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 June 30, 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
0-19141
CNL Income Fund V, Ltd.
(Exact name of registrant as specified in its charter)
Florida 59-2922869
(State or other juris- (I.R.S. Employer
diction of incorporation Identification No.)
or organization)
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
<PAGE>
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 5-7
Item 2. Management's Discussion and Analysis
of Financial Condition and
Results of Operations 8-13
Part II
Other Information 14
<PAGE>
CNL INCOME FUND V, LTD.
(A Florida Limited Partnership)
CONDENSED BALANCE SHEETS
June 30, December 31,
ASSETS 1997 1996
----------- -----------
Land and buildings on operating
leases, less accumulated
depreciation of $2,345,786 and
$2,173,156 and allowance for
loss on land and building $13,919,747 $15,190,278
Net investment in direct financing
leases 1,385,783 1,941,406
Investment in joint ventures 461,629 465,808
Mortgage note receivable, less
deferred gain of $324,020
and $324,519 1,771,915 1,772,858
Cash and cash equivalents 1,683,441 362,922
Receivables, less allowance for
doubtful accounts of $139,145
and $37,743 49,030 57,934
Prepaid expenses 9,163 10,416
Accrued rental income 283,941 277,034
Other assets 54,346 54,346
----------- -----------
$19,618,995 $20,133,002
=========== ===========
LIABILITIES AND PARTNERS' CAPITAL
Accounts payable $ 14,971 $ 25,366
Accrued real estate taxes payable 126,288 104,764
Distributions payable 575,000 575,000
Due to related parties 113,977 155,964
Rents paid in advance 26,015 11,738
----------- -----------
Total liabilities 856,251 872,832
Commitment (Note 5)
Minority interest 267,519 277,551
Partners' capital 18,495,225 18,982,619
----------- -----------
$19,618,995 $20,133,002
=========== ===========
See accompanying notes to condensed financial statements.
1
<PAGE>
CNL INCOME FUND V, LTD.
(A Florida Limited Partnership)
CONDENSED STATEMENTS OF INCOME
<TABLE>
<CAPTION>
Quarter Ended Six Months Ended
June 30, June 30,
1997 1996 1997 1996
--------- --------- ---------- -------
<S> <C>
Revenues:
Rental income from
operating leases $ 327,485 $ 449,664 $ 697,999 $ 899,329
Earned income from direct
financing leases 38,995 46,463 84,467 93,070
Contingent rental income 13,787 2,585 52,652 40,287
Interest and other income 67,234 32,907 134,151 68,357
--------- --------- ---------- ----------
447,501 531,619 969,269 1,101,043
--------- --------- ---------- ----------
Expenses:
General operating and
administrative 38,406 46,468 76,549 98,231
Bad debt expense 9,007 - 9,007 -
Professional services 7,515 2,996 12,829 10,933
Real estate taxes 2,311 7,914 21,522 21,818
State and other taxes 168 151 11,897 12,492
Depreciation 83,225 95,221 166,800 190,442
-------- -------- ---------- ----------
140,632 152,750 298,604 333,916
-------- -------- ---------- ----------
Income Before Minority Interest
in Loss of Consolidated Joint
Venture, Equity in Earnings
of Unconsolidated Joint
Ventures, Gain on Sale of
Land and Building and
Provision for Loss on Land
and Building 306,869 378,869 670,665 767,127
Minority Interest in Loss of
Consolidated Joint Venture 4,582 6,262 10,032 13,108
Equity in Earnings of Uncon-
solidated Joint Ventures 11,382 11,288 22,405 22,233
Gain on Sale of Land and
Building 102,248 228 102,494 450
Provision for Loss on Land
and Building (142,990) - (142,990) -
--------- --------- ---------- ----------
Net Income $ 282,091 $ 396,647 $ 662,606 $ 802,918
========= ========= ========== ==========
Allocation of Net Income:
General partners $ 683 $ 3,966 $ 4,488 $ 8,029
Limited partners 281,408 392,681 658,118 794,889
-------- -------- ---------- ---------
$282,091 $396,647 $ 662,606 $ 802,918
======== ======== ========== ==========
Net Income Per Limited
Partner Unit $ 5.63 $ 7.85 $ 13.16 $ 15.90
======== ======== ========== ==========
Weighted Average Number
of Limited Partner Units
Outstanding 50,000 50,000 50,000 50,000
======== ======== ========== ==========
</TABLE>
See accompanying notes to condensed financial statements.
2
<PAGE>
CNL INCOME FUND V, LTD.
(A Florida Limited Partnership)
CONDENSED STATEMENTS OF PARTNERS' CAPITAL
Six Months Ended Year Ended
June 30, December 31,
1997 1996
---------------- ------------
General partners:
Beginning balance $ 376,173 $ 203,960
Contributions - 159,700
Net income 4,488 12,513
----------- -----------
380,661 376,173
----------- -----------
Limited partners:
Beginning balance 18,606,446 19,490,800
Net income 658,118 1,415,646
Distributions ($23.00 and
$46.00 per limited partner
unit, respectively) (1,150,000) (2,300,000)
----------- -----------
18,114,564 18,606,446
----------- -----------
Total partners' capital $18,495,225 $18,982,619
=========== ===========
See accompanying notes to condensed financial statements.
3
<PAGE>
CNL INCOME FUND V, LTD.
(A Florida Limited Partnership)
CONDENSED STATEMENTS OF CASH FLOWS
Six Months Ended
June 30,
1997 1996
----------- ----------
Increase (Decrease) in Cash and
Cash Equivalents:
Net Cash Provided by Operating
Activities $ 871,846 $ 1,025,805
----------- -----------
Cash Flows from Investing
Activities:
Proceeds from sale of land and
building 1,595,051 -
Collections on mortgage note
receivable 3,622 3,270
----------- -----------
Net cash provided by
investing activities 1,598,673 3,270
----------- -----------
Cash Flows from Financing
Activities:
Contributions from general
partner - 108,200
Distributions to limited
partners (1,150,000) (1,150,000)
----------- -----------
Net cash used in
financing activities (1,150,000) (1,041,800)
----------- -----------
Net Increase (Decrease) in Cash and
Cash Equivalents 1,320,519 (12,725)
Cash and Cash Equivalents at
Beginning of Period 362,922 319,052
----------- -----------
Cash and Cash Equivalents at End of
Period $ 1,683,441 $ 306,327
=========== ===========
Supplemental Schedule of Non-Cash
Financing Activities:
Distributions declared and unpaid
at end of period $ 575,000 $ 575,000
=========== ===========
See accompanying notes to condensed financial statements.
4
<PAGE>
CNL INCOME FUND V, LTD.
(A Florida Limited Partnership)
NOTES TO CONDENSED FINANCIAL STATEMENTS
Quarters and Six Months Ended June 30, 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 and six months ended June 30, 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 Form 10-K of CNL
Income Fund V, Ltd. (the "Partnership") for the year ended December 31,
1996.
The Partnership accounts for its 66.5% interest in CNL/Longacre Joint
Venture using the consolidation method. Minority interest represents
the minority joint venture partner's proportionate share of the equity
in the Partnership's consolidated joint venture. All significant
intercompany accounts and transactions have been eliminated.
2. Land and Buildings on Operating Leases:
As of December 31, 1996, the Partnership recorded an allowance for loss
on land and building in the amount of $70,062 for financial reporting
purposes for the Hardees property in Richmond, Indiana. In addition, at
June 30, 1997, the Partnership increased the allowance for loss on land
and building by $142,990 for such property. The allowance represents
the difference between the (i) property's carrying value at June 30,
1997, and (ii) the general partners' estimate of the net realizable
value of the property based on the general partners' anticipated sales
price relating to this property.
In January 1997, the Partnership sold its property in Franklin,
Tennessee, for $980,000 and received net sales proceeds of $960,741.
Since the Partnership had previously established an allowance for loss
on land and building relating to this property, no loss was recognized
in January 1997 as a result of the sale.
5
<PAGE>
CNL INCOME FUND V, LTD.
(A Florida Limited Partnership)
NOTES TO CONDENSED FINANCIAL STATEMENTS - CONTINUED
Quarters and Six Months Ended June 30, 1997 and 1996
3. Net Investment in Direct Financing Leases:
In May 1997, the Partnership sold its property in Smyrna, Tennessee,
for $655,000 and received net sales proceeds of $634,310, resulting in
a gain of approximately $101,995 for financial reporting purposes. This
property was originally acquired by the Partnership in March 1989 and
had a cost of approximately $569,500, excluding acquisition fees and
miscellaneous acquisition expenses; therefore, the Partnership sold the
property for approximately $64,800 in excess of its original purchase
price.
4. Receivables:
In June 1997, the Partnership terminated the leases with the tenant of
the properties in Connorsville and Richmond, Indiana. In connection
therewith, the Partnership accepted a promissory note from this former
tenant for $35,297 for amounts relating to past due real estate taxes
the Partnership had accrued as a result of the former tenant's
financial difficulties. The promissory note, which is uncollateralized,
bears interest at a rate of ten percent per annum, and is being
collected in 36 monthly installments. As of June 30, 1997, the
receivable balance was $35,297 (See Note 7).
5. Concentration of Credit Risk:
The following schedule presents total rental and earned income from
individual lessees, each representing more than ten percent of the
Partnership's total rental and earned income (including the
Partnership's share of total rental and earned income from joint
ventures), for at least one of the quarters ended June 30:
1997 1996
-------- ------
Shoney's, Inc. $130,293 $119,837
Golden Corral Corporation 97,756 97,756
Tampa Foods, L.P. 89,601 87,710
London Development Corporation 89,480 88,674
6
<PAGE>
CNL INCOME FUND V, LTD.
(A Florida Limited Partnership)
NOTES TO CONDENSED FINANCIAL STATEMENTS - CONTINUED
Quarters and Six Months Ended June 30, 1997 and 1996
5. Concentration of Credit Risk - Continued:
In addition, the following schedule presents total rental and earned
income (including mortgage interest income) from individual restaurant
chains, each representing more than ten percent of the Partnership's
total rental and earned income and mortgage interest income
(including the Partnership's share of total rental and earned income
from joint ventures) for at least one of the quarters ended June 30:
1997 1996
-------- --------
Denny's $153,339 $153,409
Perkins 141,744 141,321
Wendy's Old Fashioned
Hamburger Restaurant 129,597 134,796
Golden Corral Family
Steakhouse Restaurant 97,756 97,756
Although the Partnership's properties are geographically diverse
throughout the United States and the Partnership's lessees operate a
variety of restaurant concepts, default by any one of these restaurant
chains or any lessee could significantly impact the results of
operations of the Partnership. However, the general partners believe
that the risk of such a default is reduced due to the essential or
important nature of these properties for the on-going operations of
the lessees.
6. Commitments:
As of June 30, 1997, the Partnership entered into a new lease for the
property located in South Haven, Michigan, with a new tenant to operate
the property as an Arby's restaurant. In connection therewith, the
Partnership has agreed to fund up to $135,000 in conversion costs
associated with this property.
7. Subsequent Event:
In July 1997, the Partnership entered into a letter of intent with a
new tenant to operate the property located in Connersville, Indiana.
In connection therewith, the Partnership has agreed to fund up to
$125,000 in conversion costs associated with this property.
7
<PAGE>
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS
CNL Income Fund V, Ltd. (the "Partnership") is a Florida limited
partnership that was organized on August 17, 1988, 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 are generally triple- net leases, with the lessees responsible for
all repairs and maintenance, property taxes, insurance and utilities. As of June
30, 1997, the Partnership owned 26 Properties, including interests in three
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 six months ended
June 30, 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). In addition, another source of capital
for the six months ended June 30, 1997, included proceeds from the sales of
Properties, as discussed below. Cash from operations was $871,846 and $1,025,805
for the six months ended June 30, 1997 and 1996, respectively. The decrease in
cash from operations for the six months ended June 30, 1997, is primarily a
result of changes in income and expenses as discussed in "Results of Operations"
below and changes in the Partnership's working capital.
Other sources and uses of capital included the following during the six
months ended June 30, 1997 and 1996.
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. During the six months ended June 30, 1996,
the Partnership received $108,200 in capital contributions from the corporate
general partner in connection with the operations of the Partnership. No such
contributions were received during the six months ended June 30, 1997.
In January 1997, the Partnership sold its Property in Franklin,
Tennessee, for $980,000 and received net sales proceeds of $960,741. Since the
Partnership had previously established an allowance for loss on land and
building relating to this Property, no gain or loss was recognized in January
1997 as a result of the sale. The Partnership used $297,700 of the net sales
proceeds to pay liabilities of the Partnership, including quarterly
distributions to the limited partners, and intends to reinvest the remaining net
sales proceeds in an additional Property.
8
<PAGE>
Liquidity and Capital Resources - Continued
In addition, in May 1997, the Partnership sold its Property in Smyrna,
Tennessee, for $655,000 and received net sales proceeds of $634,310, resulting
in a gain of approximately $101,995 for financial reporting purposes. This
Property was originally acquired by the Partnership in March 1989 and had a cost
of approximately $569,500, excluding acquisition fees and miscellaneous
acquisition expenses; therefore, the Partnership sold the Property for
approximately $64,800 in excess of its original purchase price. The Partnership
anticipates that it will distribute amounts sufficient to enable the limited
partners to pay federal and state income taxes, if any (at a level reasonably
assumed by the general partners), resulting from the sale. The Partnership
intends to use approximately $82,500 of the net sales proceeds to pay
liabilities of the Partnership, including quarterly distributions to the limited
partners and reinvest the remaining net sales proceeds in the form of
renovations to several Properties held by the Partnership.
In June 1997, the Partnership terminated the leases with the tenant of
the Properties in Connorsville and Richmond, Indiana. In connection therewith,
the Partnership accepted a promissory note from this former tenant for $35,297
for amounts relating to past due real estate taxes the Partnership had accrued
as a result of the former tenant's financial difficulties. The promissory note,
which is uncollateralized, bears interest at a rate of ten percent per annum,
and is being collected in 36 monthly installments. As of June 30, 1997 the
receivable balance was $35,297.
In July 1997, the Partnership entered into a letter of intent for a
lease with a new tenant to operate the Property located in Connorsville,
Indiana. In connection therewith, The Partnership anticipates funding up to
$125,000 in conversion costs associated with this Property.
Currently, rental income from the Partnership's Properties is invested
in money market accounts or 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 June 30, 1997, the Partnership had $1,683,441
invested in such short-term investments as compared to $362,922 at December 31,
1996. The increase in cash and cash equivalents for the six months ended June
30, 1997, is primarily attributable to the receipt of net sales proceeds
relating to the sales of the Properties in Franklin and Smyrna, Tennessee, as
discussed above. The funds remaining at June 30, 1997, will be used towards the
reinvestment of net sales proceeds and the payment of distributions and other
liabilities.
Total liabilities of the Partnership decreased to $856,251 at June 30,
1997, from $872,832 at December 31, 1996. Liabilities at June 30, 1997, to the
extent they exceed cash and cash equivalents at June 30, 1997, will be paid from
future cash from operations and, in the event the general partners elect to make
additional capital contributions, from future general partner capital
contributions.
As of June 30, 1997, the Partnership entered into a new lease for the
property located in South Haven, Michigan, with a new tenant to operate the
property as an Arby's restaurant. In connection therewith, the Partnership has
agreed to fund up to $135,000 in conversion costs associated with this property.
Based on current and anticipated future cash from operations and, for
the six months ended June 30, 1996, general partner
9
<PAGE>
Liquidity and Capital Resources - Continued
contributions, and, for the six months ended June 30, 1997, a portion of the
proceeds received from the sales of the Properties in Franklin and Smyrna,
Tennessee, the Partnership declared distributions to limited partners of
$1,150,000 for each of the six months ended June 30, 1997 and 1996 ($575,000 for
each of the quarters ended June 30, 1997 and 1996). This represents
distributions for each applicable six months of $23.00 per unit ($11.50 per unit
for each applicable quarter). No distributions were made to the general partners
for the quarters and six months ended June 30, 1997 and 1996. No amounts
distributed or to be distributed to the limited partners for the six months
ended June 30, 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 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 six months ended June 30, 1996, the Partnership and its
consolidated joint venture, CNL/Longacre Joint Venture, owned and leased 27
wholly owned Properties (including one Property in St. Cloud, Florida, which was
sold in October 1996) and during the six months ended June 30, 1997, the
Partnership and CNL/Longacre Joint Venture owned and leased 26 wholly owned
Properties (including one Property in Franklin, Tennessee, which was sold in
January 1997 and one Property in Smyrna, Tennessee, which was sold in May 1997)
to operators of fast-food and family-style restaurant chains. In connection
therewith, during the six months ended June 30, 1997 and 1996, the Partnership
and CNL/Longacre Joint Venture earned $782,466 and $992,399, respectively, in
rental income from operating leases and earned income from direct financing
leases, $366,480 and $496,127 of which was earned during the quarters ended June
30, 1997 and 1996, respectively. Rental income during the quarter and six months
ended June 30, 1997 decreased approximately $63,600 and $120,500, respectively,
as compared to the quarter and six months ended June 1996, as a result of the
sales of the Properties in St. Cloud, Florida, Franklin, Tennessee, and Smyrna,
Tennessee, in October 1996, January 1997 and May 1997, respectively.
Rental and earned income also decreased during the quarter and six
months ended June 30, 1997, as a result of the Partnership increasing its
allowance for doubtful accounts by approximately $65,200 and $87,300,
respectively, for rental amounts relating to the Hardee's Properties located in
Connorsville and Richmond,
10
<PAGE>
Results of Operations - Continued
Indiana, which are leased by the same tenant, due to financial difficulties the
tenant is experiencing. No such allowance was established during the quarter and
six months ended June 30, 1996. In June 1997, the Partnership terminated the
lease with the former tenant as discussed above in "Liquidity and Capital
Resources". The Partnership does not intend to continue to pursue the collection
of these rental and other amounts due from the former tenant unless the former
tenant defaults under the promissory note, as described above in "Liquidity and
Capital Resources".
Rental and earned income during the quarters and six months ended June
30, 1997 and 1996, respectively, continued to remain at reduced amounts due to
the fact that the Partnership is not receiving any rental income relating to the
Properties in Belding and South Haven, Michigan, and Lebanon, New Hampshire.
Rental and earned income are expected to remain at reduced amounts until
replacement tenants are located for the Properties in Belding, Michigan and
Lebanon, New Hampshire, which had not been released as of June 30, 1997.
For the six months ended June 30, 1997 and 1996, the Partnership also
earned $52,652 and $40,287, respectively, in contingent rental income, $13,787
and $2,585 of which was earned during the quarters ended June 30, 1997 and 1996,
respectively. The increase in contingent rental income during the six months
ended June 30, 1997, is primarily attributable to an increase in gross sales
relating to certain restaurant Properties required to pay contingent rent.
In addition, for the six months ended June 30, 1997 and 1996, the
Partnership owned and leased two Properties indirectly through other joint
venture arrangements. In connection therewith, the Partnership earned $22,405
and $22,233, respectively, attributable to net income earned by unconsolidated
joint ventures in which the Partnership is a co-venturer, $11,382 and $11,288 of
which was earned during the quarters ended June 30, 1997 and 1996, respectively.
Interest and other income was $134,151 and $68,357 for the six months
ended June 30, 1997 and 1996, respectively, $67,234 and $32,907 of which was
earned during the quarters ended June 30, 1997 and 1996, respectively. The
increase in interest and other income during the quarter and six months ended
June 30, 1997, as compared to the quarter and six months ended June 30, 1996, is
primarily attributable to the interest earned on the mortgage note receivable
accepted in connection with the sale of the Property in St. Cloud, Florida, in
October 1996.
During the six months ended June 30, 1997, four lessees of the
Partnership and its consolidated joint venture, Shoney's, Inc., Golden Corral
Corporation, London Development Corporation and Tampa Foods, L.P., each
contributed more than ten percent of the Partnership's total rental income
(including rental income from the Partnership's consolidated joint venture and
the Partnership's share of the rental income from two Properties owned by
unconsolidated joint ventures). As of June 30, 1997, Shoney's, Inc. was the
lessee under leases relating to three restaurants, Golden Corral Corporation was
the lessee under leases relating to
11
<PAGE>
Results of Operations - Continued
two restaurants, London Development Corporation was the lessee under the lease
relating to one restaurant, and Tampa Foods, L.P. was the lessee under leases
relating to two restaurants. In addition, four Restaurant Chains, Denny's,
Wendy's Old Fashioned Hamburger Restaurant, Golden Corral Family Steakhouse
Restaurant, and Perkins, each accounted for more than ten percent of the
Partnership's total rental and mortgage interest income. It is anticipated that,
based on the minimum rental and mortgage interest payments required by the
leases, these lessees and restaurant chains will continue to contribute more
than ten percent of the Partnership's total rental income during the remainder
of 1997 and subsequent years. Any failure of these lessees or restaurant chains
could materially affect the Partnership's income.
Operating expenses, including depreciation expense, were $298,604 and
$333,916 for the six months ended June 30, 1997 and 1996, respectively, of which
$140,632 and $152,750 were incurred for the quarters ended June 30, 1997 and
1996, respectively. The decrease in operating expenses during the quarter and
six months ended June 30, 1997, as compared to the quarter and six months ended
June 30, 1996, is partially due to a decrease in depreciation expense due to the
sales of the Properties in St. Cloud, Florida, and Franklin, Tennessee, in
October 1996 and January 1997, respectively. The decrease in operating expenses
is also attributable to a decrease in accounting and administrative expenses
associated with operating the Partnership and its Properties.
The decrease in operating expenses during the quarter and six months
ended June 30, 1997, as compared to the quarter and six months ended June 30,
1996, was partially offset by an increase of approximately $9,000 for bad debt
expense recorded by the Partnership in 1997, relating to past due rental amounts
for the Properties located in Connorsville and Richmond, Indiana. The
Partnership does not intend to continue to pursue the collection of such amounts
unless the former tenant defaults under the promissory note, as described above
in "Liquidity and Capital Resources".
Due to the tenants defaulting under the terms of their lease agreements
for the Property in Belding, Michigan, and the Property in Lebanon, New
Hampshire, the Partnership and CNL/Longacre Joint Venture expect to continue to
incur operating expenses relating to such Properties until such time as a new
lease is executed for each
Property.
As a result of the sale of the Property in Myrtle Beach, South
Carolina, in August 1995, and recording the gain using the installment method,
the Partnership recognized a gain for financial reporting purposes of $253 and
$499 during the quarter and six months ended June 30, 1997, respectively.
12
<PAGE>
Results of Operations - Continued
In May 1997, the Partnership sold its Property in Smyrna, Tennessee, as
described above in "Liquidity and Capital Resources," and recognized a gain for
financial reporting purposes of $101,995 during the quarter and six months ended
June 30, 1997.
In addition, during the quarter and six months ended June 30, 1997, the
Partnership recorded an allowance for loss on land and building of $142,990, for
financial reporting purposes, relating to the Hardee's Property in Richmond,
Indiana. The loss represents the difference between the Property's carrying
value and the estimated net realizable value, based on the anticipated sales
price of this Property.
13
<PAGE>
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 June 30, 1997.
14
<PAGE>
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 8th day of August, 1997.
CNL INCOME FUND V, 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)
<TABLE> <S> <C>
<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
balance sheet of CNL Income Fund V, Ltd. at June 30, 1997, and its
statement of income for the six months then ended and is qualified
in its entirety by reference to the Form 10Q of CNL Income Fund V, Ltd.
for the six months ended June 30, 1997.
</LEGEND>
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> DEC-31-1996
<PERIOD-START> JAN-01-1997
<PERIOD-END> JUN-30-1997
<CASH> 1,683,441
<SECURITIES> 0
<RECEIVABLES> 188,175
<ALLOWANCES> 139,145
<INVENTORY> 0
<CURRENT-ASSETS> 0<F1>
<PP&E> 11,573,961
<DEPRECIATION> 2,345,786
<TOTAL-ASSETS> 19,618,995
<CURRENT-LIABILITIES> 0<F1>
<BONDS> 0
0
0
<COMMON> 0
<OTHER-SE> 18,495,225
<TOTAL-LIABILITY-AND-EQUITY> 19,618,995
<SALES> 0
<TOTAL-REVENUES> 969,269
<CGS> 0
<TOTAL-COSTS> 289,597
<OTHER-EXPENSES> 0
<LOSS-PROVISION> 9,007
<INTEREST-EXPENSE> 0
<INCOME-PRETAX> 662,606
<INCOME-TAX> 0
<INCOME-CONTINUING> 662,606
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 662,606
<EPS-PRIMARY> 0
<EPS-DILUTED> 0
<FN>
<F1>Due to the nature of its industry, CNL Income Fund V, LTD. has an
unclassified balance sheet; therefore, no values are shown above for
current assets and current liabilities.
</FN>
</TABLE>
