SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-Q
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the Quarter Ended March 31, 1995
Commission File Number 0-18563
JOHN HANCOCK REALTY INCOME FUND-III LIMITED PARTNERSHIP
(Exact name of registrant as specified in its charter)
Massachusetts 04-3025607
(State or other Jurisdiction of (IRS Employer
Incorporation or Organization) Identification No.)
200 Berkeley Street, Boston, MA 02117
(Address of Principal Executive Office) (Zip Code)
(800) 722-5457
(Registrant's telephone number, including area code)
Not Applicable
(Former name, former address and former fiscal
year, if changed since last report)
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 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>
JOHN HANCOCK REALTY INCOME FUND-III LIMITED PARTNERSHIP
(A Massachusetts Limited Partnership)
INDEX
PART I: FINANCIAL INFORMATION PAGE
Item 1 - Financial Statements:
Balance Sheets at March 31, 1995 and
December 31, 1994 3
Statements of Operations for the Three
Months Ended March 31, 1995 and 1994 4
Statements of Partners' Equity for the
Three Months Ended March 31, 1995 and
for the Year Ended December 31, 1994 5
Statements of Cash Flows for the Three
Months Ended March 31, 1995 and 1994 6
Notes to Financial Statements 7-12
Item 2 - Management's Discussion and Analysis of
Financial Condition and Results of Operations 13-17
PART II: OTHER INFORMATION 18
2
<PAGE>
JOHN HANCOCK REALTY INCOME FUND-III LIMITED PARTNERSHIP
(A Massachusetts Limited Partnership)
PART I: FINANCIAL INFORMATION
Item 1: Financial Statements
BALANCE SHEETS
(Unaudited)
ASSETS
March 31, December 31,
1995 1994
---- ----
Current assets:
Cash and cash equivalents $2,724,119 $2,637,722
Restricted cash 56,079 55,657
Accounts receivable 257,430 154,155
----------- -----------
3,037,628 2,847,534
Investment in property:
Land 8,410,535 8,410,535
Building and improvements 24,942,540 24,942,540
----------- -----------
33,353,075 33,353,075
Less: accumulated depreciation 3,197,122 2,989,706
----------- -----------
30,155,953 30,363,369
Investment in joint venture 7,974,210 7,946,957
Long-term restricted cash 44,574 48,246
Deferred expenses, net of accumulated
amortization of $576,066 in 1995 and
$529,212 in 1994 827,485 866,981
Other assets 6,340 6,340
----------- -----------
Total assets $42,046,190 $42,079,427
=========== ===========
LIABILITIES AND PARTNERS' EQUITY
Current liabilities:
Accounts payable and accrued expenses $245,971 $229,440
Accounts payable to affiliates 34,611 30,053
----------- -----------
Total current liabilities 280,582 259,493
Partners' equity/(deficit):
General Partner's (69,638) (78,720)
Limited Partners' 41,835,246 41,898,654
----------- -----------
Total partners' equity 41,765,608 41,819,934
----------- -----------
Total liabilities and partners' equity $42,046,190 $42,079,427
=========== ===========
See Notes to Financial Statements
3
<PAGE>
JOHN HANCOCK REALTY INCOME FUND-III LIMITED PARTNERSHIP
(A Massachusetts Limited Partnership)
STATEMENTS OF OPERATIONS
(Unaudited)
Three Months Ended
March 31,
1995 1994
---- ----
Income:
Rental income $855,159 $899,753
Income/(loss) from joint venture 188,211 (131,628)
Interest income 37,712 21,545
---------- ----------
Total income 1,081,082 789,670
Expenses:
Depreciation 207,416 207,416
Property operating expenses 64,206 62,641
General and administrative 54,228 39,950
Amortization of deferred expenses 46,854 47,416
---------- ----------
Total expenses 372,704 357,423
---------- ----------
Net income $708,378 $432,247
========== ==========
Allocation of net income:
General Partner $47,217 $31,966
John Hancock Limited Partner - -
Investors 661,161 400,281
---------- ----------
$708,378 $432,247
========== ==========
Net Income per Unit $0.27 $0.17
========== ==========
See Notes to Financial Statements
4
<PAGE>
JOHN HANCOCK REALTY INCOME FUND-III LIMITED PARTNERSHIP
(A Massachusetts Limited Partnership)
STATEMENTS OF PARTNERS' EQUITY
(Unaudited)
Three Months Ended March 31, 1995 and
Year Ended December 31, 1994
General Limited
Partner Partners Total
------- -------- -----
Partners' equity/(deficit) at
January 1, 1994
(2,415,234 Units outstanding) ($101,572) $42,429,060 $42,327,488
Less: Cash distributions (152,541) (2,898,274) (3,050,815)
Add: Net income 175,393 2,367,868 2,543,261
--------- ----------- -----------
Partners' equity/(deficit) at
December 31, 1994
(2,415,234 Units outstanding) (78,720) 41,898,654 41,819,934
Less: Cash distributions (38,135) (724,569) (762,704)
Add: Net income 47,217 661,161 708,378
--------- ----------- -----------
Partners' equity/(deficit) at
March 31, 1995
(2,415,234 Units outstanding) ($69,638) $41,835,246 $41,765,608
========= =========== ===========
See Notes to Financial Statements
5
<PAGE>
JOHN HANCOCK REALTY INCOME FUND-III LIMITED PARTNERSHIP
(A Massachusetts Limited Partnership)
STATEMENTS OF CASH FLOWS
(Unaudited)
Three Months Ended
March 31,
1995 1994
---- ----
Operating activities:
Net income $708,378 $432,247
Adjustments to reconcile net income to
net cash provided by operating activities:
Depreciation 207,416 207,416
Amortization of deferred expenses 46,854 47,416
Excess cash distributions over/(under)
equity in net income/(loss) from
joint venture (27,253) 82,628
---------- ----------
935,395 769,707
Changes in operating assets and liabilities:
Decrease in restricted cash 3,250 913
Decrease/(increase) in accounts receivable (103,275) 28,568
Increase in accounts payable and
accrued expenses 16,531 245,362
Increase in accounts payable
to affiliates 4,558 10,140
---------- ----------
Net cash provided by operating activities 856,459 1,054,690
Investing activities:
Increase in investment in joint venture - (1,110,500)
Acquisition of deferred expenses
and other assets (7,358) (2,497)
---------- ----------
Net cash used in investing activities (7,358) (1,112,997)
Financing activities:
Cash distributed to Partners (762,704) (762,704)
---------- ----------
Net cash used in financing activities (762,704) (762,704)
---------- ----------
Net increase/(decrease) in cash and
cash equivalents 86,397 (821,011)
Cash and cash equivalents at beginning
of year 2,637,722 3,270,201
---------- ----------
Cash and cash equivalents at end
of period $2,724,119 $2,449,190
========== ==========
See Notes to Financial Statements
6
<PAGE>
JOHN HANCOCK REALTY INCOME FUND-III LIMITED PARTNERSHIP
(A Massachusetts Limited Partnership)
NOTES TO FINANCIAL STATEMENTS
(Unaudited)
1. Organization of Partnership
---------------------------
John Hancock Realty Income Fund-III Limited Partnership (the
"Partnership") was formed under the Massachusetts Uniform Limited
Partnership Act on November 4, 1988. As of March 31, 1995, the
Partnership consisted of John Hancock Realty Equities, Inc. (the
"General Partner"), a wholly-owned, indirect subsidiary of John
Hancock Mutual Life Insurance Company; John Hancock Realty Funding,
Inc. (the "John Hancock Limited Partner"); John Hancock Income
Fund-III Assignor, Inc. (the "Assignor Limited Partner"); and 2,718
Unitholders (the "Investors"). The Assignor Limited Partner holds
five Investor Limited Partnership Interests for its own account and
2,415,229 Assignee Units (the "Units"), representing economic and
certain other rights attributable to Investor Limited Partnership
Interests in the Partnership, for the benefit of the Investors.
The John Hancock Limited Partner, the Assignor Limited Partner and
the Investors are collectively referred to as the Limited Partners.
The General Partner and the Limited Partners are collectively
referred to as the Partners. The initial capital of the
Partnership was $2,100, representing capital contributions of
$1,000 from the General Partner, $1,000 from the John Hancock
Limited Partner, and $100 from the Assignor Limited Partner. The
Amended Agreement of Limited Partnership of the Partnership (the
"Partnership Agreement") authorized the issuance of up to 5,000,000
Units at $20 per unit. During the offering period, which
terminated on February 15, 1991, 2,415,229 Units were sold and the
John Hancock Limited Partner made additional capital contributions
of $3,863,366. There were no changes in the number of Units
outstanding subsequent to the termination of the offering period.
The Partnership is engaged in the business of acquiring, operating,
holding for investment and disposing of existing income-producing
retail, industrial and office properties on an all-cash basis, free
and clear of mortgage indebtedness. Although the Partnership's
properties were acquired and are held free and clear of mortgage
indebtedness, the Partnership may incur mortgage indebtedness under
certain circumstances as specified in the Partnership Agreement.
The latest date on which the Partnership is due to terminate is
December 31, 2019, unless it is sooner terminated in accordance
with the terms of the Partnership Agreement. It is expected that,
in the ordinary course of the Partnership's business, the
properties of the Partnership will be disposed of, and the
Partnership terminated, before December 31, 2019.
7
<PAGE>
JOHN HANCOCK REALTY INCOME FUND-III LIMITED PARTNERSHIP
(A Massachusetts Limited Partnership)
NOTES TO FINANCIAL STATEMENTS (continued)
(Unaudited)
2. Significant Accounting Policies
-------------------------------
The accompanying unaudited financial statements have been prepared
in accordance with generally accepted accounting principles for
interim financial information and with the instructions for Form 10-
Q and Rule 10-01 of Regulation S-X. Accordingly, they do not
include all of the information and footnotes required by generally
accepted accounting principles for complete financial statements.
In the opinion of management, all adjustments (consisting of normal
recurring accruals) considered necessary for a fair presentation
have been included. Operating results for the three month period
ended March 31, 1995 are not necessarily indicative of the results
that may be expected for the year ending December 31, 1995. For
further information, refer to the financial statements and
footnotes thereto included in the Partnership's Annual Report on
Form 10-K for the year ended December 31, 1994.
Cash equivalents are highly liquid investments with maturities of
three months or less when purchased. These investments are
recorded at cost plus accrued interest, which approximates market
value. Restricted cash represents funds restricted for tenant
security deposits and has been designated as current or long-term
based upon the term of the related lease agreement.
Investments in property are recorded at cost less any property
write-downs for permanent impairment in value. Cost includes the
initial purchase price of the property plus acquisition and legal
fees, other miscellaneous acquisition costs, and the cost of
significant improvements.
Depreciation has been provided on a straight-line basis over the
estimated useful lives of the various assets: thirty years for the
buildings and five years for related improvements. Maintenance and
repairs are charged to operations as incurred.
Investment in joint venture is recorded using the equity method.
Acquisition fees for the joint venture investment have been
deferred and are being amortized on a straight-line basis over a
period of thirty-one and a half years. Remaining deferred
acquisition fees are being amortized on a straight-line basis over
a period of eighty-four months. Capitalized tenant improvements
and lease commissions are being amortized on a straight-line basis
over the various lease terms.
No provision for income taxes has been made in the financial
statements as such taxes are the responsibility of the individual
partners and not of the Partnership.
The net income per Unit for the three months ended March 31, 1995
and 1994 was calculated by dividing the Investors' share of net
income by the number of Units outstanding at the end of such
periods.
8
<PAGE>
JOHN HANCOCK REALTY INCOME FUND-III LIMITED PARTNERSHIP
(A Massachusetts Limited Partnership)
NOTES TO FINANCIAL STATEMENTS (continued)
(Unaudited)
3. The Partnership Agreement
-------------------------
Distributable Cash from Operations (defined in the Partnership
Agreement) is distributed 5% to the General Partner and the
remaining 95% in the following order of priority: first, to the
Investors until they receive a 7% non-cumulative, non-compounded
annual cash return on their Invested Capital (defined in the
Partnership Agreement); second, to the John Hancock Limited Partner
until it receives a 7% non-cumulative, non-compounded annual cash
return on its Invested Capital; and third, to the Investors and the
John Hancock Limited Partner in proportion to their respective
Capital Contributions (defined in the Partnership Agreement).
However, any Distributable Cash from Operations which is available
as a result of reduction in working capital reserves funded by
Capital Contributions of the Investors will be distributed 100% to
the Investors.
Profits for tax purposes from the normal operations of the
Partnership for each fiscal year are allocated to the Partners in
the same amounts as Distributable Cash from Operations for that
year. If such profits are less than Distributable Cash from
Operations for any year, they are allocated in proportion to the
amounts of Distributable Cash from Operations for that year. If
such profits are greater than Distributable Cash from Operations
for any year, they are allocated 5% to the General Partner and 95%
to the John Hancock Limited Partner and the Investors, with the
allocation made between the John Hancock Limited Partner and the
Investors in proportion to their respective Capital Contributions.
Losses for tax purposes from the normal operations of the
Partnership are allocated 1% to the General Partner and 99% to the
John Hancock Limited Partner and the Investors, with the allocation
made between the John Hancock Limited Partner and the Investors in
proportion to their respective Capital Contributions. However, all
tax aspects of the Partnership's payment of the sales commissions
from the Capital Contributions made by the John Hancock Limited
Partner are allocated 1% to the General Partner and 99% to the John
Hancock Limited Partner, and not to the Investors. Depreciation
deductions are allocated 1% to the General Partner and 99% to the
Investors, and not to the John Hancock Limited Partner.
Notwithstanding the foregoing, any such profits or losses or other
items which are based upon the Partnership's operations prior to
the first day of the month in which the initial closing date
occurred were allocated 1% to the General Partner and 99% to the
John Hancock Limited Partner.
4. Transactions with the General Partner and Affiliates
----------------------------------------------------
Fees, commissions and other costs incurred and/or paid by the
General Partner or its affiliates during the three months ended
March 31, 1995 and 1994, and to which the General Partner or its
affiliates are entitled to reimbursement from the Partnership were
$34,611 and $22,790, respectively. These expenses are included in
expenses on the Statements of Operations.
Accounts payable to affiliates represents amounts due to the
General Partner and its affiliates for various services provided to
the Partnership.
9
<PAGE>
JOHN HANCOCK REALTY INCOME FUND-III LIMITED PARTNERSHIP
(A Massachusetts Limited Partnership)
NOTES TO FINANCIAL STATEMENTS (continued)
(Unaudited)
4. Transactions with the General Partner and Affiliates (continued)
----------------------------------------------------------------
The General Partner serves in a similar capacity for three other
affiliated real estate limited partnerships.
5. Investment in Property
----------------------
Investment in property at cost, less any write-downs, consists of
managed, fully-operating, commercial real estate as follows:
March 31 December 31
1995 1994
---- ----
Palms of Carrollwood Shopping Center $10,930,578 $10,930,578
Yokohama Tire Warehouse 9,352,221 9,352,221
Purina Mills Distribution Building 4,203,406 4,203,406
Allmetal Distribution Building 1,636,050 1,636,050
Stone Container Building 2,088,804 2,088,804
Business Center at Pureland 5,142,016 5,142,016
----------- -----------
$33,353,075 $33,353,075
=========== ===========
The net realizable value of a real estate investment held for long-
term investment purposes is measured by the recoverability of the
investment through expected future cash flows on an undiscounted
basis, which may exceed the property's current market value.
6. Investment in Joint Venture
On December 28, 1988, the Partnership invested $75,000 in JH Quince
Orchard Partners ( the "Affiliated Joint Venture"), a joint venture
between the Partnership and John Hancock Realty Income Fund-II
Limited Partnership ("Income Fund-II"). The Partnership had an
initial 0.5% interest and Income Fund-II had an initial 99.5%
interest in the Affiliated Joint Venture. Pursuant to the
partnership agreement of the Affiliated Joint Venture, the
Partnership had the option, exercisable prior to December 31, 1990,
to increase its investment and interest in the Affiliated Joint
Venture to 50%. During the second quarter of 1989, the Partnership
exercised such option and has held a 50% interest in the Affiliated
Joint Venture since that time.
10
<PAGE>
JOHN HANCOCK REALTY INCOME FUND-III LIMITED PARTNERSHIP
(A Massachusetts Limited Partnership)
NOTES TO FINANCIAL STATEMENTS (continued)
(Unaudited)
6. Investment in Joint Venture (continued)
---------------------------------------
On December 28, 1988, the Affiliated Joint Venture acquired a 98%
interest in QOCC-1 Associates, an existing partnership which owns
and operates the Quince Orchard Corporate Center, a three-story
office building and related land and improvements located in
Gaithersburg, Maryland. During the years ended December 31, 1994
and 1993, the partners in QOCC-1 Associates were required to make
additional capital contributions towards the funding of leasing
costs at the property. In accordance with the terms of the
partnership agreement of QOCC-1 Associates, the Affiliated Joint
Venture contributed 95% of such additional capital, the
Partnership's share of which amounted to an aggregate of
$1,282,242. As a result, the Affiliated Joint Venture held a
97.55% interest in QOCC-1 Associates at March 31, 1995.
7. Deferred Expenses
-----------------
Deferred expenses consist of the following:
<TABLE>
<CAPTION>
Unamortized Unamortized
Balance at Balance at
Description March 31, 1995 December 31, 1994
----------- -------------- -----------------
<S> <C> <C>
$152,880 of acquisition fees for
investment in the Affiliated Joint
Venture. This amount is being amortized
over a period of 31.5 years. $122,749 $123,962
$58,375 of tenant improvements. These
amounts are being amortized over the terms
of the leases to which they relate. 11,967 13,332
$118,675 of lease commissions. These
amounts are being amortized over the terms
of the leases to which they relate. 79,272 77,846
$1,073,621 of acquisition fees paid to the
General Partner. This amount
is being amortized over a
period of eighty-four months. 613,497 651,841
--------- ---------
$827,485 $866,981
========= =========
</TABLE>
11
<PAGE>
JOHN HANCOCK REALTY INCOME FUND-III LIMITED PARTNERSHIP
(A Massachusetts Limited Partnership)
NOTES TO FINANCIAL STATEMENTS (continued)
(Unaudited)
8. Federal Income Taxes
A reconciliation of the net income reported in the Statements of
Operations to the net income reported for federal income tax
purposes is as follows:
<TABLE>
<CAPTION>
Three Months Ended March 31,
1995 1994
---- ----
<S> <C> <C>
Net income per Statements of Operations $708,378 $494,111
Add: Excess of book depreciation
over tax depreciation 35,505 35,505
Excess of book amortization
over tax amortization 18,927 2,860
Other income (71,467) -
-------- --------
Net income for federal income tax purposes $691,343 $532,476
======== ========
</TABLE>
12
<PAGE>
JOHN HANCOCK REALTY INCOME FUND-III LIMITED PARTNERSHIP
(A Massachusetts Limited Partnership)
ITEM 2: Management's Discussion and Analysis of Financial Condition and
Results of Operations
General
- -------
During the offering period, from February 17, 1989 to February 15, 1991,
the Partnership sold 2,415,229 Units representing gross proceeds (exclusive
of the John Hancock Limited Partner's contribution which was used to pay
sales commissions) of $48,304,580. The proceeds of the offering were used
to acquire investment properties, fund reserves and pay acquisition fees
and organizational and offering expenses. These investments are described
more fully in Notes 5 and 6 to the Financial Statements included in Item 1
of this Report.
Liquidity and Capital Resources
- -------------------------------
At March 31, 1995, the Partnership had $2,724,119 in cash and cash
equivalents, $56,079 in restricted cash and $44,574 in long-term restricted
cash.
The Partnership has a working capital reserve with a current balance of
approximately 4% of the offering proceeds. The General Partner anticipates
that such amount should be sufficient to satisfy the Partnership's general
liquidity requirements. Liquidity would, however, be materially adversely
affected if there were a significant reduction in revenues, unanticipated
operating costs or unanticipated capital expenditures. If any or all of
these events were to occur to the extent that working capital reserves
would be insufficient to satisfy the cash requirements of the Partnership,
it is anticipated that additional funds would be obtained through a
reduction of cash distributions to Investors, bank loans, short-term loans
from the General Partner or its affiliates, or the sale or financing of
Partnership investments.
A tenant at the Palms of Carrollwood Shopping Center that had occupied
approximately 10,500 square feet, or 6% of the property under a lease
scheduled to expire in February 1997, vacated the property in January 1993
and stopped making rental payments as of August 1993. The General Partner
took the necessary legal action to collect the delinquent rental payments
and expense reimbursements and, during March 1994, the Partnership received
from the former tenant delinquent rental payments and expense
reimbursements due from August 1993 through February 1994. In addition,
the Partnership has received all such payments due through May 1995.
Should this former tenant fail to remain current on its lease obligations,
the General Partner will utilize the necessary legal remedies to pursue
collection of all obligations due under the lease agreement. The General
Partner has been seeking a replacement tenant for the space and understands
that the former tenant is also seeking a subtenant for the space.
During the fourth quarter of 1994, one of the anchor tenants, which
occupies 22% of the rentable space at the Palms of Carrollwood Shopping
Center property, informed the General Partner that it is seeking to
sublease its space and vacate the property. As a result, the General
Partner has commenced efforts to find a replacement tenant for the space
and negotiate a lease buyout with the current anchor tenant. The General
Partner understands that the anchor tenant is also seeking a subtenant for
the space. The General Partner does not believe that the replacement of
this tenant will have a material adverse effect on the Partnership's
liquidity.
13
<PAGE>
JOHN HANCOCK REALTY INCOME FUND-III LIMITED PARTNERSHIP
(A Massachusetts Limited Partnership)
ITEM 2: Management's Discussion and Analysis of Financial Condition and
Results of Operations (continued)
Liquidity and Capital Resources (continued)
- -------------------------------------------
In addition, two tenants at the Palms of Carrollwood Shopping Center with
leases representing an aggregate of approximately 12,000 square feet, or 7%
of the rentable space at the property, have vacated the property. Of these
tenants, one, whose lease obligation is scheduled to expire in May 1996,
has not met its rental obligations since February 1994. The second, whose
lease is scheduled to expire in July 2001, has been delinquent with its
rental obligations since July 1994. The General Partner has filed
complaints demanding payment from both tenants for delinquent rental
amounts as well as all future obligations due under their respective lease
agreements. The Partnership has obtained judgments against both tenants in
the aggregate amount of approximately $105,000. As of the date hereof, the
Partnership has not received payment from these tenants and the General
Partner continues to pursue collection of the judgment amounts. The
General Partner secured a replacement tenant to take occupancy of
approximately 8,600 square feet of such vacated space under a lease which
commenced in March 1995. The General Partner continues to seek new tenants
for the remaining vacant space at the property.
A lease for approximately 60,500 square feet, or 51%, of the Business
Center at Pureland property is scheduled to expire on December 31, 1995.
This lease had originally expired on December 31, 1994; however, the tenant
holding the lease agreed to extend the lease for a one year period. In
connection with the extension of the lease, the tenant was given the
option, exercisable prior to April 1, 1995, to renew its lease for an
additional five year term. Although the tenant did not exercise the
option, it notified the Partnership that it would be willing to lease the
property for an additional three year term. The General Partner is
currently negotiating lease terms with this tenant and will attempt to
secure a replacement tenant for the space if these negotiations do not
result in a mutually acceptable lease agreement.
During the first quarter of 1995, cash in the amount of $7,358 was used to
fund leasing costs incurred at the Palms of Carrollwood Shopping Center and
the Business Center at Pureland. The General Partner anticipates that the
Partnership will incur additional leasing costs of approximately $100,000
at the Palms of Carrollwood Shopping Center during the remainder of 1995.
In addition, if the tenant at the Business Center at Pureland whose lease
extension expires in December 1995 renews its lease, the Partnership
expects to incur approximately $188,000 in leasing costs in 1995 in
connection with this renewal. If the tenant does not renew its lease, the
General Partner estimates that approximately $288,000 in leasing costs will
be incurred by the Partnership during 1996 in connection with the leasing
of this space. The General Partner anticipates that the current balance in
the working capital reserve should be sufficient to pay these costs.
The Partnership did not incur any non-recurring repair and maintenance
costs during the first quarter of 1995; however, the General Partner
estimates that the Partnership will incur non-recurring repair and
maintenance costs of approximately $137,800 at its properties during the
remainder of 1995. These costs are expected to be funded from the
operations of the Partnership's properties and are not expected to have a
significant impact on the Partnership's liquidity.
14
<PAGE>
JOHN HANCOCK REALTY INCOME FUND-III LIMITED PARTNERSHIP
(A Massachusetts Limited Partnership)
ITEM 2: Management's Discussion and Analysis of Financial Condition and
Results of Operations (continued)
Liquidity and Capital Resources (continued)
- -------------------------------------------
Cash in the amount of $762,704, generated from the Partnership's
operations, was distributed to the General Partner and the Investors during
the first quarter of 1995. The General Partner anticipates that the
Partnership will be able to make comparable distributions during each of
the remaining three quarters of 1995.
The General Partner had the Business Center at Pureland property
independently appraised during the first quarter of 1995. Based upon the
appraiser's investigation and analysis, the property's market value is
estimated to be approximately $4,500,000 as of March 31, 1995, compared to
the Partnership's cumulative investment in the property of approximately
$5,142,000. The net book value of the Business Center at Pureland property
of approximately $4,733,000 at March 31, 1995 was evaluated in comparison
to the estimated future undiscounted cash flows and the independent
appraisal, and based upon such evaluation, the General Partner determined
that no permanent impairment in value exists and that a write-down in value
was not required.
The General Partner evaluated the carrying value of each of the
Partnership's properties and its joint venture investment as of December
31, 1994 by comparing such carrying value to the related property's future
undiscounted cash flows and most recent internal or independent appraisal
in order to determine whether a permanent impairment in value existed.
Based upon such evaluations, the General Partner determined that no
permanent impairment in values existed and, therefore, no write-downs were
recorded during 1994. The General Partner will continue to conduct
periodic property and investment valuations, using internal or independent
appraisals, in order to determine whether future write-downs, if any, are
required.
Results of Operations
- ---------------------
Net income for the three months ended March 31, 1995 was $708,378, as
compared to net income of $432,247 for the same period in 1994,
representing an increase in the Partnership's net income of $276,131, or
64%. This increase is primarily due to an increase in the Partnership's
share of income from the joint venture investment, which increase was
partially offset by a decline in the performance of the Palms of
Carrollwood Shopping Center.
Average occupancy for the Partnership's investments for the three months
ended March 31, 1995 was as follows:
Palms of Carrollwood Shopping Center 78%
Quince Orchard Corporate Center
(Affiliated Joint Venture) 100%
Yokohama Tire Warehouse 100%
Purina Mills Distribution Building 100%
Allmetal Distribution Building 100%
Stone Container Building 100%
Business Center at Pureland 100%
15
<PAGE>
JOHN HANCOCK REALTY INCOME FUND-III LIMITED PARTNERSHIP
(A Massachusetts Limited Partnership)
ITEM 2: Management's Discussion and Analysis of Financial Condition and
Results of Operations (continued)
Results of Operations (continued)
- ---------------------------------
Rental income for the three months ended March 31, 1995 decreased by
$44,594, or 5%, as compared to the same period in 1994. This decrease is
primarily due to a 7% decline in the average occupancy at the Palms of
Carrollwood Shopping Center between periods. In addition, included in
rental income for the three months ended March 31, 1994 are delinquent
rental payments from 1993 received from a tenant at the Palms of
Carrollwood. This decrease in rental income was partially offset by
increases in rental income at the Purina Mills Distribution Building and
the Stone Container Building due to increases in rental rates, in
accordance with the terms of the leases on these two properties. Rental
income from the Yokohama Tire Warehouse, Allmetal Distribution Building,
and the Business Center at Pureland was consistent between periods.
During the three months ended March 31, 1995 the Partnership was allocated
income of $188,211 from its joint venture investment (the Affiliated Joint
Venture) as compared to a loss of $131,628 during the same period during
1994, representing an increase of $319,839. This increase is primarily due
to the termination of the former tenant's lease at the Quince Orchard
Corporate Center in September 1993 and the present tenant taking occupancy
of the property in March 1994.
Interest income for the three months ended March 31, 1995 increased by
$16,167, or 75%, as compared to the same period in 1994. This increase is
primarily due to an increase in the interest rates earned on the
Partnership's working capital reserves as well as an increase in the amount
of such reserves.
General and administrative expenses for the three months ended March 31,
1995 increased by $14,278, or 36%, as compared to the same period in 1994.
This increase is primarily due to legal fees incurred during the three
months ended March 31, 1995 in connection with the General Partner's
efforts to collect the delinquent rental amounts from two tenants at the
Palms of Carrollwood property and an increase in postage charges for
investor mailings resulting from an increase in postal rates.
The General Partner believes that inflation has had no significant impact
on the Partnership's income from operations during the three months ended
March 31, 1995, and the General Partner anticipates that it will not have a
significant impact during the remainder of 1995.
16
<PAGE>
JOHN HANCOCK REALTY INCOME FUND-III LIMITED PARTNERSHIP
(A Massachusetts Limited Partnership)
ITEM 2: Management's Discussion and Analysis of Financial Condition and
Results of Operations (continued)
Cash Flow
The following table provides the calculations of Cash from Operations and
Distributable Cash from Operations, which are calculated in accordance with
Section 17 of the Partnership Agreement:
Three Months Ended March 31,
1995 1994
---- ----
Net cash provided by operating
activities (a) $856,459 $1,054,690
Net change in operating assets
and liabilities (a) 78,936 (284,983)
-------- ----------
Net cash provided by operations (a) 935,395 769,707
Increase in working capital reserves (172,691) (7,003)
-------- ----------
Cash from operations (b) 762,704 762,704
Decrease in working capital reserves - -
-------- ----------
Distributable cash from operations (b) $762,704 $762,704
======== ==========
Allocation to General Partner $38,135 $38,135
Allocation to John Hancock Limited Partner - -
Allocation to Investors 724,569 724,569
-------- ----------
$762,704 $762,704
======== ==========
(a)Net cash provided by operating activities, net change in operating
assets and liabilities, and net cash provided by operations are as
calculated in the Statements of Cash Flows included in Item 1 of this
Report.
(b)As defined in the Partnership Agreement. Distributable Cash from
Operations should not be considered an alternative to net income (i.e.
not an indicator of performance) or to reflect cash flows or
availability of discretionary funds.
During the second quarter of 1995, the Partnership will make a cash
distribution in the amount of $724,569 to the Investors, representing a 6%
annualized return to all Investors of record on March 31, 1995, based on
Distributable Cash from Operations for the quarter then ended. The General
Partner anticipates that the Partnership will make comparable cash
distributions during each of the remaining three quarters of 1995.
17
<PAGE>
JOHN HANCOCK REALTY INCOME FUND-III LIMITED PARTNERSHIP
(A Massachusetts Limited Partnership)
PART II: OTHER INFORMATION
Item 1.Legal Proceedings
There are no material pending legal proceedings, other than
ordinary routine litigation incidental to the business of the
Partnership, to which the Partnership is a party or to which any of
its properties is subject.
Item 2.Changes in Securities
There were no changes in securities during the first quarter of
1995.
Item 3.Defaults Upon Senior Securities
There were no defaults upon senior securities during the first
quarter of 1995.
Item 4.Submission of Matters to a Vote of Security Holders
There were no matters submitted to a vote of security holders of
the Partnership during the first quarter of 1995.
Item 5.Other information
Item 6.Exhibits and Reports on Form 8-K
(a)There are no exhibits to this report.
(b)There were no Reports on Form 8-K filed during the first
quarter of 1995.
18
JOHN HANCOCK REALTY INCOME FUND-III LIMITED PARTNERSHIP
(A Massachusetts 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, on the 15th day of May, 1995.
John Hancock Realty Income Fund-III
Limited Partnership
By: John Hancock Realty Equities, Inc.,
General Partner
By: WILLIAM M. FITZGERALD
--------------------------------
William M. Fitzgerald, President
By: RICHARD E. FRANK
--------------------------------
Richard E. Frank, Treasurer
(Chief Accounting Officer)
<TABLE> <S> <C>
<ARTICLE> 5
<CIK> 0000842741
<NAME> JOHN HANCOCK REALTY INCOME FUND-III, LP
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> DEC-31-1995
<PERIOD-END> MAR-31-1995
<CASH> 2,824,772
<SECURITIES> 0
<RECEIVABLES> 257,430
<ALLOWANCES> 0
<INVENTORY> 0
<CURRENT-ASSETS> 3,037,628
<PP&E> 33,353,075
<DEPRECIATION> 3,197,122
<TOTAL-ASSETS> 42,046,190
<CURRENT-LIABILITIES> 280,582
<BONDS> 0
<COMMON> 0
0
0
<OTHER-SE> 41,765,608
<TOTAL-LIABILITY-AND-EQUITY> 42,046,190
<SALES> 0
<TOTAL-REVENUES> 1,081,082
<CGS> 0
<TOTAL-COSTS> 64,206
<OTHER-EXPENSES> 0
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 0
<INCOME-PRETAX> 708,378
<INCOME-TAX> 0
<INCOME-CONTINUING> 708,378
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 708,378
<EPS-PRIMARY> 0.27
<EPS-DILUTED> 0.27
</TABLE>
