<PAGE>
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
Quarterly Report Under Section 13 or 15(d)
of The Securities Exchange Act of 1934
For the Quarter ended Commission File Number
March 31, 1996 33-19038
PERSHING LEASE INCOME LIMITED PARTNERSHIP
(Exact name of registrant as specified in its charter)
MISSOURI
(State or other jurisdiction of incorporation or organization)
43-1463913
(I.R.S. Employer Identification No.)
6300 Lamar, Shawnee Mission, Kansas 66202 (913) 236-2000
(Address, including zip code, and telephone number, including area
code, of registrant's principal executive offices)
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>
PERSHING LEASE INCOME LIMITED PARTNERSHIP
(A Missouri Limited Partnership)
Table of Contents
Part I - Financial Information
Financial Statements: Page
Balance Sheet - March 31, 1996 and
December 31, 1995 3
Statements of Operations for the Quarters
Ended March 31, 1996 and 1995 4
Statement of Cash Flows for the Quarters
Ended March 31, 1996 and 1995 5
Notes to Financial Statements 6-9
Management's Discussion and Analysis of
Financial Condition and Results of Operations 10-12
PART II - OTHER INFORMATION
Item 1. Legal Proceedings. 13
Item 2. Changes in Securities. 13
Item 3. Default Upon Senior Securities. 13
Item 4. Submission of Matters to a Vote of Security
Holders. 13
Item 5. Other Information. 13
Item 6. Exhibits and Reports on Form 8-K.
(a) Exhibits 13
(b) Reports on Form 8-K 13
<PAGE>
Pershing Lease Income Limited Partnership
(A Missouri Limited Partnership)
Balance Sheets
March 31, December 31,
1996 1995
Assets (Unaudited)
Investment property:
Cost $ 9,283,149 $ 10,782,881
Less accumulated depreciation 7,578,185 8,972,905
Investment property, net 1,704,964 1,809,976
Cash and cash equivalents 1,045,297 802,866
Rents and other receivables 8,086 16,553
Prepaid insurance 1,345 1,870
Total assets $ 2,759,962 $ 2,631,265
========== ===========
Liabilities and Partners' Equity
Liabilities:
Due to affiliates 10,631 $ 17,736
Accounts payable 114,502 96,198
Unearned rental revenue 19,993 5,821
Total liabilities 145,126 119,755
Partners' Equity (Deficit):
General Partner:
Capital contribution 1,000 1,000
Cumulative net income 200,712 188,305
Cumulative cash distributions (1,241,145) (1,229,924)
(1,039,433) (1,040,619)
Limited Partners (62,840 units):
Capital contributions, net of
offering costs 27,738,501 27,738,501
Cumulative net income 5,374,484 4,769,894
Cumulative cash distributions (29,458,986) (28,956,266)
3,653,999 3,552,129
Total partners' equity 2,614,566 2,511,510
Total liabilities and partners'
equity $ 2,759,692 $ 2,631,265
========== ===========
See accompanying notes to financial statements.
<PAGE>
PERSHING LEASE INCOME LIMITED PARTNERSHIP
(A Missouri Limited Partnership)
Statements of Operations
(Unaudited)
For the Quarters Ended March 31, 1996 and 1995
1996 1995
Revenue:
Rental income $ 284,903 $ 533,301
Interest income 11,909 13,893
Net gain on sale of investment property 461,080 92,845
Total revenue 757,892 640,039
Expenses:
Depreciation 105,012 197,511
General and administrative 35,884 50,728
Total expenses 140,896 248,239
Net income $ 616,996 $ 391,800
========= =========
See accompanying notes to financial statements.
<PAGE>
PERSHING LEASE INCOME LIMITED PARTNERSHIP
(A Missouri Limited Partnership)
Statement of Cash Flows
(Unaudited)
For the Quarters Ended March 31, 1996 and 1995
1996 1995
Cash flows from operating activities:
Net income $ 616,996 $ 391,800
Adjustments to reconcile net income
to net cash provided by
(used) in operating activities:
Depreciation 105,013 197,511
Net gain on sale of investment
property (461,080) (92,845)
Changes in assets and liabilities:
Receivables 8,467 43,705
Prepaid insurance 525 692
Due to affiliates (7,105) 1,072
Accounts payable 18,304 35,341
Unearned rental revenue 19,993 43,434
Deferred sales revenue (5,821) (4,246)
Net cash provided by operating
activities 295,292 616,464
Cash flows from investing activities:
Disposition of investment property 461,080 128,246
Cash flows from financing activities:
Cash distributions to Partners (513,941) (652,685)
Net cash used in financing
activities (513,941) (652,685)
Net increase (decrease) in cash and
cash equivalents 242,431 92,025
Cash and cash equivalents at beginning
of period 802,866 926,557
Cash and cash equivalents at end of
period $ 1,045,297 $ 1,018,582
========== ==========
See accompanying notes to financial statements.
<PAGE>
PERSHING LEASE INCOME LIMITED PARTNERSHIP
(A Missouri Limited Partnership)
Notes to Financial Statements
(Unaudited)
In the opinion of the General Partner, the accompanying unaudited
financial statements contain all adjustments necessary to present
fairly the financial position, results of operations and cash flows.
(1) Summary of Significant Accounting Policies
Organization
Pershing Lease Income Limited Partnership (the "Partnership") was
organized under the Missouri Revised Uniform Limited Partnership Act on
November 30, 1987. The Partnership was formed to invest primarily in
equipment to be leased to third parties. The Amended Agreement of
Limited Partnership authorized the issuance of up to 60,000 Limited
Partnership units at a price of $500 per unit and up to 20,000
additional units. The Partnership had an initial closing and thirteen
subsequent closings. The closings occurred on May 3, 1988, June 3,
1988, July 8, 1988, August 5, 1988, September 8, 1988, October 7, 1988,
November 7, 1988, December 7, 1988, January 9, 1989, February 7, 1989,
March 7, 1989, April 7, 1989, May 5, 1989, and June 14, 1989 with
10,732, 6,712, 3,984, 4,268, 5,011, 3,822, 2,562, 2,701, 4,001, 3,256,
3,604, 4,014, 3,592, and 4,581 units, respectively.
Pursuant to the terms of the Amended Agreement of Limited
Partnership, distributable cash from operations and profits for federal
income tax purposes from normal operations, as defined, are to be
allocated 95% to the Limited Partners and 5% to the General Partner
until payout has occurred, and 85% to the Limited Partners and 15% to
the General Partner thereafter. Any distributable cash from sales
shall be distributed 99% to the Limited Partners and 1% to the General
Partner until payout has occurred, and 85% to the Limited Partners and
15% to the General Partner thereafter. "Payout" means the time when the
aggregate amount of all distributions to the Limited Partners of
distributable cash from operations and of distributable cash from sales
or refinancing equals the aggregate amount of the Limited Partners'
original invested capital plus a cumulative 8% annual return on their
aggregate unreturned invested capital (calculated from the beginning of
the first full fiscal quarter following each Limited Partner's
admission to the Partnership). Losses for federal income tax purposes
from the normal operations of the Partnership will be allocated 99% to
the Limited Partners and 1% to the General Partner.
The General Partner, Waddell & Reed Leasing, Inc., contributed
$1,000 for its General Partnership interest. The General Partner is
not required to make any other capital contributions except under
certain limited circumstances upon termination of the Partnership.
<PAGE>
Pershing Lease Income Limited Partnership
(A Missouri Limited Partnership)
Notes to Financial Statements, Continued
(Unaudited)
Basis of Presentation
The Partnership financial statements are presented on the accrual
basis of accounting.
Cash and Cash Equivalents
Cash and cash equivalents in the accompanying statements of cash
flows include cash on hand and short-term investments with original
maturities of less than ninety days.
Investment Property
At March 31, 1996 and December 31, 1995, the Partnership owned
investment property, with a depreciable cost basis of $9,283,149 and
$10,782,881, respectively. The depreciable cost basis at March 31,
1996 and December 31, 1995, includes acquisition fees of $420,951 and
$488,958, respectively, which were paid to the General Partner.
$8,509,076 and $9,006,855 of the investment property at March 31, 1996
and December 31, 1995, respectively, was subject to existing leases
and the remainder was being held in inventory.
Depreciation on investment property is provided using accelerated
methods over lives ranging from 3 to 12 years.
On March 29, 1996 the Partnership received an offer from North
American Airlines Limited, to purchase, subject to certain conditions,
two Fairchild Metro III aircraft, Serial Number AC448, Registration
C-FJLE and Serial Number AC552, Registration C-FJTB. On April 1, 1996
the Partnership sold the aircraft with the Serical Number AC448, which
had original cost basis of $1,666,331, to North American Airlines
Limited for $500,000. The net book value of the airplane was $671,514
which resulted in a book loss of $171,514. On April 12, 1996 the
Partnership sold the aircraft with the Serial Number AC552, which had
original cost basis of $1,666,095, to North American Airlines Limited
for $500,000. The net book value of the airplane was $671,285 which
resulted in a book loss of $171,285.
<PAGE>
Pershing Lease Income Limited Partnership
(A Missouri Limited Partnership)
Notes to Financial Statements, Continued
(Unaudited)
Income Taxes
The Partnership is a pass-through entity and, accordingly, taxes on
income, if any, are the responsibility of the individual partners.
Partners' equity at March 31, 1996 as reported herein has been reduced
by sales commissions and other costs of the offering which will not be
deductible by the partners until the Partnership is liquidated or the
partners' units are otherwise disposed of.
(2) Leases
The Partnership leases the investment property to unrelated third
parties under operating leases. Rental income is reported when earned.
Minimum lease payments scheduled to be received in the future under
existing noncancelable operating leases follow:
1996 $ 362,977
1997 122,471
1998 15,390
1999 -
$ 500,838
========
(3) Related Party Transactions
Fees, commissions and other expenses paid or payable by the
Partnership to the General Partner or affiliates of the General Partner
for the quarter ending March 31, 1996 follow:
Management fees $ 14,245
Reimbursable operating expenses 21,639
$ 35,884
=======
The following costs were due to (from) affiliates as of March 31,
1996:
Management fees $ 6,167
Reimbursable operating expenses 4,464
$ 10,631
=======
<PAGE>
Pershing Lease Income Limited Partnership
(A Missouri Limited Partnership)
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS.
Partnership Operations
Rental income for the quarter was $284,903, a decrease of
$248,398 from the first quarter 1995. The decrease is due to lease
expirations and the sale of equipment. The amount of equipment on
lease at March 31, 1996 on an original cost basis was $8.5 million.
The original cost basis of equipment in inventory is $774 thousand.
During the remainder of 1996, leases on $6.4 million of equipment are
scheduled to expire.
Net gain from sales of investment property for the first quarter
of 1996 was $461,080, an increase of $368,235 from last year.
Depreciation was $$105,012 for the period, down about $92,499 from
last year because accelerated depreciation methods have been used to
depreciate much of the equipment. General and administrative expenses
for the quarter were $35,884 down $14,844 compared to the first quarter
of 1995 due primarily to lower management fees.
Liquidity and Capital Resources
Management believes operations will generate adequate cash flow to
fund operations and provide distributions to the partners.
<PAGE>
Pershing Lease Income Limited Partnership
(A Missouri Limited Partnership)
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS.
Cash and Distributable Cash from Operations and Sales
Shown below is the calculation of Cash and Distributable Cash from
Operations and Sales for the quarter ended March 31, 1996 as defined by
Section 17 of the Amended Agreement of Limited Partnership:
Rental income $ 284,903
Interest income 11,909
Cash from sales 461,080
Total cash inflow 757,892
Operating expenses (35,884)
Cash from operations and sales 722,008
Reserve for distributions and operations (197,998)
Partnership management fee (14,245)
Distributable cash from operations and sales $ 509,765
========
Allocations of Distributable Cash from Operations and Sales:
Operations Sales Total
Limited Partners $ 46,251 $456,469 $502,720
General Partner 2,434 4,611 7,045
Total $ 48,685 $461,080 $509,765
========= ======= =======
On February 28, 1996, the Partnership made a $502,720 cash
distribution to the Limited Partners of record on December 31, 1995.
<PAGE>
Pershing Lease Income Limited Partnership
(A Missouri Limited Partnership)
Equipment Summary
Lessee
BASF Corporation
Blount
Eveleth Taconite Company
Federal Paper Board Company, Inc.
General Dynamics
Stone Container Corporation
Toledo Board of Education
USX Corporation
Acquisition
Equipment Description Cost
Heavy Duty Equipment $ 4,960,298
Aircraft 3,332,427
Computer Equipment 136,151
Material Handling Equipment 208,302
Medical Equipment 122,059
Trucks 523,912
$ 9,283,149
===========
<PAGE>
Pershing Lease Income Limited Partnership
(A Missouri Limited Partnership)
PART II - OTHER INFORMATION
Item 1. Legal Proceedings.
Not applicable.
Item 2. Changes in Securities.
Not applicable.
Item 3. Default Upon Senior Securities.
Item 4. Submission of Matters to a Vote of Security Holders.
Not applicable.
Item 5. Other Information.
Not applicable.
Item 6. Exhibits and Reports on Form 8-K.
(a) Exhibits - There are no exhibits.
(b) Form 8-K - There have been no reports on Form
8-K.
<PAGE>
Pershing Lease Income Limited Partnership
(A Missouri Limited Partnership)
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf
by the undersigned, thereunto duly authorized.
PERSHING LEASE INCOME LIMITED PARTNERSHIP
(Registrant)
By:
Michael D. Strohm, Executive Vice
President and Assistant Treasurer
of the General Partner
Date: May 21, 1996
By:
Robert L. Hechler, as Vice President
and Treasurer of the General Partner
(Principal Accounting and Financial
Officer)
Date: May 21, 1996
<TABLE> <S> <C>
<ARTICLE> 5
<CIK> 0000826407
<NAME> P110Q396.TXT
<S> <C> <C>
<PERIOD-TYPE> 3-MOS YEAR
<FISCAL-YEAR-END> DEC-31-1996 DEC-31-1995
<PERIOD-END> MAR-31-1996 DEC-31-1995
<CASH> 1045297 802866
<SECURITIES> 0 0
<RECEIVABLES> 8086 16553
<ALLOWANCES> 0 0
<INVENTORY> 0 0
<CURRENT-ASSETS> 1345 1870
<PP&E> 9283149 10782881
<DEPRECIATION> 7578185 8972905
<TOTAL-ASSETS> 2759962 2631265
<CURRENT-LIABILITIES> 145126 119755
<BONDS> 0 0
0 0
0 0
<COMMON> 0 0
<OTHER-SE> 2614566 2511510
<TOTAL-LIABILITY-AND-EQUITY> 2759692 2631265
<SALES> 0 0
<TOTAL-REVENUES> 757892 640039
<CGS> 0 0
<TOTAL-COSTS> 140896 248239
<OTHER-EXPENSES> 0 0
<LOSS-PROVISION> 0 0
<INTEREST-EXPENSE> 0 0
<INCOME-PRETAX> 616996 391800
<INCOME-TAX> 0 0
<INCOME-CONTINUING> 0 0
<DISCONTINUED> 0 0
<EXTRAORDINARY> 0 0
<CHANGES> 0 0
<NET-INCOME> 616996 391800
<EPS-PRIMARY> 0 0
<EPS-DILUTED> 0 0
</TABLE>
