UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934
For the Quarterly Period Ended June 30, 1998
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 #0-19220
Inland Land Appreciation Fund II, L.P.
(Exact name of registrant as specified in its charter)
Delaware #36-3664407
(State or other jurisdiction (I.R.S. Employer Identification Number)
of incorporation or organization)
2901 Butterfield Road, Oak Brook, Illinois 60523
(Address of principal executive office) (Zip Code)
Registrant's telephone number, including area code: 630-218-8000
N/A
(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
-1-
INLAND LAND APPRECIATION FUND II, L.P.
(a limited partnership)
Balance Sheets
June 30, 1998 and December 31, 1997
(unaudited)
Assets
------
1998 1997
Current assets: ---- ----
Cash and cash equivalents (Note 1).............. $ 1,932,264 961,428
Short-term investments (Note 1)................. 431,682 431,682
Accounts and accrued interest receivable........ 35,261 25,065
Other current assets............................ 5,000 2,380
------------ ------------
Total current assets.............................. 2,404,207 1,420,555
------------ ------------
Investment properties (including acquisition
fees paid to Affiliates of $1,984,053 and
$2,003,096 at June 30, 1998 and December 31,
1997, respectively) (Notes 1 and 3):
Land and improvements........................... 41,197,593 41,765,589
Buildings....................................... 93,082 93,082
------------ ------------
41,290,675 41,858,671
Less accumulated depreciation................... 16,936 15,384
Total investment properties, net of accumulated ------------ ------------
depreciation.................................... 41,273,739 41,843,287
------------ ------------
Total assets...................................... $43,677,946 43,263,842
============ ============
See accompanying notes to financial statements.
-2-
INLAND LAND APPRECIATION FUND II, L.P.
(a limited partnership)
Balance Sheets
(continued)
June 30, 1998 and December 31, 1997
(unaudited)
Liabilities and Partners' Capital
---------------------------------
1998 1997
---- ----
Current liabilities:
Accounts payable................................ $ 22,748 21,221
Accrued real estate taxes....................... 105,584 100,993
Due to Affiliates (Note 2)...................... 359 12,450
Unearned income................................. 38,029 109,669
------------ ------------
Total current liabilities......................... 166,720 244,333
------------ ------------
Partners' capital (Notes 1 and 2):
General Partner:
Capital contribution........................... 500 500
Cumulative net income.......................... 450,640 449,454
Cumulative cash distributions.................. (93,034) (93,034)
------------ ------------
358,106 356,920
Limited Partners: ------------ ------------
Units of $1,000. Authorized 60,000 Units,
50,159.52 and 50,164.52 Units outstanding
at June 30, 1998 and December 31, 1997,
respectively (net of offering costs of
$7,532,439, of which $2,535,445 was paid
to Affiliates)................................ 42,632,619 42,637,010
Cumulative net income.......................... 7,357,254 6,862,332
Cumulative cash distributions.................. (6,836,753) (6,836,753)
------------ ------------
43,153,120 42,662,589
------------ ------------
Total Partners' capital........................... 43,511,226 43,019,509
------------ ------------
Total liabilities and Partners' capital........... $43,677,946 43,263,842
============ ============
See accompanying notes to financial statements.
-3-
INLAND LAND APPRECIATION FUND II, L.P.
(a limited partnership)
Statements of Operations
For the three and six months ended June 30, 1998 and 1997
(unaudited)
Three months Six months
ended ended
June 30, June 30,
-------- --------
1998 1997 1998 1997
Income: ---- ---- ---- ----
Sale of investment properties
(Notes 1 and 3)................ $ 934,618 968,730 1,302,739 1,046,617
Rental income (Note 4)........... 92,648 91,803 184,480 183,710
Interest income.................. 30,355 64,895 52,866 150,507
Other income..................... - - 160,057 -
---------- ---------- ---------- ----------
1,057,621 1,125,428 1,700,142 1,380,834
---------- ---------- ---------- ----------
Expenses:
Cost of investment properties
sold........................... 672,817 559,564 925,220 593,901
Professional services to
Affiliates..................... 6,385 8,316 16,185 18,594
Professional services to
non-affiliates................. 286 20,192 31,959 52,219
General and administrative
expenses to Affiliates......... 1,303 6,086 9,748 16,227
General and administrative
expenses to non-affiliates..... 10,866 7,337 19,086 21,089
Marketing expenses to Affiliates. (195) 26,323 8,885 67,336
Marketing expenses to
non-affiliates................. 30,809 28,493 61,139 52,571
Land operating expenses to
Affiliates..................... 22,626 22,853 45,350 45,754
Land operating expenses to
non-affiliates................. 41,706 28,085 84,910 71,015
Depreciation..................... 776 776 1,552 1,551
---------- ---------- ---------- ----------
787,379 708,025 1,204,034 940,257
---------- ---------- ---------- ----------
Net income......................... $ 270,242 417,403 496,108 440,577
========== ========== ========== ==========
See accompanying notes to financial statements.
-4-
INLAND LAND APPRECIATION FUND II, L.P.
(a limited partnership)
Statements of Operations
(continued)
For the three and six months ended June 30, 1998 and 1997
(unaudited)
Three months Six months
ended ended
June 30, June 30,
1998 1997 1998 1997
Net income (loss) allocated to:
General Partner.................. $ 85 83 1,186 (121)
Limited Partners................. 270,157 417,320 494,922 440,698
---------- ---------- ---------- ----------
Net income......................... $ 270,242 417,403 496,108 440,577
========== ========== ========== ==========
Net income (loss) allocated to the
one General Partner Unit......... $ 85 83 1,186 (121)
========== ========== ========== ==========
Net income per Unit, basic and
diluted, allocated to Limited
Partners per weighted average
Limited Partnership Units
(50,161.17 and 50,177.82 for the
three months ended June 30, 1998
and 1997, and 50,162.84 and
50,181.15 for the six months
ended June 30, 1998 and 1997,
respectively).................... $ 5.39 8.31 9.87 8.78
========== ========== ========== ==========
See accompanying notes to financial statements.
-5-
INLAND LAND APPRECIATION FUND II, L.P.
(a limited partnership)
Statements of Cash Flows
For the six months ended June 30, 1998 and 1997
(unaudited)
1998 1997
Cash flows from operating activities: ---- ----
Net income...................................... $ 496,108 440,577
Adjustments to reconcile net income to net cash
provided by (used in) operating activities:
Depreciation.................................. 1,552 1,551
Gain on sale of investment properties......... (377,519) (452,716)
Changes in assets and liabilities:
Accounts and accrued interest receivable.... (10,196) (64,930)
Other current assets........................ (2,620) (2,675)
Accounts payable............................ 1,527 564
Accrued real estate taxes................... 4,591 (5,054)
Due to Affiliates........................... (12,091) 18,904
Unearned income............................. (71,640) 20,946
Net cash provided by (used in) operating ------------ ------------
activities...................................... 29,712 (42,833)
------------ ------------
Cash flows from investing activities:
Additions to investment properties.............. (357,224) (1,238,582)
Sale (purchase) of short-term investments, net.. - 1,221,108
Proceeds from sale of investment properties..... 1,302,739 1,046,617
------------ ------------
Net cash provided by investing activities......... 945,515 1,029,143
------------ ------------
Cash flows from financing activities:
Cash distributions.............................. - (120)
Repurchase of Limited Partnership Units......... (4,391) (9,579)
------------ ------------
Net cash used in financing activities............. (4,391) (9,699)
------------ ------------
Net increase in cash and cash equivalents......... 970,836 976,611
Cash and cash equivalents at beginning of
period.......................................... 961,428 3,904,046
------------ ------------
Cash and cash equivalents at end of period........ $ 1,932,264 4,880,657
============ ============
See accompanying notes to financial statements.
-6-
INLAND LAND APPRECIATION FUND II, L.P.
(a limited partnership)
Notes to Financial Statements
June 30, 1998
(unaudited)
Readers of this Quarterly Report should refer to the Partnership's audited
financial statements for the fiscal year ended December 31, 1997, which are
included in the Partnership's 1997 Annual Report, as certain footnote
disclosures which would substantially duplicate those contained in such audited
financial statements have been omitted from this Report.
(1) Organization and Basis of Accounting
The Registrant, Inland Land Appreciation Fund II, L.P. (the "Partnership"), is
a limited partnership formed on June 28, 1989, pursuant to the Delaware Revised
Uniform Limited Partnership Act, to invest in undeveloped land on an all-cash
basis and realize appreciation of such land upon resale. On October 25, 1989,
the Partnership commenced an Offering of 30,000 (subject to increase to 60,000)
Limited Partnership Units pursuant to a Registration under the Securities Act
of 1933. The Amended and Restated Agreement of Limited Partnership (the
"Partnership Agreement") provides for Inland Real Estate Investment Corporation
to be the General Partner. On October 24, 1991, the Partnership terminated its
Offering of Units, with total sales of 50,476.17 Units, at $1,000 per Unit,
resulting in $50,476,170 in gross offering proceeds, not including the General
Partner's capital contribution of $500. All of the holders of these Units have
been admitted to the Partnership. As of June 30, 1998, the Partnership has
repurchased a total of 316.65 Units for $311,112 from various Limited Partners
through the Unit Repurchase Program. Under this program, Limited Partners may,
under certain circumstances, have their Units repurchased for an amount equal
to their Invested Capital.
The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting periods.
Actual results could differ from those estimates.
Offering costs have been offset against the Limited Partners' capital accounts.
The Partnership considers all highly liquid investments purchased with a
maturity of three months or less to be cash equivalents and are carried at
cost, which approximates market.
Investments purchased with a maturity of three months or more are considered to
be short-term investments and are carried at cost, which approximates market.
-7-
INLAND LAND APPRECIATION FUND II, L.P.
(a limited partnership)
Notes to Financial Statements
(continued)
June 30, 1998
(unaudited)
Statement of Financial Accounting Standards No. 121 ("SFAS 121") requires the
Partnership to record an impairment loss on its property to be held for
investment whenever its carrying value cannot be fully recovered through
estimated undiscounted future cash flows from their operations and sale. The
amount of the impairment loss to be recognized would be the difference between
the property's carrying value and the property's estimated fair value. As of
June 30, 1998, the Partnership has not recognized any such impairment.
For vacant land parcels and parcels with insignificant buildings and
improvements, the Partnership uses the area method of allocation, which
approximates the relative sales method of allocation, whereby a per acre price
is used as the standard allocation method for land purchases and sales. The
total cost of the parcel is divided by the total number of acres to arrive at a
per acre price. For parcels with significant buildings and improvements (Parcel
24, described in Note 3), the Partnership records the buildings and
improvements at a cost based upon the appraised value at the date of
acquisition. Building and improvements are depreciated using the straight-line
method of depreciation over a useful life of thirty years. Repair and
maintenance expenses are charged to operations as incurred. Significant
improvements are capitalized and depreciated over their estimated useful lives.
Statement of Financial Accounting Standards No. 128 "Earnings per Share" was
adopted by the Partnership for the year ended December 31, 1997 and has been
applied to all prior earnings periods presented in the financial statements.
The Partnership has no dilutive securities.
The Partnership is required to pay a withholding tax to the Internal Revenue
Service with respect to a Partner's allocable share of the Partnership's
taxable net income, if the Partner is a foreign person. The Partnership will
first pay the withholding tax from the distributions to any foreign partner,
and to the extent that the tax exceeds the amount of distributions withheld, or
if there have been no distributions to withhold, the excess will be accounted
for as a distribution to the foreign partner. Withholding tax payments are made
every April, June, September and December.
No provision for Federal income taxes has been made as the liability for such
taxes is that of the Partners rather than the Partnership.
In the opinion of management, the financial statements contain all the
adjustments necessary, which are of a normal recurring nature, to present
fairly the financial position and results of operations for the period
presented herein. Results of interim periods are not necessarily indicative of
results to be expected for the year.
-8-
INLAND LAND APPRECIATION FUND II, L.P.
(a limited partnership)
Notes to Financial Statements
(continued)
June 30, 1998
(unaudited)
(2) Transactions with Affiliates
The General Partner and its Affiliates are entitled to reimbursement for
salaries and expenses of employees of the General Partner and its Affiliates
relating to the administration of the Partnership. Such costs are included in
professional services and general and administrative expenses to Affiliates, of
which $359 and $3,977 was unpaid as of June 30, 1998 and December 31, 1997,
respectively.
The General Partner is entitled to receive Asset Management Fees equal to one-
quarter of 1% of the original cost to the Partnership of undeveloped land
annually, limited to a cumulative total over the life of the Partnership of 2%
of the land's original cost to the Partnership. Such fees of $45,350 and
$45,754 have been incurred and paid for the six months ended June 30, 1998 and
1997, respectively, and are included in land operating expenses to Affiliates.
An Affiliate of the General Partner performed sales marketing and advertising
services for the Partnership and was reimbursed (as set forth under terms of
the Partnership Agreement) for direct costs. Such costs of $8,885 and $67,336
have been incurred and are included in marketing expenses to Affiliates for the
six months ended June 30, 1998 and 1997, respectively, of which $0 and $8,473
was unpaid as of June 30, 1998 and December 31, 1997, respectively.
An Affiliate of the General Partner performed property upgrades, rezoning,
annexation and other activities to prepare the Partnership's land investments
for sale and was reimbursed (as set forth under terms of the Partnership
Agreement) for salaries and direct costs. The Affiliate did not recognize a
profit on any project. Such costs are included in investment properties, all
of which have been paid as of June 30, 1998.
-9-
<TABLE>
INLAND LAND APPRECIATION FUND II, L.P.
(a limited partnership)
Notes to Financial Statements
(continued)
(3) Investment Properties
<CAPTION>
Total
Gross Initial Costs Costs Cumulative Remaining Current
Acres Purchase/ -------------------------------------- Capitalized Costs of Costs of Year Gain
Parcel Location: Purchased Sales Original Acquisition Total Subsequent to Property Parcels at On Sale
# County /(Sold) Date Costs Costs Costs Acquisition Sold 6/30/98 Recognized
- ------ --------- --------- ---------- ------------ ------------ ------------ -------------- ------------ ------------ ------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1 McHenry 372.759 04/25/90 $ 2,114,295 114,070 2,228,365 487,996 - 2,716,361 -
2 Kendall 41.118 07/06/90 549,639 43,889 593,528 8,164 - 601,692 -
3 Kendall 120.817 11/06/90 1,606,794 101,863 1,708,657 8,799 - 1,717,456 -
4 Kendall 299.025 06/28/91 1,442,059 77,804 1,519,863 2,411 - 1,522,274 -
5 Kane 189.0468 02/28/91 1,954,629 94,569 2,049,198 167,250 - 2,216,448 -
6 Lake 57.3345 04/16/91 904,337 71,199 975,536 18,296 4,457 989,375 -
(.258) 10/01/94
7 McHenry 56.7094 04/22/91 680,513 44,444 724,957 2,618,227 1,226,487 2,116,697 206,275
(12.6506) Var 1997
(7.8521) Var 1998
8 Kane 325.394 06/14/91 3,496,700 262,275 3,758,975 26,249 10,000 3,775,224 -
(.870) 04/03/96
9 Will 9.867 08/13/91 217,074 988 218,062 5,846 - 223,908 -
10 Will 150.66 08/20/91 1,866,716 89,333 1,956,049 4,664 - 1,960,713 -
11 Will 138.447 08/20/91 289,914 20,376 310,290 2,700 312,990 - -
(138.447) 05/03/93
12 Will 44.732 08/20/91 444,386 21,988 466,374 4,311 - 470,685 -
13 Will 6.342 09/23/91 139,524 172 139,696 - 139,696 - -
(6.342) 05/03/93
14 Kendall 44.403 09/03/91 888,060 68,210 956,270 16,654 - 972,924 -
15 Kendall 100.364 09/04/91 1,050,000 52,694 1,102,694 116,955 177,298 1,042,351 -
(5.000) 09/01/93
(11.000) 12/01/94
16 McHenry 168.905 09/13/91 1,402,058 69,731 1,471,789 82,062 - 1,553,851 -
17 Kendall 3.462 10/30/91 435,000 22,326 457,326 3,627 - 460,953 -
18 McHenry 139.1697 11/07/91 1,160,301 58,190 1,218,491 272,825 - 1,491,316 -
------------ ------------ ------------ -------------- ------------ ------------ ------------
Subtotal $20,641,999 1,214,121 21,856,120 3,847,036 1,870,928 23,832,228 206,275
-10-
-10-
INLAND LAND APPRECIATION FUND II, L.P.
(a limited partnership)
Notes to Financial Statements
(continued)
(4) Investment Properties (continued)
Total
Gross Initial Costs Costs Cumulative Remaining Current
Acres Purchase/ -------------------------------------- Capitalized Costs of Costs of Year Gain
Parcel Location: Purchased Sales Original Acquisition Total Subsequent to Property Parcels at On Sale
# County /(Sold) Date Costs Costs Costs Acquisition Sold 6/30/98 Recognized
- ------ --------- --------- ---------- ------------ ------------ ------------ -------------- ------------ ------------ ------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Subtotal $20,641,999 1,214,121 21,856,120 3,847,036 1,870,928 23,832,228 206,275
19 Kane 436.236 12/13/91 4,362,360 321,250 4,683,610 148,485 - 4,832,095 -
20 Kane &
Kendall 400.129 01/31/92 1,692,623 101,318 1,793,941 122,529 - 1,916,470 -
21 Kendall 15.013 05/26/92 250,000 23,844 273,844 7,652 - 281,496 -
22 Kendall 391.959 10/30/92 3,870,000 283,186 4,153,186 96,983 164,804 4,085,365 -
(10.000) 01/06/94
(5.538) 01/05/96
23 (c) Kendall 133.2074 10/30/92 3,231,942 251,373 3,483,315 4,413,583 4,800,199 3,096,699 171,244
(11.525) 07/16/93
(44.070) Var 1995
(8.250) Var 1996
(2.610) Var 1997
(3.264) Var 1998
23A(a) Kendall .2676 10/30/92 170,072 12,641 182,713 - 182,713 - -
(.2676) 03/16/93
24 Kendall 3.908 01/21/93 645,000 56,316 701,316 2,171 - 703,487 -
24A(b) Kendall .406 01/21/93 155,000 13,533 168,533 - - 168,533 -
25 Kendall 656.687 01/28/93 1,625,000 82,536 1,707,536 22,673 1,730,209 - -
(656.687) 10/31/95
26 Kane 89.511 03/10/93 1,181,555 89,312 1,270,867 63,275 - 1,334,142 -
27 Kendall 83.525 03/11/93 984,474 54,846 1,039,320 840 - 1,040,160 -
------------ ------------ ------------ -------------- ------------ ------------ -----------
$38,810,025 2,504,276 41,314,301 8,725,227 8,748,853 41,290,675 377,519
============ ============ ============ ============== ============ ============ ===========
</TABLE>
-11-
-11-
INLAND LAND APPRECIATION FUND II, L.P.
(a limited partnership)
Notes to Financial Statements
(continued)
June 30, 1998
(unaudited)
(3) Investment Properties (continued)
(a) Included in the purchase of Parcel 23 was a newly constructed 2,500 square
foot house. The house was sold in March 1993.
(b) Included in the purchase of Parcel 24 was a 2,400 square foot office
building.
(c) Parcel 23, annexed and zoned to Oswego, Illinois as part of the Mill Race
Creek subdivision, consists of two parts: a 28-acre multi-family portion
and a 105-acre single-family portion. The Partnership sold the 28-acre
multi-family portion on June 7, 1995 and as of June 30, 1998, 139 of the
243 single-family lots.
(d) Reconciliation of real estate owned:
1998 1997
---- ----
Balance at January 1,........................... $41,858,671 40,607,293
Additions during period......................... 357,224 2,348,964
------------ ------------
42,215,895 42,956,257
Sales during period............................. 925,220 1,097,586
------------ ------------
Balance at end of period........................ $41,290,675 41,858,671
============ ============
(e) Reconciliation of accumulated depreciation:
1998 1997
---- ----
Balance at January 1,........................... $ 15,384 12,282
Depreciation expense............................ 1,552 3,102
Sales during period............................. - -
------------ ------------
Balance at end of period........................ $ 16,936 15,384
============ ============
(4) Farm Rental Income
The Partnership has determined that all leases relating to the farm parcels are
operating leases. Accordingly, rental income is reported when earned.
As of June 30, 1998, the Partnership had farm leases of generally one year in
duration, for approximately 3,045 acres of the approximately 3,557 acres owned.
-12-
Item 2. Management's Discussion and Analysis of Financial Condition and
Results of Operations
Certain statements in this "Management's Discussion and Analysis of Financial
Condition and Results of Operations" and elsewhere in this quarterly report on
Form 10-Q constitute of "forward-looking statements" within the meaning of the
Federal Private Securities Litigation Reform Act of 1995. These forward-
looking statements involve known and unknown risks, uncertainties and other
factors which may cause the Partnership's actual results, performance or
achievements to be materially different from any future results, performance or
achievements expressed or implied by these forward-looking statements. These
factors include, among other things, federal, state or local regulations;
adverse changes in general economic or local conditions; inability of borrower
to meet financial obligations; uninsured losses; and potential conflicts of
interest between the Partnership and its Affiliates, including the General
Partner.
Liquidity and Capital Resources
On October 25, 1989, the Partnership commenced an Offering of 30,000 (subject
to increase to 60,000) Limited Partnership Units pursuant to a Registration
Statement on Form S-11 under the Securities Act of 1933. On October 24, 1991,
the Partnership terminated its Offering of Units, with total sales of 50,476.17
Units, at $1,000 per Unit, resulting in $50,476,170 in gross offering proceeds,
not including the General Partner's capital contribution of $500. All of the
holders of these Units have been admitted to the Partnership. The Limited
Partners of the Partnership will share in their portion of benefits of
ownership of the Partnership's real property investments according to the
number of Units held.
The Partnership used $41,314,301 of gross offering proceeds to purchase, on an
all-cash basis, twenty-seven parcels of undeveloped land and two buildings.
These investments include the payment of the purchase price, acquisition fees
and acquisition costs of such properties. Three of the parcels were purchased
during 1990, sixteen during 1991, four during 1992 and four during 1993. As of
June 30, 1998, the Partnership has had multiple sales transactions through
which it has disposed of approximately 923 acres of the approximately 4,480
acres originally owned. As of June 30, 1998, cumulative distributions have
totaled $6,836,753 to the Limited Partners and $93,034 to the General Partner.
Of the $6,836,753 distributed to the Limited Partners, $6,115,753 was net sales
proceeds (which represents a return of Invested Capital, as defined in the
Partnership Agreement) and $721,000 was from operations. As of June 30, 1998,
the Partnership has used $8,725,227 of working capital reserve for rezoning and
other activities. Such amounts have been capitalized and are included in
investment properties.
The Partnership's capital needs and resources will vary depending upon a number
of factors, including the extent to which the Partnership conducts rezoning and
other activities relating to utility access, the installation of roads,
subdivision and/or annexation of land to a municipality, changes in real estate
taxes affecting the Partnership's land, and the amount of revenue received from
leasing. As of June 30, 1998, the Partnership owns, in whole or in part,
twenty-four of its twenty-seven original parcels and one office building, the
majority of which are leased to local tenants and are generating sufficient
cash flow from leases to cover property taxes and insurance.
-13-
At June 30, 1998, the Partnership had cash, cash equivalents and investments in
marketable securities of $2,363,946, of which approximately $296,300 is
reserved for the repurchase of Units through the Unit Repurchase Program. The
remaining $2,067,646 is available to be used for the Partnership expenses and
liabilities, cash distributions to partners and other activities with respect
to some or all of its land parcels. The Partnership has increased its parcel
sales effort in anticipation of rising land values.
The Partnership plans to enhance the value of its land through pre-development
activities such as rezoning, annexation and land planning. The Partnership has
already been successful in, or is in the process of, pre-development activity
on a majority of the Partnership's land investments. Parcel 1, annexed to the
Village of Huntley and zoned for residential and commercial development, has
improvements in planning stage and sites are being marketed to potential
buyers. Parcel 7, the Olde Mill Ponds on Boone Creek subdivision, has all of
the total 130 single-family lots under contract with a homebuilder, of which
forty-seven have already closed (see Note 3 of the Notes to Financial
Statements for further discussion of Parcel 7). Parcel 18, zoned for multi-
and single-family use, is being marketed to potential homebuilders. Parcel 15
has been zoned with development and sales marketing underway. As of June 30,
1998, the Partnership has sold 139 of the 243 single-family lots at the Ponds
of Mill Race Creek (Parcel 23) in addition to the multi-family portion, the
Winding Waters of Mill Race Creek. The Partnership has fifty-three of the
remaining 114 single-family lots under contract with homebuilders (see Note 3
of the Notes to Financial Statements for further discussion on Parcel 23).
Results of Operations
As of June 30, 1998, the Partnership owned twenty-four parcels of land
consisting of approximately 3,557 acres and one office building. Of the
approximately 3,557 acres owned, 3,045 acres are tillable, leased to local
farmers and generate sufficient cash flow to cover property taxes, insurance
and other miscellaneous expenses.
Income from the sale of investment properties and cost of investment properties
sold recorded for the six months ended June 30, 1998 is the result of the sale
of additional lots at the Olde Mill Ponds on Boone Creek subdivision (Parcel 7)
and the sale of additional lots at the Ponds of Mill Race Creek subdivision
(Parcel 23).
Interest income decreased for the three and six months ended June 30, 1998, as
compared to the three and six months ended June 30, 1997, due to the
Partnership distributing net sales proceeds of approximately $4,000,000 in July
1997 and using its working capital reserve to fund pre-development activity on
the Partnership's investment properties.
The other income recorded for the six months ended June 30, 1998 relates to one
of the homebuilders on Parcel 23 buying out of its lot sales contract. The
General Partner plans to replace this homebuilder with another one.
-14-
Professional services to Affiliates decreased for the three and six months
ended June 30, 1998, as compared to the three and six months ended June 30,
1997, due to a decrease in legal services required by the Partnership.
Professional services to non-affiliates decreased for the three and six months
ended June 30, 1998, as compared to the three and six months ended June 30,
1997, due primarily to a decrease in legal services.
General and administrative expenses to Affiliates decreased for the three and
six months ended June 30, 1998, as compared to the three and six months ended
June 30, 1997, due to decreases in postage, data processing and investor
service expenses. General and administrative expenses to non-affiliates
decreased for the six months ended June 30, 1998, as compared to the six months
ended June 30, 1997, due to decreases in printing and state tax expenses.
Marketing expenses to Affiliates decreased for the three and six months ended
June 30, 1998, as compared to the three and six months ended June 30, 1997, due
to the identification of such costs which are specific to a particular parcel,
and accordingly, have been capitalized and are included in investments in land.
Marketing expenses to non-affiliates increased for the three and six months
ended June 30, 1998, as compared to the three and six months ended June 30,
1997, due to an increase in advertising and travel expenses relating to
marketing the land portfolio to prospective purchasers.
Land operating expenses to non-affiliates increased for the three and six
months ended June 30, 1998, as compared to the three and six months ended June
30, 1997, due to increases in real estate taxes.
Year 2000 Compliance
The Partnership has reviewed its current computer systems and does not
anticipate any future problems relating to the year 2000.
PART II - Other Information
Items 1 through 5 are omitted because of the absence of conditions under which
they are required.
Item 6. Exhibits and Reports on Form 8-K
(a) Exhibits:
(27) Financial Data Schedule
(b) Reports on Form 8-K:
None
-15-
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.
INLAND LAND APPRECIATION FUND II, L.P.
By: Inland Real Estate Investment Corporation
General Partner
/S/ ROBERT D. PARKS
By: Robert D. Parks
Chairman
Date: August 11, 1998
/S/ PATRICIA A. CHALLENGER
By: Patricia A. Challenger
Senior Vice President
Date: August 11, 1998
/S/ KELLY TUCEK
By: Kelly Tucek
Principal Financial Officer and
Principal Accounting Officer
Date: August 11, 1998
-16-
<TABLE> <S> <C>
<ARTICLE> 5
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> DEC-31-1998
<PERIOD-END> JUN-30-1998
<CASH> 1932264
<SECURITIES> 431682
<RECEIVABLES> 35261
<ALLOWANCES> 0
<INVENTORY> 0
<CURRENT-ASSETS> 2404207
<PP&E> 41290675
<DEPRECIATION> 16936
<TOTAL-ASSETS> 43677946
<CURRENT-LIABILITIES> 166720
<BONDS> 0
0
0
<COMMON> 0
<OTHER-SE> 43511226
<TOTAL-LIABILITY-AND-EQUITY> 43677946
<SALES> 1302739
<TOTAL-REVENUES> 1700142
<CGS> 925220
<TOTAL-COSTS> 130260
<OTHER-EXPENSES> 148554
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 0
<INCOME-PRETAX> 496108
<INCOME-TAX> 0
<INCOME-CONTINUING> 496108
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 496108
<EPS-PRIMARY> 9.87
<EPS-DILUTED> 9.87
</TABLE>
