<TABLE> <S> <C>
<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the balance
sheet of CNL Income Fund IV, Ltd. at March 31, 1997, and its statement of income
for the three months then ended and is qualified in its entirety by reference to
the Form 10-Q of CNL Income Fund IV, Ltd. for the three months ended March 31,
1997.
</LEGEND>
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> DEC-31-1997
<PERIOD-START> JAN-01-1997
<PERIOD-END> MAR-31-1997
<CASH> 463,499
<SECURITIES> 0
<RECEIVABLES> 273,129
<ALLOWANCES> 188,681
<INVENTORY> 0
<CURRENT-ASSETS> 0<F1>
<PP&E> 22,128,551
<DEPRECIATION> 3,503,643
<TOTAL-ASSETS> 23,520,531
<CURRENT-LIABILITIES> 0<F1>
<BONDS> 0
0
0
<COMMON> 0
<OTHER-SE> 22,673,279
<TOTAL-LIABILITY-AND-EQUITY> 23,520,531
<SALES> 0
<TOTAL-REVENUES> 611,798
<CGS> 0
<TOTAL-COSTS> 201,359
<OTHER-EXPENSES> 0
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 0
<INCOME-PRETAX> 465,648
<INCOME-TAX> 0
<INCOME-CONTINUING> 465,648
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 465,648
<EPS-PRIMARY> 0
<EPS-DILUTED> 0
<FN>
<F1>Due to the nature of its industry, CNL Income Fund IV, Ltd. has an
unclassified balance sheet; therefore, no values are shown above for current
assets and current liabilities.
</FN>
</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 March 31, 1997
----------------------------------
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
Notes to Condensed Financial Statements 5
Item 2. Management's Discussion and Analysis
of Financial Condition and
Results of Operations 6-8
Part II
Other Information 9
CNL INCOME FUND IV, LTD.
(A Florida Limited Partnership)
CONDENSED BALANCE SHEETS
March 31, December 31,
ASSETS 1997 1996
----------- ------------
Land and buildings on operating
leases, less accumulated
depreciation of $3,503,643
and $3,391,035 $18,624,908 $18,737,516
Net investment in direct
financing leases 1,295,376 1,303,604
Investment in joint ventures 2,761,335 2,783,738
Cash and cash equivalents 463,499 554,593
Receivables, less allowance for
doubtful accounts of $195,104
and $156,933 84,448 62,561
Prepaid expenses 5,765 10,935
Lease costs, less accumulated
amortization of $16,081 and
$15,458 7,863 8,486
Accrued rental income 277,137 269,359
Other assets 200 100
----------- -----------
$23,520,531 $23,730,892
=========== ===========
LIABILITIES AND PARTNERS' CAPITAL
Accounts payable $ 14,740 $ 10,831
Accrued and escrowed real estate
taxes payable 34,662 32,729
Distributions payable 690,000 690,000
Due to related parties 34,276 67,153
Rents paid in advance and deposits 73,574 32,548
----------- -----------
Total liabilities 847,252 833,261
Commitments (Note 2)
Partners' capital 22,673,279 22,897,631
----------- -----------
$23,520,531 $23,730,892
=========== ===========
See accompanying notes to condensed financial statements.
1
CNL INCOME FUND IV, LTD.
(A Florida Limited Partnership)
CONDENSED STATEMENTS OF INCOME
Quarter Ended
March 31,
1997 1996
-------- --------
Revenues:
Rental income from operating leases $548,252 $580,076
Earned income from direct financing
leases 32,996 33,797
Contingent rental income 23,943 22,721
Interest and other income 6,607 18,210
-------- --------
611,798 654,804
-------- --------
Expenses:
General operating and administrative 42,915 42,810
Professional services 5,226 9,747
Real estate taxes 23,670 10,672
State and other taxes 16,317 16,552
Depreciation and amortization 113,231 112,218
-------- --------
201,359 191,999
-------- --------
Income Before Equity in Earnings of
Joint Ventures 410,439 462,805
Equity in Earnings of Joint Ventures 55,209 62,125
-------- --------
Net Income $465,648 $524,930
======== ========
Allocation of Net Income:
General partners $ 4,656 $ 5,249
Limited partners 460,992 519,681
-------- --------
$465,648 $524,930
======== ========
Net Income Per Limited Partner Unit $ 7.68 $ 8.66
======== ========
Weighted Average Number of Limited
Partner Units Outstanding 60,000 60,000
======== ========
See accompanying notes to condensed financial statements.
2
CNL INCOME FUND IV, LTD.
(A Florida Limited Partnership)
CONDENSED STATEMENTS OF PARTNERS' CAPITAL
Quarter Ended Year Ended
March 31, December 31,
1997 1996
------------- ------------
General partners:
Beginning balance $ 446,657 $ 402,138
Contribution - 22,300
Net income 4,656 22,219
----------- -----------
451,313 446,657
----------- -----------
Limited partners:
Beginning balance 22,450,974 22,886,026
Net income 460,992 2,324,948
Distributions ($11.50 and
$46.00 per limited
partner unit, respectively) (690,000) (2,760,000)
----------- -----------
22,221,966 22,450,974
----------- -----------
Total partners' capital $22,673,279 $22,897,631
=========== ===========
See accompanying notes to condensed financial statements.
3
CNL INCOME FUND IV, LTD.
(A Florida Limited Partnership)
CONDENSED STATEMENTS OF CASH FLOWS
Quarter Ended
March 31,
1997 1996
--------- ---------
Increase (Decrease) in Cash and Cash
Equivalents:
Net Cash Provided by Operating
Activities $ 590,230 $ 674,733
--------- ---------
Cash Flows from Investing Activities:
Investment in joint venture - (520,000)
Decrease in restricted cash - 518,150
Other 8,676 -
--------- ---------
Net cash provided by (used in)
investing activities 8,676 (1,850)
--------- ---------
Cash Flows from Financing Activities:
Distributions to limited partners (690,000) (690,000)
--------- ---------
Net cash used in financing
activities (690,000) (690,000)
--------- ---------
Net Decrease in Cash and Cash Equivalents (91,094) (17,117)
Cash and Cash Equivalents at Beginning of
Quarter 554,593 485,864
--------- ---------
Cash and Cash Equivalents at End of
Quarter $ 463,499 $ 468,747
========= =========
Supplemental Schedule of Non-Cash
Financing Activities:
Distributions declared and unpaid at
end of quarter $ 690,000 $ 690,000
========= =========
See accompanying notes to condensed financial statements.
4
CNL INCOME FUND IV, LTD.
(A Florida Limited Partnership)
NOTES TO CONDENSED FINANCIAL STATEMENTS
Quarters Ended March 31, 1997 and 1996
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 ended March 31, 1997, may not be indicative of the results
that may be expected for the year ending December 31, 1997. Amounts as
of December 31, 1996, 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, 1996.
2. Commitment:
In October 1996, the Partnership received notice from the tenant of its
property in Detroit, Michigan, that the tenant intends to exercise its
option to purchase the property in accordance with the terms of its
lease agreement. As of April 30, 1997, the Partnership and the tenant
had not yet entered into a purchase and sale agreement relating to this
property.
3. Subsequent Event:
In April 1997, the Partnership received $138,000 in capital
contributions from the corporate general partner in connection with the
operations of the Partnership.
5
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 restaurant properties, 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
responsible for all repairs and maintenance, property taxes, insurance and
utilities. As of March 31, 1997, the Partnership owned 41 Properties,
including interests in five Properties owned by joint ventures in which the
Partnership is a co-venturer and one Property owned with affiliates as
tenants-in-common.
Liquidity and Capital Resources
The Partnership's primary source of capital for the quarters ended March
31, 1997 and 1996, 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 $590,230 and
$674,733 for the quarters ended March 31, 1997 and 1996, respectively. The
decrease in cash from operations for the quarter ended March 31, 1997, is
primarily a result of changes in income and expenses as discussed in "Results
of Operation" below, and changes in the Partnership's working capital.
Other sources and uses of capital included the following during the
quarter ended March 31, 1997.
The general partners have the right, but not the obligation, to make
additional capital contributions if they deem it app-ropriate in connection
with the operations of the Partnership. In April 1997, the Partnership
received $138,000 in contributions from the corporate general partner in
connection with the operations of the Partnership.
In October 1996, the Partnership received notice from the tenant of its
Property in Detroit, Michigan, that the tenant intends to exercise its option
to purchase the Property in accordance with the terms of its lease agreement.
As of April 30, 1997, 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
1997 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.
6
Liquidity and Capital Resources - Continued
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 March 31, 1997, the Partnership had
$463,499 invested in such short-term investments as compared to $554,593 at
December 31, 1996. The funds remaining at March 31, 1997, will be used
towards the payment of distributions and other liabilities.
Total liabilities of the Partnership, including distributions payable,
increased to $847,252 at March 31, 1997, from $833,261 at December 31, 1996.
Total liabilities at March 31, 1997, to the extent they exceed cash and cash
equivalents at March 31, 1997, will be paid from future cash from operations,
from general partner capital contributions of $138,000 received in April 1997,
and, in the event the general partners elect to make additional contributions,
from future general partner contributions.
Based on current and anticipated future cash from operations, and to a
lesser extent, additional capital contributions from the corporate general
partner received in April 1997 described above, and in April 1996, the
Partnership declared distributions to limited partners of $690,000 for each of
the quarters ended March 31, 1997 and 1996. This represents distributions for
each applicable quarter of $11.50 per unit. No distributions were made to the
general partners for the quarters ended March 31, 1997 and 1996. No amounts
distributed or to be distributed to the limited partners for the quarters
ended March 31, 1997 and 1996, 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
intends to continue to make distributions of cash available for distribution
to the limited partners on a quarterly basis.
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.
Results of Operations
During the quarters ended March 31, 1997 and 1996, the Partnership owned
and leased 35 wholly owned Properties to operators generally of fast-food and
family-style restaurant chains. In connection therewith, during the quarters
ended March 31, 1997 and 1996, the Partnership earned $581,248 and $613,873,
respectively, in rental income from operating leases and earned income from
direct financing leases from these Properties. The decrease in rental and
earned income during the quarter ended March 31, 1997, as compared to the
quarter ended March 31, 1996, is primarily attributable to the Partnership
increasing its allowance
7
Results of Operations - Continued
for doubtful accounts by approximately $25,700 for rental amounts relating to
the Hardee's Properties located in Portland and Winchester, Indiana, which are
leased by the same tenant, due to financial difficulties the tenant is
experiencing. No such allowance was established during the quarter ended
March 31, 1996. In addition, rental and earned income decreased during the
quarter ended March 31, 1997, as a result of the Partnership establishing an
allowance for doubtful accounts totalling approximately $10,100 for rental
amounts relating to the Property located in Palm Bay, Florida, due to
financial difficulties the tenant is experiencing. As of April 30, 1997, the
Partnership was negotiating an agreement with the tenant of these Properties
for the collection of past due amounts and will recognize such amounts as
income if collected.
During the quarters ended March 31, 1997 and 1996, the Partnership also
earned $23,943 and $22,721, respectively, in contingent rental income.
During the quarters ended March 31, 1997 and 1996, the Partnership also
owned and leased five Properties indirectly through joint venture arrangements
and one Property as tenants-in-common with affiliates of the general partners.
In connection therewith, during the quarters ended March 31, 1997 and 1996,
the Partnership earned $55,209 and $62,125, respectively, attributable to the
net income earned by these joint ventures. The decrease is attributed to some
joint ventures adjusting estimated contingent rental amounts accrued at
December 31, 1996, to actual amounts as of the quarter ended March 31, 1997.
Operating expenses, including depreciation and amortization expense,
were $201,359 and $191,999 for the quarters ended March 31, 1997 and 1996,
respectively. The increase in operating expenses during the quarter ended
March 31, 1997, as compared to the quarter ended March 31, 1996, is primarily
the result of the Partnership accruing real estate taxes of approximately
$8,000 relating to the Hardees Properties in Portland and Winchester, Indiana.
Payment of these taxes remains the responsibility of the tenant of these
Properties; however, because of the current financial difficulties the tenant
is experiencing, the general partners believe that payment of these expenses
is by the tenant doubtful. The Partnership intends to pursue collection from
the tenant of any such amounts paid by the Partnership and recognize such
amounts as income if collected.
As a result of the former tenant of the Property in Leesburg, Florida,
defaulting under the terms of its lease in September 1994, the Partnership
incurred real estate tax expense and insurance expense during the quarters
ended March 31, 1997 and 1996, relating to this Property. The Partnership
expects to continue to incur these expenses until a replacement tenant is
located. The Partnership is currently seeking a replacement tenant for this
Property.
8
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
March 31, 1997.
9
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 9th day of May, 1997.
CNL INCOME FUND IV, LTD.
By: CNL REALTY CORPORATION
General Partner
By: /s/ James M. Seneff, Jr.
-----------------------------
JAMES M. SENEFF, JR.
Chief Executive Officer
(Principal Executive Officer)
By: /s/ Robert A. Bourne
-----------------------------
ROBERT A. BOURNE
President and Treasurer
(Principal Financial and
Accounting Officer)
