<TABLE> <S> <C>
<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the balance
sheet of CNL Income Fund IV, Ltd. at September 30, 1995, and its statement of
income for the nine months then ended and is qualified in its entirety by
reference to the Form 10-Q of CNL Income Fund IV, Ltd. for the nine months ended
September 30, 1995.
</LEGEND>
<S> <C>
<PERIOD-TYPE> 9-MOS
<FISCAL-YEAR-END> DEC-31-1994
<PERIOD-START> JAN-01-1995
<PERIOD-END> SEP-30-1995
<CASH> 557,377
<SECURITIES> 0
<RECEIVABLES> 221,917
<ALLOWANCES> 60,597
<INVENTORY> 0
<CURRENT-ASSETS> 728,571
<PP&E> 22,437,019
<DEPRECIATION> 3,008,870
<TOTAL-ASSETS> 24,199,675
<CURRENT-LIABILITIES> 803,374
<BONDS> 0
<COMMON> 0
0
0
<OTHER-SE> 23,396,301
<TOTAL-LIABILITY-AND-EQUITY> 24,199,675
<SALES> 0
<TOTAL-REVENUES> 1,967,281
<CGS> 0
<TOTAL-COSTS> 508,755
<OTHER-EXPENSES> 0
<LOSS-PROVISION> 13,209
<INTEREST-EXPENSE> 0
<INCOME-PRETAX> 1,628,476
<INCOME-TAX> 0
<INCOME-CONTINUING> 1,628,476
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 1,628,476
<EPS-PRIMARY> 0
<EPS-DILUTED> 0
</TABLE>
FORM 10-Q
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
(X) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 1995
-----------------------------------
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
0-17549
----------------------
CNL Income Fund IV, Ltd.
-------------------------------------------------------------------
(Exact name of registrant as specified in its charter)
Florida 59-2854435
---------------------------- -------------------------------
(State or other jurisdiction (I.R.S. Employer
of incorporation or organiza- Identification No.)
tion)
400 E. South Street, #500
Orlando, Florida 32801
---------------------------- -------------------------------
(Address of principal (Zip Code)
executive offices)
Registrant's telephone number
(including area code) (407) 422-1574
-------------------------------
Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Sections 13 or 15(d) of the Securities Exchange Act of 1934
during the preceding 12 months (or for such shorter period that the registrant
was required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes X No
--------- ---------
CONTENTS
--------
Part I Page
----
Item 1. Financial Statements:
Condensed Balance Sheets 1
Condensed Statements of Income 2
Condensed Statements of Partners' Capital 3
Condensed Statements of Cash Flows 4-5
Notes to Condensed Financial Statements 6-7
Item 2. Management's Discussion and Analysis
of Financial Condition and
Results of Operations 8-12
Part II
Other Information 13
<TABLE>
CNL INCOME FUND IV, LTD.
(A Florida Limited Partnership)
CONDENSED BALANCE SHEETS
<CAPTION>
September 30, December 31,
ASSETS 1995 1994
------------- ------------
<S> <C> <C>
Land and buildings on operating
leases, less accumulated
depreciation of $3,008,870
and $2,666,857 $19,428,149 $19,769,836
Net investment in direct
financing leases 1,341,729 1,362,368
Investment in joint ventures 2,390,555 2,399,912
Cash and cash equivalents 557,377 579,574
Receivables, less allowance for
doubtful accounts of $60,597
and $44,844 161,320 188,321
Prepaid expenses 9,874 7,986
Lease costs, less accumulated
amortization of $12,443 and
$9,897 11,501 8,233
Accrued rental income 299,170 281,949
----------- -----------
$24,199,675 $24,598,179
=========== ===========
LIABILITIES AND PARTNERS' CAPITAL
Accounts payable $ 12,261 $ 8,703
Accrued and escrowed real estate
taxes payable 42,632 26,745
Distributions payable 690,000 690,000
Due to related parties 30,980 1,175
Rents paid in advance and deposits 27,501 33,731
----------- -----------
Total liabilities 803,374 760,354
Commitment (Note 2)
Partners' capital 23,396,301 23,837,825
----------- -----------
$24,199,675 $24,598,179
=========== ===========
<FN>
See accompanying notes to condensed financial statements.
</FN>
</TABLE>
<TABLE>
CNL INCOME FUND IV, LTD.
(A Florida Limited Partnership)
CONDENSED STATEMENTS OF INCOME
<CAPTION>
Quarter Ended Nine Months Ended
September 30, September 30,
1995 1994 1995 1994
-------- -------- ---------- ----------
<S> <C> <C> <C> <C>
Revenues:
Rental income from
operating leases $593,945 $549,456 $1,781,836 $1,755,008
Earned income from
direct financing
leases 34,168 34,855 103,035 105,044
Contingent rental
income 22,126 30,539 66,191 60,504
Interest and other
income 1,795 9,097 16,219 22,890
-------- -------- ---------- ----------
652,034 623,947 1,967,281 1,943,446
-------- -------- ---------- ----------
Expenses:
General operating and
administrative 36,704 25,250 97,231 95,804
Professional services 4,827 7,718 21,240 24,390
Bad debt expense 13,209 - 13,209 2,128
Real estate taxes 11,100 13,909 26,190 18,822
State taxes 529 25 19,535 16,210
Depreciation and amorti-
zation 114,854 114,873 344,559 348,953
-------- -------- ---------- ----------
181,223 161,775 521,964 506,307
-------- -------- ---------- ----------
Income Before Equity in
Earnings of Joint
Ventures and Gain on
Sale of Land and
Building 470,811 462,172 1,445,317 1,437,139
Equity in Earnings of
Joint Ventures 63,403 60,314 183,159 180,485
Gain on Sale of Land and
Building - - - 128,592
-------- -------- ---------- ----------
Net Income $534,214 $522,486 $1,628,476 $1,746,216
======== ======== ========== ==========
Allocation of Net Income:
General partners $ 5,342 $ 5,225 $ 16,285 $ 17,462
Limited partners 528,872 517,261 1,612,191 1,728,754
-------- -------- ---------- ----------
$534,214 $522,486 $1,628,476 $1,746,216
======== ======== ========== ==========
Net Income Per Limited
Partner Unit $ 8.81 $ 8.62 $ 26.87 $ 28.81
======== ======== ========== ==========
Weighted Average Number
of Limited Partner Units
Outstanding 60,000 60,000 60,000 60,000
======== ======== ========== ==========
<FN>
See accompanying notes to condensed financial statements.
</FN>
</TABLE>
<TABLE>
CNL INCOME FUND IV, LTD.
(A Florida Limited Partnership)
CONDENSED STATEMENTS OF PARTNERS' CAPITAL
<CAPTION>
Nine Months Ended Year Ended
September 30, December 31,
1995 1994
----------------- ------------
<S> <C> <C>
General partners:
Beginning balance $ 380,548 $ 358,041
Net income 16,285 22,507
----------- -----------
396,833 380,548
----------- -----------
Limited partners:
Beginning balance 23,457,277 23,929,260
Net income 1,612,191 2,288,017
Distributions (2,070,000) (2,760,000)
----------- -----------
22,999,468 23,457,277
----------- -----------
Total partners' capital $23,396,301 $23,837,825
=========== ===========
<FN>
See accompanying notes to condensed financial statements.
</FN>
</TABLE>
<TABLE>
CNL INCOME FUND IV, LTD.
(A Florida Limited Partnership)
CONDENSED STATEMENTS OF CASH FLOWS
<CAPTION>
Nine Months Ended
September 30,
1995 1994
----------- -----------
<S> <C> <C>
Increase (Decrease) in Cash and Cash
Equivalents:
Net Cash Provided by Operating
Activities $ 2,052,406 $ 1,857,324
----------- -----------
Cash Flows from Investing
Activities:
Proceeds from sale of land
and building - 712,000
Additions to land and
buildings on operating
leases (1,628) (174,336)
Payment of lease costs (1,800) (360)
----------- -----------
Net cash provided by
(used in) investing
activities (3,428) 537,304
----------- -----------
Cash Flows from Financing
Activities:
Reimbursement of acquisition
costs paid by related party
on behalf of the Partnership (1,175) -
Distributions to limited
partners (2,070,000) (2,070,000)
----------- -----------
Net cash used in financing
activities (2,071,175) (2,070,000)
----------- -----------
Net Increase (Decrease) in Cash and
Cash Equivalents (22,197) 324,628
Cash and Cash Equivalents at Beginning
of Period 579,574 621,040
----------- -----------
Cash and Cash Equivalents at End of
Period $ 557,377 $ 945,668
=========== ===========
Supplemental Schedule of Non-Cash
Investing and Financing Activities:
Net investment in direct financing
lease reclassified to building
on operating lease as a result
of lease amendment $ - $ 334,665
=========== ===========
Lease costs incurred and unpaid
at end of period $ 4,014 $ -
=========== ===========
Distributions declared and unpaid
at end of period $ 690,000 $ 690,000
=========== ===========
<FN>
See accompanying notes to condensed financial statements.
</FN>
</TABLE>
CNL INCOME FUND IV, LTD.
(A Florida Limited Partnership)
NOTES TO CONDENSED FINANCIAL STATEMENTS
Quarters and Nine Months Ended September 30, 1995 and 1994
1. Basis of Presentation:
---------------------
The accompanying unaudited condensed financial statements have been
prepared in accordance with the instructions to Form 10-Q and do not
include all of the information and note disclosures required by generally
accepted accounting principles. The financial statements reflect all
adjustments, consisting of normal recurring adjustments, which are, in the
opinion of management, necessary to a fair statement of the results for
the interim periods presented. Operating results for the quarter and nine
months ended September 30, 1995, may not be indicative of the results that
may be expected for the year ending December 31, 1995. Amounts as of
December 31, 1994, included in the financial statements, have been derived
from audited financial statements as of that date.
These unaudited financial statements should be read in conjunction with
the financial statements and notes thereto included in the Form 10-K of
CNL Income Fund IV, Ltd. (the "Partnership")for the year ended December
31, 1994.
Certain items in the prior year's financial statements have been
reclassified to conform to 1995 presentation. These reclassifications had
no effect on partners' capital or net income.
In March 1995, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards No. 121, Accounting for the Impairment
of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of. The
Statement, which is effective for fiscal years beginning after December
15, 1995, requires that an entity review long-lived assets and certain
identifiable intangibles to be held and used for impairment whenever
events or changes in circumstances indicate that the carrying amount of
the asset may not be recoverable. The Partnership plans to adopt this
standard in 1996 and does not expect compliance with such standard to have
a material effect, if any, on the Partnership's financial position or
results of operations.
2. Commitment:
----------
In June 1995, the Partnership received notice from the tenant of its
property in Hastings, Michigan, that it intends to exercise its option to
purchase the property in accordance with the terms of its lease agreement.
As of October 31, 1995, the Partnership and the tenant had not yet entered
into a purchase and sale agreement relating to this property.
3. Subsequent Event:
----------------
Effective October 1, 1995, CNL Income Fund Advisors, Inc. assigned its
rights in the management agreement with the Partnership to an affiliate of
the general partners, CNL Fund Advisors, Inc. All of the terms and
conditions of the management agreement remain unchanged.
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
CNL Income Fund IV, Ltd. (the "Partnership") is a Florida limited
partnership that was organized on November 18, 1987, to acquire for cash, either
directly or through joint venture arrangements, both newly constructed and
existing restaurants, as well as land upon which restaurants were to be
constructed, which are leased primarily to operators of national and regional
fast-food and family-style restaurant chains (collectively, the "Properties").
The leases generally are triple-net leases, with the lessees generally
responsible for all repairs and maintenance, property taxes, insurance and
utilities. As of September 30, 1995, the Partnership owned 41 Properties,
including interests in five Properties owned by joint ventures in which the
Partnership is a co-venturer.
Liquidity and Capital Resources
- - -------------------------------
The Partnership's primary source of capital for the nine months ended
September 30, 1995 and 1994, was cash from operations (which includes cash
received from tenants, distributions from joint ventures, and interest and other
income received, less cash paid for expenses). Cash from operations was
$2,052,406 and $1,857,324 for the nine months ended September 30, 1995 and 1994,
respectively. The increase in cash from operations for the nine months ended
September 30, 1995, as compared to the nine months ended September 30, 1994, is
primarily a result of changes in the Partnership's working capital.
In April 1994, the Partnership sold its Property in York, Pennsylvania,
for $712,000, resulting in a gain of $128,592 for financial reporting purposes.
As of September 30, 1994, the Partnership had reinvested $174,336 of the net
sales proceeds from the sale of its Property in York, Pennsylvania, in land of a
Checkers Property in Miami, Florida. In addition, in December 1994, the
Partnership reinvested an additional $362,981 of the net sales proceeds in land
of a Checkers Property in Douglasville, Georgia. This Property consists solely
of land, with the tenant owning the building currently on the land and having
the right, if not in default under the lease, to remove the building from the
land at the end of the lease term.
Currently, rental income from the Partnership's Properties is invested in
money market accounts and other short-term, highly liquid investments pending
the Partnership's use of such funds to pay Partnership expenses or to make
distributions to the partners. At September 30, 1995, the Partnership had
$557,377 invested in such short-term investments as compared to $579,574 at
December 31, 1994. The funds remaining at September 30, 1995, will be used
towards the payment of distributions and other liabilities.
Receivables at September 30, 1995 and December 31, 1994, include $109,222
and $104,931, respectively, of gross amounts due from the former tenant of the
Property in Maywood, Illinois, pursuant to a promissory note, including gross
accrued interest of $8,457 and $2,519, respectively. As of September 30, 1995,
the tenant was eleven months past due with payments under the note. As a
result, during the quarter ended September 30, 1995, the Partnership established
an allowance for doubtful accounts of $20,000 for amounts previously recorded as
income relating to the promissory note. The Partnership will continue to pursue
collection of these amounts and will recognize such amounts reserved as income
if collected.
Total liabilities of the Partnership, including distributions payable,
increased to $803,374 at September 30, 1995, from $760,354 at December 31, 1994,
primarily as a result of an increase in amounts payable to related parties, and
an increase in accrued and escrowed real estate taxes payable during the nine
months ended September 30, 1995, as discussed in "Results of Operations" below.
Total liabilities at September 30, 1995, to the extent they exceed cash and cash
equivalents at September 30, 1995, will be paid from future cash from
operations, payments collected on the promissory note discussed above or, in the
event the general partners elect to make additional contributions, from future
general partner contributions.
In June 1995, the Partnership received notice from the tenant of its
Property in Hastings, Michigan, that it intends to exercise its option to
purchase the Property in accordance with the terms of its lease agreement. As
of October 31, 1995, the Partnership and the tenant had not yet entered into a
purchase and sale agreement relating to this Property. This transaction, if it
occurs, is not expected to adversely affect the Partnership's operations in 1995
and future years. Any proceeds received from the sale of this Property will be
reinvested in additional Properties, distributed to the limited partners or used
for other Partnership purposes.
Based on current and anticipated future cash from operations, the
Partnership declared distributions to limited partners of $2,070,000 for each of
the nine months ended September 30, 1995 and 1994 ($690,000 for each of the
quarters ended September 30, 1995 and 1994). This represents distributions for
each applicable nine months of $34.50 per unit ($11.50 per unit for each
applicable quarter). No distributions were made to the general partners for the
quarters and nine months ended September 30, 1995 and 1994. No amounts
distributed or to be distributed to the limited partners for the nine months
ended September 30, 1995 and 1994, are required to be or have been treated by
the Partnership as a return of capital for purposes of calculating the limited
partners' return on their adjusted capital contributions.
The Partnership's investment strategy of acquiring Properties for cash and
generally leasing them under triple-net leases to operators who generally meet
specified financial standards minimizes the Partnership's operating expenses.
The general partners believe that the leases will continue to generate cash flow
in excess of operating expenses.
The general partners have the right, but not the obligation, to make
additional capital contributions if they deem it appropriate in connection with
the operations of the Partnership.
Results of Operations
- - ---------------------
During the nine months ended September 30, 1995 and 1994, the Partnership
owned and leased 36 wholly owned Properties (including one Property in York,
Pennsylvania, which was sold in April 1994) to operators generally of fast-food
and family-style restaurant chains. In connection therewith, during the nine
months ended September 30, 1995 and 1994, the Partnership earned $1,884,871 and
$1,860,052, respectively, in rental income from operating leases and earned
income from direct financing leases from these Properties, $628,113 and
$584,311 of which was earned during the quarters ended September 30, 1995 and
1994, respectively. Rental and earned income increased approximately $11,400
and $43,600 during the quarter and nine months ended September 30, 1995,
respectively, as compared to the quarter and nine months ended September 30,
1994, as a result of the rental revenue received from two Checkers Properties
located in Miami, Florida, and Douglasville, Georgia, which were acquired in
June and December 1994, respectively, with the proceeds from the sale of the
Property in York, Pennsylvania, in April 1994.
During September 1994, the tenant of the Property in Leesburg, Florida,
ceased operations of the restaurant business located at the Property and the
payment of rental income. As a result of the tenant default, during the quarter
ended September 30, 1994, the Partnership reversed approximately $31,600 in
rental amounts relating to future scheduled rent increases under the terms of
the lease for the Property that it had recorded in prior periods and established
an allowance for doubtful accounts for past due rental amounts of approximately
$24,000. In addition, as a result of the tenant's default, rental revenues
during the nine months ended September 30, 1995, as compared to the nine months
ended September 30, 1994, decreased approximately $71,400. Currently, the
Partnership is pursuing the collection of past due rents and is seeking a
replacement tenant for this Property.
During the nine months ended September 30, 1995 and 1994, the Partnership
also earned $66,191 and $60,504, respectively, in contingent rental income,
$22,126 and $30,539 of which was earned during the quarters ended September 30,
1995 and 1994, respectively. The increase in contingent rental income during
the nine months ended September 30, 1995, as compared to the nine months ended
September 30, 1994, is primarily attributable to increases in gross sales of
certain restaurant Properties whose leases require the payment of contingent
rental income.
For the nine months ended September 30, 1995 and 1994, the Partnership
also owned and leased five Properties indirectly through joint venture
arrangements. In connection therewith, during the nine months ended September
30, 1995 and 1994, the Partnership earned $183,159 and $180,485, respectively,
attributable to net income earned by these joint ventures, $63,403 and $60,314
of which was earned during the quarters ended September 30, 1995 and 1994,
respectively. Net income earned by these joint ventures increased approximately
$3,300 during the quarter and nine months ended September 30, 1995, as compared
to the quarter and nine months ended September 30, 1994, primarily as a result
of the receipt by Titusville Joint Venture of bankruptcy proceeds relating to
the former tenant. These amounts had previously been written off; therefore,
they were recorded as income by Titusville Joint Venture during the quarter and
nine months ended September 30, 1995.
During the nine months ended September 30, 1995, two of the Partnership's
lessees, Shoney's, Inc. and Tampa Foods, L.P., each contributed more than ten
percent of the Partnership's total rental income (including the Partnership's
share of the rental income from five Properties owned by joint ventures in which
the Partnership is a co-venturer). Shoney's, Inc. is the lessee under leases
relating to six restaurants and Tampa Foods, L.P. is the lessee under leases
relating to three restaurants. It is anticipated that, based on the minimum
rental payments required by the leases, Shoney's, Inc. and Tampa Foods, L.P.
each will continue to contribute more than ten percent of the Partnership's
total rental income during the remainder of 1995 and subsequent years. Any
failure of these lessees could materially affect the Partnership's income.
Operating expenses, including depreciation and amortization expense, were
$521,964 and $506,307 for the nine months ended September 30, 1995 and 1994,
respectively, of which $181,223 and $161,775 were incurred for the quarters
ended September 30, 1995 and 1994, respectively. The increase in operating
expenses during the quarter and nine months ended September 30, 1995, as
compared to the quarter and nine months ended September 30, 1994, is primarily
attributable to the Partnership establishing an allowance for doubtful accounts
of $13,209 for certain past due amounts relating to the promissory note due from
the former tenant of the Property in Maywood, Illinois. The Partnership is
continuing to pursue collection of these amounts and will record such amounts as
income if collected.
Operating expenses during the quarter and nine months ended September 30,
1995, also increased as a result of an increase in (i) accounting and
administrative expenses and (ii) insurance expense as a result of the general
partners' obtaining contingent liability and property coverage for the
Partnership. This insurance policy is intended to reduce the Partnership's
exposure in the unlikely event a tenant's insurance policy lapses or is
insufficient to cover a claim relating to the Property.
The increase in operating expenses during the nine months ended September
30, 1995, was partially offset by a decrease due to the Partnership's accrual of
interest on prior years' real estate taxes relating to the Property in
Maywood, Illinois, during the nine months ended September 30, 1994, as a result
of the fact that the former tenant defaulted under the terms of the lease. In
addition, operating expenses decreased as a result of a decrease in depreciation
and amortization expense during the nine months ended September 30, 1995, as a
result of the sale of the Property in York, Pennsylvania, in April 1994.
Operating expenses during the nine months ended September 30, 1995 and
1994, remained at higher levels due to the fact that the Partnership recorded
$26,190 and $18,822, respectively, in real estate tax expense, of which $11,000
and $13,909 was recorded during the quarters ended September 30, 1995 and 1994,
respectively. A portion of this expense relates to one of the two leases for
the Property in Maywood, Illinois, under which the Partnership is responsible
for the real estate taxes. However, the remainder relates to amounts accrued by
the Partnership relating to the Property in Leesburg, Florida, as to which the
tenant has defaulted under the terms of its lease. As described above, the
Partnership is currently seeking a replacement tenant for the Property.
In April 1994, the Partnership sold its Property in York, Pennsylvania,
for $712,000, resulting in a gain of $128,592 for financial statement purposes
for the nine months ended September 30, 1994. No such transaction occurred
during the quarter and nine months ended September 30, 1995.
PART II. OTHER INFORMATION
Item 1. Legal Proceedings. Inapplicable.
-----------------
Item 2. Changes in Securities. Inapplicable.
---------------------
Item 3. Defaults upon Senior Securities. Inapplicable.
-------------------------------
Item 4. Submission of Matters to a Vote of Security Holders.
---------------------------------------------------
Inapplicable.
Item 5. Other Information. Inapplicable.
-----------------
Item 6. Exhibits and Reports on Form 8-K.
--------------------------------
(a) Exhibits - None.
(b) No reports on Form 8-K were filed during the quarter ended
September 30, 1995.
SIGNATURES
----------
Pursuant to the requirements of the Securities Exchange Act of 1934, as
amended, the registrant has duly caused this report to be signed on its behalf
by the undersigned, thereunto duly authorized.
DATED this 13th day of November, 1995.
CNL INCOME FUND IV, LTD.
By: CNL REALTY CORPORATION
General Partner
By: /s/ James M. Seneff, Jr.
-------------------------
JAMES M. SENEFF, JR.
President and Principal
Executive Officer
By: /s/ Robert A. Bourne
-------------------------
ROBERT A. BOURNE
Treasurer and Principal
Financial Officer
