the
Partnership has a security interest. These cases were subsequently transferred
to the Western District Bankruptcy Court located in Madison, Wisconsin.
The Partnership's experience in those bankruptcy cases that have concluded,
either through the approval of Plans of Reorganization, dismissal of the
bankruptcies, settlements or a combination of the foregoing, is that (i) the
value of the obligations of the Private Partnerships assigned to the Partnership
has been at a significant discount to their face amounts, and (ii) the General
Partner interests in such Private Partnerships often have little economic value.
The Partnership's recoveries in these bankruptcies have been on a steeply
discounted basis.
Plans of reorganization have been filed in the bankruptcies, and settlement
agreements in all of the Private Partnerships have been reached. Settlements in
the bankruptcies have resulted in cash payments to the Partnerships of a total
of $720,000 and notes secured by subordinated mortgages in the aggregate amount
of $625,000. The Partnerships subsequently sold the secured notes for a total
of $175,000.
12
<PAGE>
11. FORMER GENERAL PARTNERS' CAPITAL ACCOUNTS:
------------------------------------------
The capital account balance of the former general partners as of May 26, 1993,
the date of their removal as general partners pursuant to the results of a
solicitation of written consents from the Limited Partners, was a deficit of
$840,229. At December 31, 1993, the former general partners' deficit capital
account balance in the amount of $840,229 was reallocated to the Limited
Partners.
12. SUBSEQUENT EVENTS:
------------------
On May 15, 1998, the Partnership made distributions to the Limited Partners for
the First Quarter of 1998 of $2,325,000 amounting to approximately $50.24 per
limited partnership interest.
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
Liquidity and Capital Resources:
- - --------------------------------
Investment Properties and Net Investment in Direct Financing Leases
- - -------------------------------------------------------------------
The investment properties, including equipment held by the Partnership at March
31, 1998, were originally purchased at a price, including acquisition costs, of
approximately $24,747,000.
The tenant of the former Country Kitchen restaurant in Cedar Rapids, Iowa
vacated the property during 1995 and ceased paying rent. Management entered
into a lease agreement for the property beginning on January 1, 1998 for a Red
Apple restaurant.
During the First Quarter of 1997, DenAmerica, the tenant of the Partnership's
Denny's restaurants, notified the Partnership that is has vacated the property
in Twin Falls, North Dakota. The tenant continues to make rental payments,
however the remaining deferred rental income and equipment lease balances were
written off at December 31, 1997, due to uncertainty regarding their
collectibility.
The tenant of the Partnership's Hardee's restaurants exercised their negotiated
option to purchase three (3) of their properties during the First Quarter of
1997, resulting in a net gain of approximately $72,000.
Cypress Restaurants, Inc., the tenant of the Denny's restaurants in New Smyrna
Beach, Florida and Daytona Beach, Florida, have negotiated a purchase contract
for their properties in the amount of $1,250,000 and $950,000 respectively, from
the Partnership. The Daytona Beach property, however, was found to have
environmental contamination from an adjoining property, which impacted their
ability to obtain financing. Therefore, the Partnership has agreed to finance
$550,000 of the $950,000 purchase price for a period of six months, until the
environmental issues can be addressed. The sale of the properties took place in
January 1998, resulting in a gain of $556,000. The Partnership is not liable
for the environmental contamination.
A land easement was granted to the State of Arizona Salt River Project
Agricultural Improvement and Power District on a portion of the land at one of
the Denny's properties in exchange for a payment to the Partnership of $29,000.
13
<PAGE>
Other Assets
- - ------------
Cash and cash equivalents, including cash restricted for real estate taxes was
approximately $2,900,000 at March 31, 1998, compared to $1,450,000 at December
31, 1997. The Partnership designated cash of $2,325,000 to fund the First
Quarter 1998 distributions to Limited Partners, $316,000 for the payment of
accounts payable and accrued expenses, and the remainder represents reserves
deemed necessary to allow the Partnership to operate normally. Cash generated
through the operations of the Partnership's investment properties, sales of
investment properties and any recoveries of misappropriated funds by the former
general partners, will provide the sources for future fund liquidity and Limited
Partner distributions.
The Partnership established an Indemnification Trust (the "Trust") during the
Fourth Quarter of 1993, deposited $100,000 in the Trust during 1993 and
completed funding of the Trust with $150,000 during 1994. The provision to
establish the Trust was included in the Permanent Manager Agreement for the
indemnification of TPG, in the absence of fraud or gross negligence, from any
claims or liabilities that may arise from TPG acting as Permanent Manager. The
Trust is owned by the Partnership. For additional information regarding the
Trust refer to Note 8 to the financial statements.
Due From Affiliated Partnerships, Due From Former Affiliates, Allowance for
Uncollectible Amounts Due From Former Affiliates and Deferred Income
Due from former affiliates represented misappropriated assets due from the
former general partners and their affiliates in the amount of $1,499,000 at
March 31, 1998. It is not expected that any further material recoveries will be
received.
The Partnership maintains a record of costs incurred in identifying or
recovering the misappropriated assets. These amounts are expensed when
incurred, and then, recorded on the balance sheet as a restoration cost
receivable with a corresponding allowance for such receivable deemed
uncollectible. These costs are considered due from the former general partners
and their affiliates. Interest has been accrued on the misappropriated funds
since January 1, 1993, at a rate of 9% per annum and has been included in the
restoration cost receivable. The receivable increased from approximately
$4,470,000 at December 31, 1997, to $4,604,000 at March 31, 1998, and includes
$2,581,000 of cumulative accrued interest.
In 1993, the current General Partner estimated an aggregate recovery of $3
million for the Partnerships. At that time, an allowance was established against
amounts due from former general partners and their affiliates reflecting the
estimated $3 million receivable. This net receivable was allocated among the
Partnerships based on each Partnership's pro rata share of the total
misappropriation. Through March 31, 1998, $5,766,000 of recoveries have been
received which exceeded the original estimate of $3 million. As a result, the
Partnership has recognized $1,108,000 as income, which represents its share of
the excess recovery. The current General Partner continues to pursue recoveries
of the misappropriated funds, however no further significant recoveries are
anticipated.
The restoration costs are allocated among the Partnerships based on each
Partnership's respective share of the misappropriation as discussed in Note 9 of
the financial statements. The allocation is adjusted periodically to reflect
any changes in the entire misappropriation. The Partnership's percentage of the
allocation was reduced in 1993.
Liabilities
- - -----------
Accounts payable and accrued expenses at March 31, 1998, in the amount of
$104,000, primarily represented the accrual of legal and auditing fees as well
as the accrual of fees for the appraisal of the
14
<PAGE>
Partnership's properties.
Partners' Capital
- - -----------------
Net income for the quarter was allocated between the General Partner and the
Limited Partners, 1% and 99%, respectively, as provided in the Partnership
Agreement and the Amendment to the Partnership Agreement, as discussed more
fully in Note 4 of the financial statements. The former general partners'
deficit capital account balance was reallocated to the Limited Partners at
December 31, 1993. Refer to Note 11 to the financial statements for additional
information regarding the reallocation.
Cash distributions paid to the Limited Partners and to the General Partner
during 1998 of $875,000 and $3,605, respectively, have also been in accordance
with the amended Partnership Agreement. The First Quarter 1998 distribution of
$2,325,000 was paid to the Limited Partners on May 15, 1998.
Results of Operations:
- - ----------------------
The Partnership reported net income for the quarter ended March 31, 1998, in the
amount of $901,000 compared to net income for the quarter ended March 31, 1997,
of $534,000.
Revenues
- - --------
Total revenues were $1,295,000 and $869,000, for the quarters ended March 31,
1998 and 1997, respectively. 1998 revenue included a gain of $556,000 on the
sale of two Denny's properties to the tenant. During 1997, a net gain of
$72,000 was recorded on the sale of three Hardee's properties to the tenant.
Total revenues should approximate $3,000,000 annually or $750,000 quarterly
based on leases currently in place. Future revenues may decrease with tenant
defaults and/or sales of Partnership properties. They may also increase with
additional rents due from tenants, if those tenants experience sales levels
which require the payment of additional rent to the Partnership.
Expenses
- - --------
For the quarters ended March 31, 1998 and 1997, cash expenses amounted to
approximately 22% and 24%, of total revenues, respectively. Total expenses,
including non-cash items, amounted to approximately 30% and 39%, of total
revenues for the quarters ended March 31, 1998 and 1997, respectively.
Disposition fees were recorded during 1998 as a result of the sale of two
Denny's properties to the tenant. Fees incurred during 1997 were a result of the
sale of three Hardeee's properties to the tenant. Appraisal fees totaling
$56,000 were incurred during 1998 for the appraisal of all of the Partnership's
properties.
Inflation:
- - ----------
Inflation has a minimal effect on operating earnings and related cash flows from
a portfolio of triple net leases. By their nature, such leases actually fix
revenues and are not impacted by rising costs of maintenance, insurance, or real
estate taxes. If inflation causes operating margins to deteriorate for lessees
if expenses grow faster than revenues, then, inflation may well negatively
impact the portfolio through tenant defaults.
15
<PAGE>
It would be misleading to associate inflation with asset appreciation for real
estate, in general, and the Partnership's portfolio, specifically. Due to the
"triple net" nature of the property leases, asset values generally move
inversely with interest rates.
Year 2000
- - ---------
The Partnership's operations are not dependent on date sensitive software. The
Partnership is not aware of any Year 2000 problems with its current software.
Accounting and Partnership records software are owned and operated by third
parties who provide services to the Partnership under contract. The Partnership
is currently in the process of evaluating Year 2000 issues with these third
party providers. The Partnership believes, however, that even if any Year 2000
problems are not corrected on schedule, the cost and disruption to operations of
the Partnership are expected to be minimal.
Tenants are responsible for the operation of any equipment located at the
Partnership's properties. While the Partnership is not fully aware of the
compliance attainment efforts of its tenants, tenant preparedness for the Year
2000 should have minimal impact on the Partnership and are not expected to be
material to the Partnership's operations, financial condition or liquidity.
16
<PAGE>
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
The Partnership is pursuing collection actions against former tenants of the
Partnership and/or guarantors of former tenants of the Partnership arising from
defaults on their leases. Although the Partnership believes its claims are
valid, it is currently unknown whether the Partnerships will receive favorable
verdicts or whether any such verdicts will ultimately prove collectible.
Items 2 - 4.
Not Applicable.
Item 5. Other Information
On April 27, 1998, the Partnership filed a Definitive Consent Statement on
Schedule 14A with the Securities and Exchange Commission in connection with the
solicitation of consents by the Partnership to approve the sale of all the
Partnership's properties and to subsequently liquidate the Partnership. If the
proposed liquidation of the Partnership is approved by a majority of limited
partners, it is expected to be completed prior to the end of 1998.
Item 6. Exhibits and Reports on Form 8-K
(a) Listing of Exhibits:
99.0 Correspondence to the Limited Partners dated May 15, 1998,
regarding the First Quarter 1998 distribution.
(b) Reports on Form 8-K:
The Registrant filed no reports on Form 8-K during the first quarter of
fiscal year 1998.
17
<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 by the undersigned, thereunto duly authorized.
DIVALL INSURED INCOME PROPERTIES 2 LIMITED PARTNERSHIP
By: The Provo Group, Inc., General Partner
By: _______________________________________________
Bruce A. Provo, President
Date: May 14, 1998
Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following persons on behalf of the Registrant and
in the capacities and on the dates indicated.
By: The Provo Group, Inc., General Partner
By: _________________________________________________
Bruce A. Provo, President
Date: May 14, 1998
By: ______________________________________
Kristin J. Atkinson
Vice President - Finance and Administration
Date: May 14, 1998
18
<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 by the undersigned, thereunto duly authorized.
DIVALL INSURED INCOME PROPERTIES 2 LIMITED PARTNERSHIP
By: The Provo Group, Inc., General Partner
By: /s/Bruce A. Provo
--------------------------------------------
Bruce A. Provo, President
Date: May 14, 1998
Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following persons on behalf of the Registrant and
in the capacities and on the dates indicated.
By: The Provo Group, Inc., General Partner
By: /s/Bruce A. Provo
--------------------------------------------
Bruce A. Provo, President
Date: May 14, 1998
By: /s/Kristin J. Atkinson
-------------------------------------------
Kristin J. Atkinson
Vice President - Finance and Administration
Date: March 14, 1998
19
<TABLE> <S> <C>
<PAGE>
<ARTICLE> 5
<LEGEND> This schedule contains summary financial information extracted from
the March 31, 1998 Form 10-Q and is qualified in its entirety by reference to
such financial statements.
</LEGEND>
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> DEC-31-1997
<PERIOD-START> JAN-01-1998
<PERIOD-END> MAR-31-1998
<CASH> 2,900,294
<SECURITIES> 309,469
<RECEIVABLES> 7,082,332
<ALLOWANCES> 6,102,629
<INVENTORY> 0
<CURRENT-ASSETS> 4,189,466
<PP&E> 21,884,008
<DEPRECIATION> 5,152,978
<TOTAL-ASSETS> 20,920,496
<CURRENT-LIABILITIES> 418,698
<BONDS> 0
0
0
<COMMON> 0
<OTHER-SE> 20,501,798
<TOTAL-LIABILITY-AND-EQUITY> 20,920,496
<SALES> 0
<TOTAL-REVENUES> 1,295,341
<CGS> 0
<TOTAL-COSTS> 0
<OTHER-EXPENSES> 394,059
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 0
<INCOME-PRETAX> 901,282
<INCOME-TAX> 0
<INCOME-CONTINUING> 411,055
<DISCONTINUED> 490,227
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 901,282
<EPS-PRIMARY> 19.28
<EPS-DILUTED> 19.28
</TABLE>
<PAGE>
[THE PROVO GROUP LOGO]
DiVall Insured Income Properties 2, L.P.
QUARTERLY NEWS
- - --------------------------------------------------------------------------------
A publication of The Provo Group, Inc. FIRST QUARTER 1998
WHY ALL THE INTEREST ... IN MY INTERESTS?
Madison, Wisconsin
Recently you may have been subject to the "feeding" frenzy occurring for your
interests in the Partnership. A common question we are hearing is "why all the
interest in my interests?"
As we have communicated to you before, it's really quite simple -- the interests
you own in the Partnership offer immediate value to recent third-party tenderers
such as U.S. Restaurant Properties, Inc., Smithtown Bay, LLC, and Whitney Year
2030.
Should you be tendering your interests to any of these parties? As your General
Partner, we don't think so, particularly if you want to be the recipient of
"full" value. We believe you should be the one receiving the final return on
your long-term investment NOT someone who buys your interests at a discount for
future profit opportunities.
In accordance with the Agreement of Limited Partnership, we have requested your
consent to sell the properties in the Partnership -- which means that the
Partnership will be dissolved following the sale of the assets and final
distribution of the proceeds to you.
If a majority of Limited Partners are in agreement that the market conditions
are favorable for producing maximized value on your interests through
liquidation now, we will proceed with the sale of the properties and make a
final distribution to you.
Although the strong interest in your interests may be causing you concern or
confusion -- think of it this way, you have something they want, and you have
control over whether they can have it or not.
------------------------
OTHER NEWS INSIDE...
. Distributions More Than Budgeted........Distribution Highlights, pg 2
. First Quarter 1998 Property Sales...........Property Highlights, pg 3
<PAGE>
[THE PROVO GROUP LOGO]
Page 2 DiVall 2 1 Q 98
===========================
Distribution Highlights
. 8.0% (approx.) annualized return from operations and 5.0% (approx.) non-
annualized return of capital from a special distribution related to the two
(2) Denny's property sales and a land easement granted to a property based
on $33,000,000 ("net" remaining initial investment).
. $50.24 per unit (approx.) for the First Quarter 1998 from both cash flow
from operations and investing activities.
(NOTE: Original units were purchased for $1,000/unit.)
. $2,325,000 total amount distributed for the First Quarter 1998 which was
$175,000 more than projected.
The "higher" than budgeted distribution is primarily due to better than
expected collection of rents receivable, including percentage rents billed
during the First Quarter 1998.
. $913.00 to $715.00 range of distributions per unit from the first unit sold
to the last unit sold before the offering closed (February 1990),
respectively. (NOTE: Distributions are from both cash flow from operations
and "net" cash activity from financing and investing activities.)
===========================
Statements of Income and Cash Flow Highlights
. 7% increase in "total" operating revenues from projections.
. 21% increase in "total" expenses from projections.
. 2% increase in net income from projections.
. $87,000 more than budgeted operating revenues were received by the
Partnership for several reasons, from one month's rent collected on the
"sold" Denny's; higher than expected interest income received on these two
(2) property sales; previously written off equipment lease payments were
received on the Denny's lease; and vacancies did not occur as budgeted.
. Property appraisals in the amount of $58,000 were accrued at the quarter's
end in connection with the proposed liquidation of the partnership.
<PAGE>
[THE PROVO GROUP LOGO]
Page 3 DiVall 2 1 Q 98
===========================
Property Highlights
Vacancies
---------
. Denny's restaurant (Twin Falls, ID) was vacant at March 31, 1998. Management
is currently working with the tenant to relet this property.
(NOTE: This tenant continues to make rental payments.)
Rents Receivable
----------------
. Applebee's (Columbus, OH) was $9,700 delinquent in percentage rent at March
31, 1998. Scheduled rent is current.
. Popeye's (Park Forest, IL) was $25,000 delinquent in percentage rent only
at March 31, 1998. (NOTE: This tenant has since paid $10,000 toward this
delinquency.)
Property Sales
--------------
. Denny's restaurants located in Daytona Beach and New Smyrna, Florida,
were both sold during the First Quarter 1998.
===========================
Return of Capital
The following table has been updated to present the breakdown of distributions
since the Partnership's first quarterly distribution, for the period ended June
30, 1998 through March 31, 1998.
<TABLE>
<CAPTION>
Distribution Capital
Analysis Balance
------------- -----------
<C> <S> <S>
Original Capital Balance -- $46,280,300
Cash Flow From Operations Since Inception $24,526,890 --
Total Distributions Since Inception (37,838,868) --
------------
(Return) of Capital ($13,311,978) (13,311,978)
============ -----------
"Net" Remaining Initial Investment
by Original Partners -- $32,968,322
===========
</TABLE>
(NOTE: For a more individualized discussion of return of capital contact
Investor Relations.)
<PAGE>
[THE PROVO GROUP LOGO]
Page 4 DiVall 2 1 Q 98
===========================
Questions & Answers
. When can I expect my next distribution mailing?
Your distribution correspondence for the Second Quarter of 1998 is
scheduled to be mailed on
August 14, 1998.
* * *
================================================================================
For questions or additional information, please contact Investor Relations at:
1-800-547-7686 or 1-608-244-7661
All written inquiries may be mailed or faxed to:
The Provo Group, Inc.
Post Office Box 8673 1410 Northport Drive
Madison, Wisconsin 53708-8673 Madison, Wisconsin 53704
(FAX 608-244-7663)
================================================================================
<PAGE>
<TABLE>
<CAPTION>
DIVALL INSURED INCOME PROPERTIES 2 L.P.
STATEMENTS OF INCOME AND CASH FLOW CHANGES
FOR THE THREE MONTH PERIOD ENDED MARCH 31, 1998
- - ---------------------------------------------------------------------------------------------------------
PROJECTED ACTUAL VARIANCE
---------------------------------------
<S> <C> <C> <C>
1ST 1ST
QUARTER QUARTER BETTER
OPERATING REVENUES 3/31/98 3/31/98 (WORSE)
----------- ------------ ------------
Rental income $ 613,634 $ 674,321 $ 60,687
Interest income 26,550 38,838 12,288
Gain on sale of assets 556,227 556,227 0
Other income 12,001 25,955 13,954
----------- ------------ ------------
TOTAL OPERATING REVENUES $1,208,412 $ 1,295,341 $ 86,929
----------- ------------ ------------
OPERATING EXPENSES
Insurance $ 6,624 $ 5,793 $ 831
Management fees 44,965 44,757 208
Overhead allowance 3,627 3,611 16
Advisory Board 3,600 4,158 (558)
Administrative 26,364 30,977 (4,613)
Professional services 5,450 6,427 (977)
Appraisals 0 56,150 (56,150)
Disposition fees 66,000 66,000 0
Auditing 19,500 19,383 117
Legal 7,500 16,797 (9,297)
Defaulted tenants 2,850 (1,011) 3,861
----------- ------------ ------------
TOTAL OPERATING EXPENSES $ 186,480 $ 253,042 $ (66,562)
----------- ------------ ------------
GROUND RENT $ 31,200 $ 32,493 $ (1,293)
----------- ------------ ------------
INVESTIGATION AND RESTORATION EXPENSES $ 474 $ 414 $ 60
----------- ------------ ------------
NON-OPERATING EXPENSES
Depreciation $ 105,798 $ 105,797 $ 1
Amortization 2,313 2,313 0
----------- ------------ ------------
TOTAL NON-OPERATING EXPENSES $ 108,111 $ 108,110 $ 1
----------- ------------ ------------
TOTAL EXPENSES $ 326,265 $ 394,059 $ (67,794)
----------- ------------ ------------
NET INCOME $ 882,147 $ 901,282 $ 19,135
OPERATING CASH RECONCILIATION: VARIANCE
------------
Depreciation and amortization 108,111 108,110 (1)
Gain on sale of assets (556,227) (556,227) 0
(Increase) Decrease in current assets 95,280 205,205 109,925
Increase (Decrease) in current liabilities (87,391) 1,514 88,905
(Increase) Decrease in cash reserved for payables 42,871 800 (42,071)
Advance from current cash flows for future distributions (1,200) (1,200) 0
----------- ------------ ------------
Net Cash Provided From Operating Activities $ 483,591 $ 659,484 $ 175,893
----------- ------------ ------------
CASH FLOWS FROM (USED IN) INVESTING
AND FINANCING ACTIVITIES
Recoveries from former G.P. affiliates 0 0 0
Proceeds from property sales 1,666,675 1,665,625 (1,050)
----------- ------------ ------------
Net Cash Provided From Investing And Financing
Activities $1,666,675 $ 1,665,625 $ (1,050)
----------- ------------ ------------
Total Cash Flow For Quarter $2,150,266 $ 2,325,109 $ 174,843
Cash Balance Beginning of Period 1,322,532 1,449,785 127,253
Less 4th quarter distributions paid 2/98 (875,000) (875,000) 0
Change in cash reserved for payables or future distributions (41,671) 400 42,071
----------- ------------ ------------
Cash Balance End of Period $2,556,127 $ 2,900,294 $ 344,167
Cash reserved for 1st quarter L.P. distributions (2,150,000) (2,325,000) (175,000)
Cash reserved for payment of payables (125,000) (316,200) (191,200)
----------- ------------ ------------
Unrestricted Cash Balance End of Period $ 281,127 $ 259,094 $ (22,033)
=========== ============ ============
- - ---------------------------------------------------------------------------------------------------------
PROJECTED ACTUAL VARIANCE
---------------------------------------
* Quarterly Distribution $2,150,000 $ 2,325,000 $ 175,000
Mailing Date 5/15/98 (enclosed) -
- - ---------------------------------------------------------------------------------------------------------
* Refer to distribution letter for detail of quarterly distribution.
</TABLE>
<PAGE>
[INSERT LOGO]
TheProvoGroup
PROJECTIONS FOR
DISCUSSION PURPOSES
DIVALL INSURED INCOME PROPERTIES 2 LP
1998 PROPERTY SUMMARY
AND RELATED ESTIMATED RECEIPTS
PORTFOLIO (Note 1)
<TABLE>
<CAPTION>
------------------------------ -------------------------------------------------
REAL ESTATE EQUIPMENT
------------------------------ -------------------------------------------------
ANNUAL LEASE ANNUAL
- - ------------------------------------ BASE % EXPIRATION LEASE %
CONCEPT LOCATION COST RENT YIELD DATE COST RECEIPTS RETURN
- - ------------------------------------ ------------------------------ -------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
APPLEBEE'S COLUMBUS, OH 1,059,465 135,780 12.82% 84,500 0 0.00%
BLOCKBUSTER OGDEN, UT 646,425 100,554 15.56%
RED APPLE REST. CEDAR RAPIDS, IA 660,156 54,000 8.18%
DENNY'S (2) (3) PHOENIX, AZ 295,750 39,000 13.19% 224,376 0 0.00%
DENNY'S PHOENIX, AZ 972,726 65,000 6.68% 183,239 0 0.00%
DENNY'S (2) PHOENIX, AZ 865,900 86,000 9.93% 221,237 0 0.00%
DENNY'S TWIN FALLS, ID 699,032 83,200 11.90% 04/30/99 190,000 37,860 19.93%
DENNY'S (2) (3) PHOENIX, AZ 500,000 37,000 7.40% 14,259 0 0.00%
HARDEE'S (5) S MILWAUKEE, WI 808,032 64,000 7.92%
HARDEE'S (5) HARTFORD, WI 686,563 64,000 9.32%
HARDEE'S (5) MILWAUKEE, WI 1,010,045 76,000 7.52% (4) 260,000 0 0.00%
151,938 0 0.00%
HARDEE'S (5) FOND DU LAC, WI 849,767 88,000 10.36% (4) 290,469 0 0.00%
HARDEE'S (5) MILWAUKEE, WI 0 0 0.00% 780,000 0 0.00%
HOOTER'S R. HILLS, TX 1,246,719 95,000 7.62%
HOSTETTLER'S DES MOINES, IA 845,000 66,000 7.81% 52,813 0 0.00%
KFC SANTA FE, NM 451,230 60,000 13.30%
MIAMI SUBS PALM BEACH, FL 743,625 39,000 5.24%
- - ------------------------------------ ------------------------------ -------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
- - --------------------------------------------------
<S> <C>
ORIGINAL EQUITY $46,280,300
NET DISTRIBUTION OF
CAPITAL SINCE INCEPTION $13,311,978
-----------
CURRENT EQUITY $32,968,322
-----------
- - --------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
- - -------------------------------- ----------
TOTAL % ON
32,968,322
ANNUAL EQUITY
COST RECEIPTS RETURN RAISE
- - -------------------------------- ----------
<S> <C> <C> <C>
1,143,965 135,780 11.87%
646,425 100,554 15.56%
660,156 54,000 8.18%
520,126 39,000 7.50%
1,155,965 65,000 5.62%
1,087,137 86,000 7.91%
889,032 121,060 13.62%
514,259 37,000 7.19%
808,032 64,000 7.92%
686,563 64,000 9.32%
1,421,983 76,000 5.34%
1,140,236 88,000 7.72%
780,000 0 0.00%
1,246,719 95,000 7.62%
897,813 66,000 7.35%
451,230 60,000 13.30%
743,625 39,000 5.24%
- - -------------------------------- ----------
</TABLE>
Note 1: This property summary includes only current property and equipment held
by the Partnership. Equipment lease receipts shown include a return of
capital.
2: Rent is based on 12.5% of monthly sales. Rent projected for 1998 is
based on 1997 sales levels.
3: The Partnership entered into a long-term ground lease in which the
Partnership is responsible for payment of rent. The annual base rent
shown is net of the underlying ground lease rent.
4: The lease was terminated and the equipment sold to Hardee's Food
Systems in conjunction with their assumption of the Terratron leases in
November 1996.
5: These leases were assumed by Hardee's Food Systems at a reduced rental
rate from that stated in the original leases.
Page 1 of 2
<PAGE>
[LOGO OF PROVO GROUP]
<TABLE>
<CAPTION>
-----------------------------------------
ORIGINAL EQUITY $46,280,300
PROJECTIONS FOR NET DISTRIBUTION OF
DISCUSSION PURPOSES DIVALL INSURED INCOME PROPERTIES 2 LP CAPITAL SINCE INCEPTION $13,311,978
1997 PROPERTY SUMMARY -----------
AND RELATED ESTIMATED RECEIPTS CURRENT EQUITY $32,968,322
===========
-----------------------------------------
------------------------------- --------------------------------------------
PORTFOLIO (Note 1) REAL ESTATE EQUIPMENT
------------------------------- --------------------------------------------
ANNUAL LEASE ANNUAL
- - ------------------------------------- BASE % EXPIRATION LEASE %
CONCEPT LOCATION COST RENT YIELD DATE COST RECEIPTS RETURN
- - ------------------------------------- ------------------------------- --------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
POPEYE'S PARK FOREST, IL 580,938 77,280 13.30%
SUNRISE PS PHOENIX, AZ 1,084,503 127,920 11.80% 79,219 0 0.00%
19,013 0 0.00%
VILLAGE INN GRAND FORKS, ND 739,375 84,000 11.36%
WENDY'S AIKEN, SC 633,750 90,480 14.28%
WENDY'S CHARLESTON, SC 580,938 76,920 13.24%
WENDY'S N. AUGUSTA, SC 660,156 87,780 13.30%
WENDY'S AUGUSTA, GA 728,813 96,780 13.28%
WENDY'S CHARLESTON, SC 596,781 76,920 12.89%
WENDY'S AIKEN, SC 776,344 96,780 12.47%
WENDY'S AUGUSTA, GA 649,594 86,160 13.26%
WENDY'S CHARLESTON, SC 528,125 70,200 13.29%
WENDY'S MT. PLEASANT, SC 580,938 77,280 13.30%
WENDY'S MARTINEZ, GA 633,750 84,120 13.27%
CASH-A-CHECK HALLANDALE, FL 792,188 30,000 3.79%
- - ------------------------------------- ------------------------------- --------------------------------------------
- - ------------------------------------- ------------------------------- ----------------------------------
PORTFOLIO TOTALS (30 Properties) 21,906,628 2,315,154 10.57% 2,551,063 37,860 1.48%
- - ------------------------------------- ------------------------------- ----------------------------------
</TABLE>
<TABLE>
<CAPTION>
--------------------------------- ----------
TOTALS TOTAL % ON
--------------------------------- 32,968,322
- - ------------------------------------- TOTAL EQUITY
CONCEPT LOCATION COST RECEIPTS RETURN RAISE
- - ------------------------------------- --------------------------------- ----------
<S> <C> <C> <C> <C> <C>
POPEYE'S PARK FOREST, IL 580,938 77,280 13.30%
SUNRISE PS PHOENIX, AZ 1,182,735 127,920 10.82%
VILLAGE INN GRAND FORKS, ND 739,375 84,000 11.36%
WENDY'S AIKEN, SC 633,750 90,480 14.28%
WENDY'S CHARLESTON, SC 580,938 76,920 13.24%
WENDY'S N. AUGUSTA, SC 660,156 87,780 13.30%
WENDY'S AUGUSTA, GA 728,813 96,780 13.28%
WENDY'S CHARLESTON, SC 596,781 76,920 12.89%
WENDY'S AIKEN, SC 776,344 96,780 12.47%
WENDY'S AUGUSTA, GA 649,594 86,160 13.26%
WENDY'S CHARLESTON, SC 528,125 70,200 13.29%
WENDY'S MT. PLEASANT, SC 580,938 77,280 13.30%
WENDY'S MARTINEZ, GA 633,750 84,120 13.27%
CASH-A-CHECK HALLANDALE, FL 792,188 30,000 3.79%
- - ------------------------------------- --------------------------------- ----------
24,457,691 2,353,015 9.62% 7.14%
- - ------------------------------------- --------------------------------- ----------
PORTFOLIO TOTALS (30 Properties)
- - -------------------------------------
</TABLE>
Note 1: This property summary includes only current property and equipment held
by the Partnership. Equipment lease receipts shown include a return of
capital.
Page 2 of 2
