U.S. SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-KSB/A
(Mark One)
[ X ] ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
For the fiscal year ended December 31, 1998
[ ] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the transition period from _________ to __________
Commission file number: 000-21470
N'TANDEM TRUST
(Name of small business issuer in its charter)
California 33-6109499
(State or other jurisdiction of (I.R.S. Employer Identification No.)
incorporation or organization)
6430 South Quebec Street, Englewood, Colorado 80111
(Address of principal executive offices including zip code)
Issuer's telephone number including area code: (303)741-3707
Securities registered under Section 12(b) of the Exchange Act: None
Securities registered under Section 12(g) of the Exchange Act: Common Shares of
Beneficial Interest, par value $0.01 per share, and Preferred Shares of
Beneficial Interest, par value $0.01 per share.
Check whether the issuer (1) filed all reports required to be filed by
Section 13 or 15(d) of the Exchange Act during the past 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
[ ]
Check if disclosure of delinquent filers in response to Item
405 of Regulation S-B is not contained in this form, and no disclosure will be
contained, to the best of registrant's knowledge, in definitive proxy or
information statements incorporated by reference in Part III of this Form 10-KSB
or any amendment to this Form 10-KSB. [X]
Issuer's revenues for its most recent fiscal year: $ 1,699,900
Documents Incorporated by Reference: Portions of the issuer's proxy
statement for the 1999 Annual Meeting of Shareholders are incorporated by
reference into Part III of this Annual Report on Form 10-KSB.
Transitional small business disclosure format (check one): Yes [ ] No [X]
At March 29, 1999, the issuer had 109,308 and 98,073 Common and Preferred
Shares, respectively, of Beneficial Interest outstanding.
<PAGE>
TABLE OF CONTENTS
Page
PART I
Items 1 and 2. DESCRIPTION OF BUSINESS AND PROPERTIES........................3
Item 3. LEGAL PROCEEDINGS....................................................8
Item 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS..................8
PART II
Item 5. MARKET FOR THE TRUST'S COMMON EQUITY AND RELATED SHAREHOLDER MATTERS.9
Item 6. MANAGEMENT'S DISCUSSION AND ANALYSIS.................................9
Item 7. FINANCIAL STATEMENTS................................................14
Item 8. FINANCIAL DISCLOSURE................................................29
PART III
Item 9. DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS;
COMPLIANCE WITH SECTION 16(a) OF THE EXCHANGE ACT....................29
Item 10.EXECUTIVE COMPENSATION...............................................29
Item 11. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.....29
Item 12. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.....................30
Item 13. EXHIBITS AND REPORTS ON FORM 8-K...................................31
Signatures...................................................................34
2
<PAGE>
Certain matters discussed under the captions "Description of Business and
Properties," "Management's Discussion and Analysis of Financial Condition and
Results of Operations" and elsewhere in this Annual Report on Form 10-KSB may
constitute forward-looking statements for purposes of Section 21E of the
Securities Exchange Act of 1934, as amended, and as such involve known and
unknown risks, uncertainties and other factors which may cause the actual
results, performance or achievements of the N'Tandem Trust to be materially
different from any future results, performance or achievements expressed or
implied by such forward-looking statements.
PART I
Items 1 and 2. DESCRIPTION OF BUSINESS AND PROPERTIES
General
N'Tandem Trust, an unincorporated business trust (the "Trust"), was formed in
November 1991 under the laws of the State of California. The Trust was organized
to invest in existing, substantially developed and occupied manufactured home
communities. The Trust was funded through a public offering of common shares of
beneficial interest, par value $0.01 per share (the "Common Shares"), and
preferred shares of beneficial interest, par value $0.01 per share (the
"Preferred Shares"), which commenced in April 1992 and terminated in April 1993.
In the offering, 98,169 Common Shares and 98,323 Preferred Shares were sold for
gross proceeds aggregating $2,454,225 and $2,458,075, respectively. At December
31, 1998, the Trust's portfolio was comprised of six wholly-owned and three
partially-owned manufactured home communities located in four states.
The sponsor and advisor of the Trust is The Windsor Corporation, a California
corporation (the "Advisor"). In September 1997, Chateau Communities, Inc, a
publicly-traded Maryland real estate investment trust which is one of the
largest owner/operators of manufactured home communities in the United States
("Chateau"), purchased all of the outstanding capital stock of the Advisor.
Following Chateau's purchase of the Advisor, at the request of Chateau, (i) the
Trustees of the Trust voluntarily resigned and (ii) in connection with such
resignation, appointed three new Trustees proposed by Chateau. Such Trustees
were re-elected as the Trust's Trustees at the 1998 Annual Meeting of
Shareholders of the Trust held on October 23, 1998.
The Trust operates so as to qualify as a real estate investment trust (a "REIT")
under Sections 856 through 860 of the Internal Revenue Code of 1986, as amended
(the "Code"). As a REIT, the Trust is required to distribute at least 95% of its
real estate investment trust taxable income.
Business Development
On October 23, 1998, at the 1998 Annual Meeting of Shareholders, the Trust's
shareholders approved, among other things, (i) the conversion of the Trust from
a finite-life entity to an infinite-life entity; and (ii) the amendment and
restatement of the Trust's Declaration of Trust (the "Amended Declaration") and
the adoption of By-laws for the Trust (collectively, the "Organizational
Amendments"). The principal purposes of the Organizational Amendments were to
convert the Trust from a finite-life to an infinite-life entity and to remove
various restrictions, limitations and other requirements contained in the
Trust's previous Declaration of Trust which are not typically found in the more
modern organizational documents of leading REITs. The Amended Declaration also
provided for changing the name of the Trust from "Windsor Real Estate Investment
Trust 8" to "N'Tandem Trust."
As a result of the approval of the Organizational Amendments, the Trust now
intends to move forward with certain transactions and to effect certain changes
3
<PAGE>
including the following: (i) the Trust will complete its restructuring as an
"umbrella partnership" REIT in order to facilitate tax-free and/or tax-deferred
acquisitions of additional properties, (ii) the Trust will begin implementing a
growth-oriented business plan (the "Business Plan") intended to cause the Trust
to attain greater size and asset diversity; and (iii) if successful in the
implementation of the Business Plan, the Trust anticipates that it will seek to
list the Common Shares on a national securities exchange or NASDAQ, and if
deemed appropriate, raise additional capital through an underwritten public
offering of the Common Shares or other securities of the Trust.
Additionally, Chateau has advised the Trust that it intends to announce that the
Trust will be a primary vehicle through which Chateau will make investments in
manufactured home communities that do not fit the core asset type typical of the
existing Chateau portfolio, which is characterized by large, stable,
institutional-quality, full amenitized properties. The Trust will employ higher
levels of leverage than Chateau and will focus primarily on "lower profile
assets", meaning properties that (i) are typically not part of a portfolio of
manufactured housing community properties; (ii) are located in tertiary
demographic and geographic markets; (iii) are not managed by a nationally known
manufactured home community operator; (iv) may be smaller and are likely to have
fewer amenities; and (v) have a greater proportion of single-section homes than
the typical Chateau community. The Trust believes that its affiliation with
Chateau will benefit the Trust by providing it with access to Chateau's national
organization, management team and investment and management philosophies.
Through its affiliation with Chateau, the Trust believes that it will be exposed
to a wider range of acquisition opportunities as a result of Chateau's national
organization and knowledge of the manufactured housing community industry and
will benefit from Chateau's expertise in effectively and efficiently managing
properties.
The Trust believes that significant opportunities exist to acquire additional
properties that fit the investment objectives and guidelines set forth in its
Business Plan. The Trust anticipates that it will focus on acquisitions where
the Trust believes there is substantial opportunity to improve operational and
financial results or where for some reason, because of poor management or
otherwise, a property is operating substantially below its potential. The Trust
anticipates that the funds required to implement its Business Plan are likely to
come from (i) additional investments from Chateau or unaffiliated third parties
and (ii) traditional mortgage financing or refinancing or sales of equity and
debt securities.
In March 1998, the Trust acquired Woodland Hills, a 627-site manufactured home
community located in Montgomery, Alabama, for $5.5 million. In order to enable
the Trust to make the acquisition, Chateau offered to make an investment in the
Trust. The Trustees accepted such offer and, on March 30, 1998, the Trust
entered into an agreement with Chateau, pursuant to which Chateau invested $5.5
million in the Trust in exchange for the issuance within 90 days of such
investment of (i) such number of Common Shares (at a price of $25 per share) as
the Trustees may determine; and (ii) promissory notes in a principal amount of
the balance of the investment. In connection with such investment, on May 11,
1998, the Trust issued to Chateau (i) 19,139 Common Shares; and (ii) two
promissory notes with an aggregate principal amount of $5,001,525.
3
<PAGE>
In November 1998, the Trust acquired Southern Mobile Home Community, a 201-site
manufactured home community located in Lexington Park, Maryland ("Southern").
The purchase price paid for Southern was $2,350,000, of which $2,000,000 was
paid at closing and $350,000 will be paid over the next four years. In order to
purchase Southern, N'Tandem borrowed $1,950,000 from Chateau at an annual
interest rate equal to 1% per annum above the prime rate established by Bank
One, N.A.
In December 1998, the Trust purchased Lexington Manufactured Home Community, a
76-site manufactured home community ("Lexington"), and Suburban Manufactured
Home Community, a 135-site manufactured home community ("Suburban"). Both
Lexington and Suburban are located in Lexington, Maryland. The aggregate
purchase price for Lexington and Suburban was $4,250,000, of which $3,750,000
was paid at closing and $500,000 will be paid upon completion of certain
obligations relating to the management of the Lexington communities. In order to
purchase Lexington and Suburban, N'Tandem borrowed $3,700,000 from Chateau at an
annual interest rate equal to 1% per annum above the prime rate established by
Bank One, N.A.
At the end of the third quarter of 1998, the Trust negotiated to acquire one
manufactured home community and ownership interests in six other manufactured
home communities from Windsor Park Properties 4, a California limited
partnership ("Windsor"). The consummation of the proposed acquisition is subject
to the satisfaction of certain conditions, including the approval of Windsor's
limited partners. The purchase price for these assets will be paid by the Trust
in cash. Substantially all of the funds required by the Trust to complete the
proposed acquisition of these assets will be supplied by Chateau, in exchange
for the issuance by the Trust of an unsecured promissory note. Pursuant to the
terms of proposed acquisition, this promissory note will be in a principal
amount of $9,000,000 and will bear interest at an annual rate equal to 1% per
annum above the prime rate established by Bank One, N.A. The Trust and Chateau
have discussed the possibility of converting all or a portion of the principal
amount of this promissory note into Common Shares or Preferred Shares; however,
there is no agreement or understanding between the Trust and Chateau relating to
any such conversion.
In addition, the Trust will seek to engage in consolidation and acquisition
transactions with other owners of manufactured home communities, which meet the
Trust's property and acquisition criteria, using its equity securities or
limited partner units of N'Tandem Properties, L.P., a newly-formed Delaware
limited partnership subsidiary of the Trust (the "Operating Partnership"), to
facilitate such transactions. At December 31, 1998, the Operating Partnership
had issued no limited partnership units and did not own any assets.
Business of Issuer
The Trust is in the business of acquiring, managing, and holding for investment
manufactured home communities. Competitors of the Trust include public and
private REITs, corporations, limited partnerships, individuals, and other
entities engaged in real estate investment activities. Competition for such
properties varies with (i) changes in the supply or demand for similar or
competing properties in a given area, (ii) changes in interest rates and the
availability of mortgage funds, (iii) and changes in tax, real estate,
environmental, and zoning laws.
The Trust's profitability depends in part on maximizing occupancy and rental
rates at its manufactured home communities. Rents and occupancy rates are
affected by both changes in general economic conditions and changes in local
conditions, such as levels of employment, supply of other comparable units or
competitive housing alternatives, zoning laws, and the availability and cost of
energy and transportation.
4
<PAGE>
All of the Trust's properties are located in or near large urban areas.
Accordingly, they compete for rentals not only with other manufactured home
communities but with apartments and other forms of low-cost housing that might
exist.
The Trust's profitability also depends on the minimization of both property and
Trust administration expenses. Expenses are affected by changes in general
economic trends and changes in local conditions, such as prevailing wages,
utility rates, insurance costs, and real estate taxation practices.
The Trust has no employees. The administrative services for the Trust are
provided by the Advisor, which is reimbursed for costs incurred on behalf of the
Trust. The Trust's manufactured home communities are managed by Chateau, which
employs all of the on-site personnel for such communities and is reimbursed by
the Trust for all such costs.
At December 31, 1998 the Trust owned interests in the following manufactured
home communities:
<TABLE>
<CAPTION>
Ownership
Name of Property Percentage Date Acquired Location
<S> <C> <C> <C>
West Star 100% January 1993 Tucson, Arizona
El Frontier 100% February 1994 Tucson, Arizona
Woodland Hills 100% March 1998 Montgomery, Alabama
Southern 100% November 1998 Lexington, Maryland
Suburban 100% December 1998 Lexington, Maryland
Lexington 100% December 1998 Lexington, Maryland
Long Lake 40% June 1995 West Palm Beach, Florida
Denali Park 11% February 1997 Phoenix, Arizona
Apache East 11% February 1997 Phoenix, Arizona
</TABLE>
The overall occupancy of the nine communities owned by the Trust at December 31,
1998 was approximately 84.9%. The Advisor continues to maintain the properties
in good condition and promote them to improve occupancy.
The Trust operates the properties as manufactured home communities, renting
homesites to manufactured home tenants on a month-to-month basis. The properties
compete for rentals with other manufactured home communities and apartments in
their local markets. It is the Advisor's opinion that the properties are in good
condition and are adequately insured.
6
<PAGE>
The following tables set forth certain information as of December 31, 1998
relating to the Trust's properties.
<TABLE>
<CAPTION>
Long Lake
West Star El Frontier West Palm Beach,
Tucson, Tucson, Florida
Location Arizona Arizona
<S> <C> <C> <C>
Percentage of Ownership 100% 100% 40%
Date Acquired 1/93 2/94 6/95
Acreage 13 19 19
Number of Homesites 89 179 134
Monthly Rents (1) $232 $238 $356
Occupancy 100% 99% 83%
Real Estate Taxes $7,000 $17,600 $39,500
Federal Tax Basis (2) $1,136,000 $2,833,700 $1,227,385
Mortgage Information:
Balance payable $2,050,000 (3) $1,600,000
Interest rate 8.23% (3) 8.23%
Amortization period -- (3) --
Maturity date 6/02 (3) 6/02
Balance due at maturity $2,050,000 (3) $1,600,000
</TABLE>
<TABLE>
<CAPTION>
Apache East Denali Park Woodland Hills
Phoenix, Phoenix, Montgomery,
Location Arizona Arizona Alabama
<S> <C> <C> <C>
Percentage of Ownership 11% 11% 100%
Date Acquired 2/97 2/97 3/98
Acreage 16 33 124
Number of Homesites 123 162 627
Monthly Rents (1) $220 $202 $145
Occupancy 93% 91% 82%
Real Estate Taxes $21,000 $24,100 $48,200
Federal Tax Basis (2) $239,123 $308,405 $5,802,200
Mortgage Information:
Balance payable $3,009,400 (4) (6)
Interest rate 8.38% (4) (6)
Amortization period 24 years (4) (6)
Maturity date 3/06 (4) (6)
Balance due at maturity $2,583,200 (4) (6)
</TABLE>
7
<PAGE>
<TABLE>
<CAPTION>
Southern Suburban Lexington
Lexington, Lexington, Lexington,
Location Maryland Maryland Maryland
<S> <C> <C> <C>
Percentage of Ownership 100% (5) 100% (5) 100% (5)
Date Acquired 11/98 12/98 12/98
Acreage 36 49 30
Number of Homesites 201 135 76
Monthly Rents (1) $220 $202 $293
Occupancy 68% 84% 83%
Real Estate Taxes $34,100 $16,900 $9,500
Federal Tax Basis (2) $2,453,400 $2,494,200 $1,404,800
Mortgage Information: (7) (7) (7)
Balance payable (7) (7) (7)
Interest rate (7) (7) (7)
Amortization period (7) (7) (7)
Maturity date (7) (7) (7)
Balance due at maturity (7) (7) (7)
</TABLE>
(1) Average rental rates in effect on December 31, 1998.
(2) For income tax purposes, the property and its components are
depreciated using both straight-line and accelerated methods over
useful lives ranging from five to 40 years.
(3) Same mortgage note payable as West Star. (4) Same mortgage note
payable as Apache East.
(5) The Trust indirectly owns this property through N'Tandem at Lexington,
LLC, a Maryland limited liability company, which is wholly-owned by the
Operating Partnership.
(6) The Trust entered into two notes, one secured and one unsecured from
Chateau, for an aggregate of $5,001,000 with an interest rate of Prime
plus one percent (8.75% at December 31, 1998), with a maturity date of
April 1999.
(7) The Trust entered into a note from Chateau for an aggregate of
$5,650,000 with an interest rate of Prime plus one percent (8.75% at
December 31, 1998), with a maturity date of November 1999.
Item 3. LEGAL PROCEEDINGS
There are no pending legal proceedings, other than ordinary routine litigation
incidental to the business, to which the Trust is a party or to which any of its
properties is the subject.
Item 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
On October 23, 1998, the Trust held its 1998 Annual Meeting of Shareholders. At
the 1998 Annual Meeting, the Trust's shareholders voted on (i) the conversion of
the Trust from a finite-life entity to an infinite-life entity; (ii) the
amendment and restatement of the Trust's Declaration of Trust and the adoption
of By-laws for the Trust; (iii) the approval of a stock option plan for the
Trust, through the approval and adoption of the proposed form of the 1998 Equity
Compensation Plan; and (iv) the annual election of Trustees to serve on the
Trust's Board of Trustees. Information regarding the number of votes cast for,
against or withheld, as well as the number of abstentions, on each of the
proposals presented at the 1998 Annual Meeting of Shareholders appears in Item 4
of the Trust's Form 10-QSB for the quarter ended September 30, 1998.
8
<PAGE>
PART II
Item 5. MARKET FOR THE TRUST'S COMMON EQUITY AND RELATED SHAREHOLDER MATTERS
As of December 31, 1998, there was no public market for the Trust's Common
Shares of record. As of December 31, 1998, there were 181 shareholders holding
an aggregate of 109,308 Common Shares.
Cash distributions paid to holders of Common Shares since December 31, 1996 are
as follows:
Aggregate
Date Paid Amount Per Share
- --------- ------ ---------
November 1998 $ 41,000 $ 0.375
August 1998 $ 37,700 $ 0.375
May 1998 $ 33,800 $ 0.375
February 1998 $ 33,700 $ 0.375
November 1997 $ 33,800 $ 0.375
August 1997 $ 33,800 $ 0.375
May 1997 $ 33,800 $ 0.375
February 1997 $ 33,800 $ 0.375
Common Shares and Preferred Shares receive distributions of cash from operations
when and as declared by the Trustees. The Trustees are required to declare a
Preferred Share dividend on the Preferred Shares annually, equal to between 6%
and 7% of the per share original offering price of the Preferred Shares, as
adjusted for prior distributions. Once the annual Preferred Share Dividend
Preference is declared and paid, the Trustees may declare annually, in their
discretion, a Common Share dividend which may not exceed the amount of the
Preferred Share dividend for such year. Any distributions in excess of the above
amounts are required to be distributed pro rata among the Preferred Shares and
the Common Shares as a single class.
On May 11, 1998, the Trust issued to Chateau 19,139 Common Shares at a price per
share of $25 upon conversion of $478,475 of a $5.5 million loan from Chateau. In
connection with the issuance of such Common Shares, the Trust relied upon the
exemption from registration contained in Section 4(2) of the Securities Act of
1933, as amended, and the rules and regulations of the Securities Exchange
Commission promulgated thereunder.
Item 6. MANAGEMENT'S DISCUSSION AND ANALYSIS
Overview
The following discussion should be read in conjunction with the Consolidated
Financial Statements and Notes thereto included elsewhere in this Annual Report.
Results of Operations
The Trust incurred net losses of $22,400 and $364,000 for the years ended
December 31, 1997 and 1998, respectively. The increase in the loss is mainly
attributable to the increase in interest and depreciation as a result of the
acquisitions in 1998. The net loss per common share was $1.88 in 1997 and $4.88
in 1998.
Rent and utilities revenues increased from $956,100 in 1997 to $1,703,300 in
1998. The increases were due to the acquisitions in 1998 as well as rent
increases in the existing properties.
9
<PAGE>
Equity in earnings (losses) of joint ventures, which represents the Trust's 40%
interest in the net income of the Long Lake manufactured home community, and 11%
interest in Apache and Denali, decreased slightly from a loss of $30,600 in 1997
to a loss of $27,800 in 1998. Occupancy in both Apache and Denali increased from
81% in 1997 to 92.7% and 90.7%, respectively, in 1998.
Interest income decreased slightly from $5,000 in 1997 to $1,500 in 1998 due
mainly to lower cash balances maintained by the Trust.
Property operating expenses increased from $456,800 in 1997 to $822,700 in 1998
due mainly to the acquisitions in 1998.
Interest expense increased from $227,700 in 1997 to $652,000 in 1998 due mainly
to the debt incurred as a result of the acquisitions in 1998.
Depreciation expense increased from $163,100 in 1997 to $349,300 due to the
acquisitions made in 1998.
Advisory fee expense represents a fee payable to the Advisor for management of
the Trust's business. The fee is computed based on invested and uninvested asset
levels and is subject to certain subordination provisions. Advisory fee expense
increased from $54,500 in 1997 to$147,100 in 1998 primarily due to the
acquisitions in 1998.
General and administrative expenses increased from $62,500 in 1997 to $92,800 in
1998. The increase was due to additional costs related to the acquisitions made
in 1998.
The Trust was formed in November 1991 under the laws of the State of California.
At December 31, 1998, the Trust's portfolio was comprised of six wholly-owned
and three partially-owned manufactured home communities containing 1,726
homesites located in four states.
Since its organization, the Trust has elected to qualify as a REIT under the
Code and thus does not generally pay federal corporate income taxes on its
earnings to the extent such earnings are distributed to shareholders.
Liquidity and Capital Resources
The Trust's principal uses of its liquidity and capital resources have
historically been for distributions to shareholders, property acquisitions,
payment of advisory and management fees and payment of debt service. To maintain
its qualification as a REIT under the Code, the Trust is required to distribute
to its shareholders at least 95% of its "Real Estate Investment Trust Taxable
Income" as defined in the Code. The Trust declared quarterly distributions on
its Common Shares of an aggregate of $1.50 per share in each of 1997 and 1998.
In addition, the Trust paid quarterly distributions on its Preferred Shares of
an aggregate of $1.50 per share in each of 1997 and 1998. Future distributions
on the Common Shares will be determined based on actual results of operations
and cash available for distribution.
The Trust's principal source of liquidity is its cash flow generated from
operations generated from its real estate investments. Net cash provided by
operating activities was $645,600 for the year ended December 31, 1998. At
December 31, 1998, the Trust's cash and restricted cash amounted to
approximately $26,300.
Net cash used in investing activities was $11,538,600 which was used primarily
for the 1998 acquisitions.
10
<PAGE>
In March 1998, the Trust acquired Woodland Hills, a 627-site manufactured home
community located in Montgomery, Alabama, for $5.5 million. In order to enable
the Trust to make the acquisition, Chateau offered to make an investment in the
Trust. The Trustees accepted such offer and, on March 30, 1998, the Trust
entered into an agreement with Chateau, pursuant to which Chateau invested $5.5
million in the Trust in exchange for the issuance within 90 days of such
investment of (i) such number of Common Shares (at a price of $25 per share) as
the Trustees may determine; and (ii) promissory notes in a principal amount of
the balance of the investment. In connection with such investment, on May 11,
1998, the Trust issued to Chateau (i) 19,139 Common Shares; and (ii) two
promissory notes with an aggregate principal amount of $5,001,525.
In November 1998, the Trust acquired Southern. The purchase price paid for
Southern was $2,350,000, of which $2,000,000 was paid at closing and $350,000
will be paid over the next four years. In order to purchase Southern, N'Tandem
borrowed $1,950,000 from Chateau at an annual interest rate equal to 1% per
annum above the prime rate established by Bank One, N.A.
In December 1998, the Trust purchased Lexington and Suburban. Both Lexington and
Suburban are located in Lexington, Maryland. The aggregate purchase price for
Lexington and Suburban was $4,250,000, of which $3,750,000 was paid at closing
and $500,000 will be paid upon completion of certain obligations relating to the
management of Southern, Lexington and Suburban. In order to purchase Lexington
and Suburban, N'Tandem borrowed $3,700,000 from Chateau at an annual interest
rate of equal to 1% per annum above the prime rate established by Bank One, N.A.
At the end of the third quarter of 1998, the Trust negotiated to acquire one
manufactured home community and ownership interests in six other manufactured
home communities from Windsor Park Properties 4. The acquisition is subject to
limited partners approval, which has not yet been obtained. The consummation of
the proposed acquisition is subject to the satisfaction of certain conditions,
including the approval of Windsor's limited partners. The purchase price for
these assets will be paid by the Trust in cash. Substantially all of the funds
required by the Trust to complete the proposed acquisition of these assets will
be supplied by Chateau, in exchange for the issuance by the Trust of an
unsecured promissory note. Pursuant to the terms of the proposed acquisition,
this promissory note will be in a principal amount of $9,000,000 and will bear
interest at an annual rate equal to 1% per annum above the prime rate
established by Bank One, N.A. The Trust and Chateau have discussed the
possibility of converting all or a portion of the principal amount of this
promissory note into Common Shares or Preferred Shares; however, there is no
agreement or understanding between the Trust and Chateau relating to any such
conversion.
The Trust's principal long-term liquidity requirements will be the repayment of
principal on its outstanding mortgage debt and the acquisition of additional
properties pursuant to the Trust's Business Plan. At December 31, 1998, the
Trust's total mortgage debt, including its proportionate share of joint venture
debt, was $13,672,600, consisting entirely of variable rate debt. The average
rate of interest on the variable rate debt was 8.60% at December 31, 1998. The
trust and affiliated entities are jointly and severally liable for the full
amounts of the loans obtained jointly.
The Trust intends to fund the repayment of its mortgage debt with equity or
other debt financings, including public financings. In addition, future
acquisitions of properties will be funded through investments by Chateau or by
other third parties in the Trust or with equity or other debt financings,
including public financings. The availability of such investments or such
financings will influence the Trust's decision to proceed with, and the pace of,
future acquisition activities.
Inflation
All of the leases or terms of tenants' occupancies at the properties allow for
at least annual rental adjustments. In addition, all of the leases are
11
<PAGE>
month-to-month and enable the Trust to seek market rentals upon reletting the
sites. Such leases generally minimize the risk to the Trust of any adverse
effect of inflation.
Year 2000 Compliance
The Advisor has assessed the impact of the year 2000 issue on its reporting
systems and operations. The year 2000 issue exists because many computer systems
and applications abbreviate dates by eliminating the first two digits of the
year, assuming that these two digits are always 19. As a result, date-sensitive
computer programs may recognize a date using "00" as the year 1900 rather than
the year 2000. Unless, corrected, the potential exists for computer system
failures or incorrect processing of financial and operational information, which
could disrupt operations
Substantially all of the computer systems and applications and operating systems
in use by the Advisor and Chateau and properties have been, or are in the
process of being upgraded and modified. The Trust is of the opinion that, in
connection with those upgrades and modifications, it, as well as the Advisor and
Chateau, have addressed applicable year 2000 issues as they might affect the
computer systems and applications in use by the Advisor and Chateau and located
at the Trust's properties. The Trust anticipates that implementation of
solutions to any year 2000 issue which it may discover will require the
expenditure of sums which the Trust does not expect to be material.
The Trust is exposed to the risk that one or more of its vendors or service
providers may experience year 2000 problems which impact the ability of such
vendor or service provider to provide goods and services. Due to the
availability of alternative suppliers, this is not considered as significant a
risk with respect to the suppliers of goods. The disruption of certain services,
however, such as utilities, could, depending upon the extent of the disruption,
have a material adverse impact on the Trust's operations. To date, the Trust is
not aware of any vendor or service provider year 2000 issue that management
believes would have a material adverse impact on the Trust's operations if the
Trust, however, has no means of ensuring that its vendors or service providers
will be year 2000 ready. The inability of vendors or service providers to
complete the year 2000 resolution process in a timely fashion could have an
adverse impact on the Trust and the effect of non-compliance by vendors or
service providers is not determinable at this time. Residents who pay rent to
the Trust do not pose Year 2000 problems for the Trust given the type and nature
of the Trust's properties and residents.
Widespread disruptions in the national or international economy, including
disruptions affecting the financial markets, resulting from year 2000 issues, or
in certain industries, such as commercial or investment banks, could also have
an adverse impact on the Trust. The likelihood and effect of such disruptions is
not determinable at this time.
The Advisor expects to have all systems appropriately modified before any
significant processing malfunctions could occur and does not expect the year
2000 issue will materially impact the financial condition or operations of the
Trust.
12
<PAGE>
Item 7. FINANCIAL STATEMENTS
The following financial statements are filed as a part of this report:
Page
Report of Independent Accountants 14
Balance Sheet as of December 31, 1998 15
Statements of Operations for the years ended
December 31, 1998 and 1997 16
Statements of Shareholders' Equity for
the years ended December 31, 1998 and 1997 17
Statements of Cash Flows for the years ended
December 31, 1998 and 1997 18
Notes to Financial Statements 19
13
<PAGE>
Report of Independent Accountants
To the Shareholders of N'Tandem Trust:
In our opinion, the accompanying consolidated balance sheet and the related
consolidated statements of operations, shareholders' equity and cash flows
present fairly, in all material respects, the financial position of N'Tandem
Trust (the "Trust") at December 31, 1998, and the results of its operations and
its cash flows for each of the two years in the period ended December 31, 1998,
in conformity with generally accepted accounting principles. These financial
statements are the responsibility of the Trust's management; our responsibility
is to express an opinion on these financial statements based on our audits. We
conducted our audits of these statements in accordance with generally accepted
auditing standards which require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements, assessing the
accounting principles used and significant estimates made by management, and
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for the opinion expressed above.
PricewaterhouseCoopers LLP
Denver, Colorado
March 19, 1999
14
<PAGE>
<TABLE>
<CAPTION>
N'TANDEM TRUST
CONSOLIDATED BALANCE SHEET
December 31, 1998
--------------------------
ASSETS
<S> <C> <C>
Property held for investment, net $ 16,352,800
Investments in joint ventures and limited partnerships 806,600
Cash and cash equivalents 26,300
Deferred financing costs, net 42,100
Other assets 469,000
--------------------------
Total Assets $ 17,696,800
==========================
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
Mortgage notes payable $ 2,050,000
Note payable to 10,651,500 7,000
affiliate
Accounts payable
Accrued expenses 626,400
Other liabilities 1,021,700
Due to Advisor and Affiliates 727,100
--------------------------
$ 15,083,700
Total Liabilities
Commitments and Contingencies (Note 9)
Shareholders' Equity:
Preferred shares of beneficial interest, $0.01 par value; unlimited
Shares authorized; 98,073 shares issued and outstanding 2,121,700
Common shares of beneficial interest, $0.01 par value; unlimited
Shares authorized; 109,308 shares issued and outstanding 2,401,400
Dividends in excess of accumulated earnings (1,910,000)
--------------------------
Total Shareholders' Equity 2,613,100
--------------------------
Total Liabilities and Shareholders' Equity $ 17,696,800
==========================
</TABLE>
See accompanying notes to financial statements.
15
<PAGE>
<TABLE>
<CAPTION>
N'TANDEM TRUST
CONSOLIDATED STATEMENTS OF OPERATIONS
For The Year Ended December 31,
--------------------------------------------
1998 1997
-------------------- ---------------------
<S> <C> <C>
REVENUES
Rent and utilities $ 1,703,300 $ 956,100
Equity in earnings (losses) of joint ventures and limited
partnerships (27,800) (30,600)
Interest 1,500 5,000
Other 22,900 11,700
-------------------- ---------------------
1,699,900 942,200
-------------------- ---------------------
COSTS AND EXPENSES
Property operating 822,700 456,800
Interest 652,000 227,700
Depreciation 349,300 163,100
Advisory fee 147,100 54,500
General and administrative:
Related parties 28,800 29,800
Other 64,000 32,700
-------------------- ---------------------
2,063,900 964,600
-------------------- ---------------------
Net loss $ (364,000) $ (22,400)
-------------------- ---------------------
Preferred dividends Paid (147,100) (147,100)
-------------------- ---------------------
Net loss attributable to common shares $ (511,100) $ (169,500)
==================== =====================
Basic and diluted loss per common share $ (4.88) $ (1.88)
==================== =====================
Dividends per common share $ 1.50 $ 1.50
==================== =====================
</TABLE>
See accompanying notes to financial statements.
16
<PAGE>
<TABLE>
<CAPTION>
N'TANDEM TRUST
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
FOR THE YEARS ENDED DECEMBER 31, 1998 and 1997
Dividends
In excess of
Preferred Common Accumulated
Shares Shares Earnings Total
---------------- ---------------- ----------------- -------------------
<S> <C> <C> <C> <C>
Balance at
December 31, 1996 $ 2,121,700 $ 1,922,900 $ (947,800) $ 3,096,800
Net Loss (22,400) (22,400)
Dividends preferred (147,100) (147,100)
Dividends common (135,300) (135,300)
------------- ------------- --------------- ---------------
Balance at
December 31, 1997 $ 2,121,700 $ 1,922,900 $ (1,252,600) $ 2,792,000
------------- ------------- --------------- ---------------
Shares issued in connection
with acquisitions
478,500 478,500
Net Loss (364,000) (364,000)
Dividends preferred (147,100) (147,100)
Dividends common (146,300) (146,300)
------------- ------------- --------------- ---------------
Balance at
December 31, 1998 $ 2,121,700 $ 2,401,400 $ (1,910,000) $ 2,613,100
============= ============= =============== ===============
</TABLE>
See accompanying notes to financial statements
17
<PAGE>
<TABLE>
<CAPTION>
N'TANDEM TRUST
CONSOLIDATED STATEMENTS OF CASH FLOWS
For The Year Ended December 31,
--------------------------------------
1998 1997
--------------------------------------
<S> <C> <C>
Cash flows from operating activities:
Net loss $ (364,000) $ (22,400)
Adjustments to reconcile net loss to net cash provided by
operating activities:
Depreciation 349,300 163,100
Equity in (earnings) losses of joint ventures
and limited partnerships 27,800 30,600
Joint ventures' cash distribution (27,800) -
Loss on sale of property - 3,000
Amortization of deferred financing costs 11,100 13,200
Changes in operating assets and liabilities:
(Increase) decrease in other assets (367,200) 34,200
Increase (decrease) in accounts payable 1,200 (8,900)
Increase (decrease) in accrued expenses 593,200 (25,000)
Increase (decrease) in tenant deposits and other liabilities 171,600 (20,800)
Increase (decrease) in due to advisor and affiliates 250,300 (26,700)
--------------------------------------
Net cash provided by operating activities 645,500 140,300
--------------------------------------
Cash flows from investing activities:
Increase in property held for investment (11,591,300) (45,900)
Increase in investment in joint ventures
and limited partnerships - (26,100)
Proceeds from sale of property - 1,704,000
Joint Ventures' and limited partnerships'
cash distributions 52,700 6,000
--------------------------------------
Net cash provided (used in) by investing activities (11,538,600) 1,638,000
--------------------------------------
Cash flows from financing activities:
Issuance of common shares 478,500 -
Dividends paid (293,400) (282,400)
Proceeds from note due to Chateau 10,651,500 -
Repayment of mortgage notes payable - (1,313,800)
Repayment of loan from affiliate - (241,300)
--------------------------------------
Net cash provided by (used in) financing activities 10,836,600 (1,837,500)
--------------------------------------
Net decrease in cash and cash equivalents (56,500) (59,200)
Cash and cash equivalents at beginning of year 82,800 142,000
--------------------------------------
Cash and cash equivalents at end of year $ 26,300 $ 82,800
======================================
Supplemental disclosure of cash flow information: Cash paid during the year for:
Interest (none capitalized) $ 219,350 $ 238,100
======================================
</TABLE>
See accompanying notes to financial statements.
18
<PAGE>
N'TANDEM TRUST
NOTES TO FINANCIAL STATEMENTS
NOTE 1. THE TRUST AND A SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The Trust
N'Tandem Trust, an unincorporated California business trust (the "Trust"), was
formed in November 1991 for the purpose of acquiring, managing and selling
existing manufactured "home" communities. The Advisor of the Trust is The
Windsor Corporation (the "Advisor"), a California corporation. In September
1997, Chateau Communities, Inc ("Chateau"), a publicly traded real estate
investment trust, purchased 100% of the shares of the Advisor.
The Trust was funded through a public offering of common and preferred shares
which commenced in April 1992 and terminated in April 1993.
On September 23, 1998 the Trust provided to Shareholders a Proxy Statement
seeking the approval of the Trust's shareholders of (i) the conversion of the
Trust from a finite-life entity to an infinite-life entity ("Proposal 1"); (ii)
the amendment and restatement of the Trust's Declaration of Trust (the "Amended
Declaration"), and the adoption of By-laws for the Trust ("Proposal 2", and
together with Proposal 1, the "Organizational Amendments"); (iii) the approval
of a stock option plan for the Trust, through the approval and adoption of the
proposed form of the 1998 Equity Compensation Plan (the "Equity Compensation
Plan Approval" or "Proposal 3"); and (iv) the annual election of trustees of the
Trust. The Proposals were presented and approved by the shareholders at the
Annual Meeting of Shareholders of the Trust held on October 23, 1998.
The principal purposes of the Organizational Amendments were to convert the
Trust from a finite-life to an infinite-life entity, and to remove various
restrictions and limitations and other requirements contained in the existing
Declaration of Trust of the Trust which are not typically found in the more
modern organizational documents of leading real estate investment trusts. The
Amended Declaration also provided for changing the name of the Trust from
"Windsor Real Estate Investment Trust 8" to "N' Tandem Trust."
As a result of the approval of the Organizational Amendments, the Trust now
intends to move forward with certain transactions and to effect certain changes
including the following: (i) the Trust will complete its restructuring as an
"umbrella partnership" REIT in order to facilitate tax-free and/or tax-deferred
acquisitions of additional properties, (ii) the Trust will begin implementing a
growth-oriented business plan (the "Business Plan") intended to cause the Trust
to attain greater size and asset diversity; and (iii) if successful in the
implementation of the Business Plan, the Trust anticipates that it will seek to
list the Common Shares on a national securities exchange or NASDAQ, and if
deemed appropriate, raise additional capital through an underwritten public
offering of the Common Shares or other securities of the Trust.
The Trust's current portfolio of properties is comprised of a 100 percent
ownership interest in six manufactured home community properties and a 40
percent, 11 percent, and 11 percent interest, respectively, in three other
manufactured home community properties. The Trust believes that significant
opportunities exist to acquire additional properties that fit the investment
objectives and guidelines set forth in its Business Plan. The Trust anticipates
that it will focus on acquisitions where the Trust believes there is substantial
19
<PAGE>
opportunity to improve operational and financial results or where for some
reason, because of poor management or otherwise, a property is operating
substantially below its potential. Additionally, Chateau has advised the Trust
that it intends to announce that the Trust will be a primary vehicle through
which Chateau will make investments in manufactured home communities that do not
fit the core asset type typical of the existing Chateau portfolio, which is
characterized by large, stable, institutional-quality, full amenitized
properties. The Trust will employ higher levels of leverage than Chateau and
will focus primarily on "lower profile assets", meaning properties that (i) are
typically not part of a portfolio of manufactured housing community properties;
(ii) are located in tertiary demographic and geographic markets; (iii) are not
managed by a nationally known manufactured home community operator; (iv) may be
managed by an on-site owner who lives at the property; and (v) may be smaller
and are likely to have fewer amenities and a greater proportion of single-wide
homes than the typical Chateau community. The Trust believes that its
affiliation with Chateau will benefit the Trust by providing it with access to
Chateau's national organization, management team and investment and management
philosophies. Through its affiliation with Chateau, the Trust believes that it
will be exposed to a wider range of acquisition opportunities as a result of
Chateau's national organization and knowledge of the manufactured housing
community industry and will benefit from Chateau's expertise in effectively and
efficiently managing properties.
Principles of Consolidation
The accompanying financials statements include the accounts of the Trust and its
wholly owned subsidiaries.
Property Held for Investment
Property held for investment is carried at cost unless facts and circumstances
indicate that the carrying value of the property may be impaired. Impairment is
determined by comparing the estimated future cash flows (undiscounted and
without interest charges) from an individual property to its carrying value. If
such cash flows are less than the property's carrying value, the carrying value
of the project is written down to its estimated fair value. No such writedowns
were recorded for the years ended December 31, 1998 or 1997.
Property held for investment is depreciated over various estimated useful lives
(building and improvements - 5 to 20 years; fixtures and equipment - 3 to 5
years) using the straight-line method. When assets are sold or otherwise
disposed of, the cost and related accumulated depreciation are removed from the
accounts, and any gain or loss is included in net income. Repairs and
maintenance are charged to operations as incurred.
In March of 1998, the Trust acquired a 627-site manufactured home community in
Montgomery, Alabama, for $5.5 million (the "Montgomery Acquisition"). In order
to enable the Trust to make the acquisition, Chateau offered to make an
investment in the Trust. The Trustees accepted such offer and, on March 30,
1998, the Trust entered into an agreement with Chateau, pursuant to which
Chateau invested $5.5 million in the Trust (the "Chateau Investment") in
exchange for the issuance within 90 days of such investment of (i) such number
of Common Shares of beneficial interest offering Trust (the "Common Shares") (at
a price of $25 per share) as the Trustees may determine; and (ii) promissory
notes in a principal amount of the balance of the investment (the "Promissory
Notes"). In connection with the Chateau Investment, on May 11, 1998, the Trust
issued to Chateau (i) 19,139 Common Shares (at a price of $25 per share); and
(ii) two Promissory Notes with an aggregate principal amount of $5,001,525.
In November 1998, the Trust purchased Southern Mobile Home Community, a
community containing 201 sites located in Lexington Park, Maryland. The purchase
price was $2,350,000, of which $2,000,000 was paid at closing and $350,000 will
be paid over the next four years. In order to purchase the community, the Trust
borrowed $1,950,000 from Chateau at a rate of Prime plus one percent per annum.
In December 1998, the Trust purchased two communities, Lexington Manufactured
Home Community, containing 76 homesites and Suburban Manufactured Home
20
<PAGE>
Community, containing 135 homesites, both located in Lexington, Maryland (the
"Lexington Acquisition"). The Lexington Acquisition was completed for a purchase
price of $4,250,000, of which $3,750,000 was paid at closing and $500,000 will
be paid upon completion of certain obligations relating to the management of the
Lexington Properties. In order to complete the acquisition, the Trust borrowed
$3,700,000 from Chateau at a rate of Prime plus one percent per annum.
The following unaudited pro forma income statement information has been prepared
as if the significant acquisitions made in 1998 had occurred on January 1, 1997.
The pro forma income statement is not indicative of the results which actually
would have occurred if these acquisitions had been consummated on January 1,
1997.
<TABLE>
<CAPTION>
1998 1997
---- ----
<S> <C> <C>
Revenues $ 2,948,400 $ 2,939,000
========= =========
Total Expenses $ 3,594,200 $ 3,525,800
========= =========
Net loss attributable to common shares $ (792,912) $ (733,900)
========= =========
Basic and diluted loss per common share $ (7.25) $ (6.71)
===== ======
</TABLE>
Investment in Joint Ventures and Limited Partnerships
The investment in joint ventures are accounted for by utilizing the equity
method of accounting as the properties are subject to joint control requiring
approval or mutual agreement of the investees. The investment in limited
partnerships are also accounted for utilizing the equity method as the Limited
Partners have significant rights.
Financing Costs
Financing costs are amortized to interest expense over the life of the note
utilizing a method, which approximates the effective interest method.
Income Taxes
The Trust operates in a manner intended to enable it to qualify as a real estate
investment trust ("REIT")under Sections 856 through 860 of the Internal Revenue
Code of 1986, as amended. Under those sections, a REIT which distributes at
least 95% of its investment trust taxable income to its shareholders each year
and which meets certain other conditions will not be taxed on that portion of
its taxable income which is distributed to its shareholders. The Trust intends
to continue to qualify and to distribute substantially all of its taxable income
to its shareholders. Therefore, no provision for Federal income taxes is
required.
Basic and Diluted Loss per Common Share
Basic and diluted loss per common share calculated is based on the weighted
average number of common shares outstanding during the year and income available
to the common shareholders. Basic and diluted earnings per common share are the
same, as the Trust has no dilutive securities. The weighted average number of
common shares outstanding during the years ended December 31, 1998 and 1997 was
104,641 and 90,169, respectively.
21
<PAGE>
Statements of Cash Flows
For purposes of the statements of cash flows, the Trust considers all
highly-liquid investments purchased with an original maturity of three months or
less to be cash equivalents.
Use of Estimates
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 period.
Actual results could differ from those estimates.
Revenue Recognition
Rental income is recognized when earned and due from residents. The leases
entered into by residents for the rental of a site are generally for terms not
longer than one year and renewable upon the consent of both parties or, in some
instances, as provided by statute.
NOTE 2. AMENDED AND RESTATED DECLARATION OF TRUST
In accordance with the Amended and Restated Declaration of Trust, no shareholder
shall be personally liable for any liabilities, debts or obligations of, or
claims against the Trust. The number of common and preferred shares outstanding
at December 31, 1998 was 109,308 and 98,073, which represented capital
contributions of $2,732,725 and $2,451,825.
The Advisor is entitled to receive from the Trust various fees and compensation
which are summarized as follows:
Operational Stage
For management of the Trust's business, the Advisor earns an advisory fee of 1%
of invested assets and .5% of uninvested assets. The fee is subject to
limitation if the Trust's total operating expenses (as defined) exceed the
greater of 2% of the Trust's average invested assets or 25% of the Trust's net
income. The fee is also subordinated to preferred shareholders receiving a
minimum of 6% and maximum of 7% annual cumulative dividend, and to common
shareholders receiving a 6% annual noncumulative dividend. Advisory fees of
$147,100 and $54,500 were accrued during the years ended December 31, 1998 and
1997, respectively.
The Trust reimburses the Advisor for certain direct expenses and employee,
executive and administrative time which are incurred on the Trust's behalf. The
Trust was charged $28,800 and $34,500 for such costs during the years ended
December 31, 1998 and 1997, respectively. These costs are included in property
operating and general and administrative expenses in the accompanying Statements
of Operations. As of December 31, 1998, the Trust owed the Advisor $727,100 for
advisory fees and other operating expenses and $418,700 to Chateau for interest
on the secured and unsecured notes.
22
<PAGE>
Liquidation Stage
During the Trust's liquidation stage, the total compensation paid to all persons
for the sale of Trust properties is limited to competitive real estate brokerage
fees, not to exceed 6% of the contract price for the sale of the property. The
Advisor may receive up to one-half of the competitive real estate brokerage
fees, not to exceed 3%, if it provides a substantial amount of the services in
the sales effort.
The Advisor also receives 15% of cash distributions from the sale or financing
of Trust properties. The participation is subordinated to preferred shareholders
receiving a return of capital plus an 8% per annum cumulative, non-compounded
return; and to common stockholders receiving a return of capital plus a 10% per
annum cumulative, non-compounded return. Returns are computed on a
property-by-property basis.
23
<PAGE>
NOTE 3. PROPERTY HELD FOR INVESTMENT
Property held for investment consists of six manufactured home communities
summarized as follows:
<TABLE>
<CAPTION>
Name of Property Date Acquired Location
<S> <C> <C> <C>
West Star January 15, 1993 Tucson, Arizona
El Frontier February 18, 1994 Tucson, Arizona
Woodland Hills March 30, 1998 Montgomery, Alabama
Southern November 30, 1998 Lexington, Maryland
Suburban December 2, 1998 Lexington, Maryland
Lexington December 2, 1998 Lexington, Maryland
</TABLE>
December 31, 1998
---------------------------
Land $ 4,737,300
Buildings and improvements 12,555,400
Furniture and equipment 74,100
---------------------------
17,366,800
Less accumulated depreciation 1,014,000
---------------------------
$ 16,352,800
===========================
24
<PAGE>
NOTE 4. INVESTMENT IN JOINT VENTURES AND LIMITED PARTNERSHIPS
The Trust's investments in joint ventures and limited partnerships consist of
interests in three manufactured home communities at December 31, 1998.
The condensed financial position and results of operations of the joint ventures
and limited partnerships are as follows (unaudited):
<TABLE>
<CAPTION>
December 31, 1998
--------------------------
Financial Position
<S> <C> <C>
Property held for investment, net $ 7,906,300
Cash 34,600
Other assets 179,400
--------------------------
Total assets $ 8,120,300
==========================
Mortgage note payable $ 4,609,400
Accounts payable 8,600
Other liabilities 103,900
--------------------------
Total liabilities 4,721,900
Partners' equity 3,398,400
--------------------------
Total liabilities and Partner's equity $ 8,120,300
==========================
</TABLE>
<TABLE>
<CAPTION>
Year Ended Year Ended
December 31,1998 December 31, 1997
------------------------ --------------------------
Results of Operations
<S> <C> <C>
Property revenues $ 1,211,000 $ 1,089,100
Expenses:
Property operating 690,000 654,300
Interest 436,000 353,200
Depreciation 280,400 242,400
------------------------ --------------------------
1,406,400 1,249,900
------------------------ --------------------------
Net (Loss) $ (195,400) $ (160,800)
======================== ==========================
</TABLE>
25
<PAGE>
NOTE 5. NOTES PAYABLE AND OTHER LIABILITIES
<TABLE>
<CAPTION>
Mortgage notes payable consist of the following at December 31, 1998:
Property Principal Outstanding Interest Rate @ 12/98 Maturity
- -------------------------------- ----------------------------- ---------------------------- ----------------------------
<S> <C> <C> <C>
Weststar/El Frontier $2,050,000 8.23% 2002
Secured notes to Chateau $9,300,600 8.75% 1999
Unsecured notes to Chateau $1,350,900 8.75% 1999
</TABLE>
Included in other liabilities are the deferred payments incurred during the 1998
acquisition, including $350,000 incurred in the Southern acquisition, to be paid
over the next four years and $500,000 incurred on the Lexington acquisition to
be paid upon completion of certain obligations relating to the management of the
Lexington properties.
NOTE 6. COMMON AND PREFERRED SHARES
Preferred shareholders receive a minimum of 6% and a maximum of 7% cumulative,
preferred dividend, the preferred dividend rate to be established annually by
the Board of Trustees. After the payment of preferred dividends, common
shareholders are eligible to receive a noncumulative dividend equal to the
preferred dividend rate for that year. Any further dividends declared are paid
equally on a per share basis to common and preferred shareholders. The preferred
dividend rate, as established by the Board of Trustees, was 6% for both of the
years ended December 31, 1998 and 1997.
For federal income tax purposes, earnings and profits of the Trust will be
allocated to preferred and common shareholders in accordance with their dividend
priorities. Accordingly, taxable income is first allocated to preferred
shareholders to the extent of their dividend priority.
NOTE 7. STOCK OPTION PLAN
During 1998, the Trust adopted an Equity Compensation Plan, which allows for the
grant of incentive stock options, non-qualified stock options, restricted shares
and dividend equivalent rights. For the year ended December 31, 1998, 5,000
options were granted, none were exercised, and none were forfeited. The options
vest after one year and have an exercise price of $25, which approximated fair
market value at the grant date. The proforma effects of the grants, under SFAS
123 "Accounting for Stock Based Compensation" ("SFAS 123" are immaterial to net
income. As permitted by SFAS 123, the Trust elected to use Accounting Principles
Board Opinion No. 25, "Accounting for Stock Issued to Employees" and related
interpretations, in accounting for its stock option plan. No compensation
expense was recognized for the year ended December 31, 1998.
NOTE 8. FAIR VALUE OF FINANCIAL INSTRUMENTS
The carrying amounts of cash equivalents, receivables, accounts payable, accrued
expenses and other liabilities approximate fair value because of the short
maturity of these financial instruments. The mortgage note payable bear interest
at a variable rate indexed to either Treasury Bills, LIBOR; or Prime; therefore,
the Advisor believes the carrying values of the notes approximate fair value.
NOTE 9. CONTINGENCIES
The Trust, as an owner of real estate, is subject to various environmental laws.
Compliance by the Company with existing laws has not had a material effect on
the results of operations, financial condition or cash flows of the Company, nor
does management believe it will have a material impact in the future.
26
<PAGE>
NOTE 10. TRUST PARTY TRANSACTIONS
Chateau and/or its predecessor have been providing property management services
to the Trust since 1992. For this service, Chateau is paid a property management
fee, which is based on a percentage of actual gross receipts of the properties.
The total management fees paid to Chateau were $80,000 and $48,200 for the years
ended December 31, 1998 and 1997, respectively. In addition certain direct
expenses are paid by Chateau on behalf of the Trust and then reimbursed by the
Trust. These amounts were $203,300 and $78,000 for the years ended December 31,
1998 and 1997, respectively.
Item 8. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE
There have been no disagreements over accounting or financial disclosure with
the independent accountants for the Trust during the two most recent years.
Item 9. DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS;
COMPLIANCE WITH SECTION 16(a) OF THE EXCHANGE ACT
Information regarding the Trustees of the Trust appears in the Trust's proxy
statement for its 1999 Annual Meeting of Shareholders and is incorporated herein
by reference. As of March 31, 1999, the Trust did not have any employees.
Information regarding compliance with Section 16(a) of the Securities Exchange
Act of 1934, as amended, appears in the Trust's proxy statement for its 1999
Annual Meeting of Shareholders and is incorporated herein by reference.
Item 10. EXECUTIVE COMPENSATION
Information regarding compensation the Trustees of the Trust appears in the
Trust's proxy statement for its 1999 Annual Meeting of Shareholders and is
incorporated herein by reference.
Item 11. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
The table of beneficial ownership of the Trust appears in the Trust's proxy
statement for its 1999 Annual Meeting of Shareholders and is incorporated herein
by reference.
Item 12. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
Information regarding certain relationships and related transactions appears in
the Trust's proxy statement for its 1999 Annual Meeting of Shareholders and is
incorporated herein by reference.
27
<PAGE>
<TABLE>
<CAPTION>
Item 13. EXHIBITS AND REPORTS ON FORM 8-K
(a) Exhibits and Index of Exhibits
Exhibit Page
Number Description Number
<S> <C> <C>
3.1 Amended and Restated Declaration of Trust*
3.2 By-laws of the Company**
10.1 1998 Equity Compensation Plan***
10.2 Investment Agreement by and between Windsor Real Estate Investment Trust 8 and
Chateau Communities, Inc.****
21. List of Subsidiaries 31
27. Financial Data Schedule 32
* Filed as Appendix A to the Company's Proxy Statement for its 1998 Annual Meeting of Shareholders filed with the Commission
on September 17, 1998.
** Filed as Appendix B to the Company's Proxy Statement for its 1998 Annual Meeting of Shareholders filed with the Commission
on September 17, 1998.
*** Filed as an attachment the Company's Proxy Statement for its 1998 Annual Meeting of Shareholders filed with the Commission
on September 17, 1998.
**** Filed as Exhibit 7.1 to Schedule 13D (Amendment No. 2) of Chateau Communities, Inc. filed with the Commission on December
18, 1998.
</TABLE>
(b) Reports on Form 8-K
The Trust filed on December 14,1998 a Current Report on Form 8-K, dated November
30, 1998, reporting the acquisition of Southern Mobile Home Community, Lexington
Manufactured Home Community and Suburban Manufactured Home Community, all
located in Lexington Park, Maryland. On February 12, 1999, the Company filed on
Form 8-K/A the financial statements relating to the acquisitions reported on the
Form 8-K, dated November 30, 1998.
The financial statements filed were as follows:
The Audited Historical Summary of Revenues and Direct Operating
Expenses for Lexington Manufactured Home Community and Suburban
Manufactured Home Community for the year ended December 31, 1997.
The Audited Historical Summary of Revenues and Direct Operating
Expenses for Southern Mobile Home Community for the year ended December
31, 1997.
The pro forma financial statements filed were as follows:
Pro Forma Condensed Statements of Operations of the Trust for the nine
months ended September 30, 1998 and for the year ended December 31,
1997 (Unaudited).
Pro Forma Condensed Balance Sheet of the Trust as of September 30, 1998
(Unaudited).
28
<PAGE>
<TABLE>
<CAPTION>
Exhibit Index
Exhibit Page
Number Description Number
<S> <C> <C>
3.1 Amended and Restated Declaration of Trust*
3.2 By-laws of the Company**
10.1 1998 Equity Compensation Plan***
10.2 Investment Agreement by and between Windsor Real Estate Investment Trust 8 and
Chateau Communities, Inc.****
21. List of Subsidiaries 31
27. Financial Data Schedule 32
- ---------------------
* Filed as Appendix A to the Company's Proxy Statement for its 1998 Annual Meeting of Shareholders filed with the Commission
on September 17, 1998.
** Filed as Appendix B to the Company's Proxy Statement for its 1998 Annual Meeting of Shareholders filed with the Commission
on September 17, 1998.
*** Filed as an attachment the Company's Proxy Statement for its 1998 Annual Meeting of Shareholders filed with the Commission
on September 17, 1998.
**** Filed as Exhibit 7.1 to Schedule 13D (Amendment No. 2) of Chateau Communities, Inc. filed with the Commission on December
18, 1998.
</TABLE>
29
<PAGE>
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) 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 this 31st day of
March, 1999.
N'TANDEM TRUST
By: /S/ GARY P. MCDANIEL
_____________________
GARY P. MCDANIEL
Trustee
Date: March 31, 1999
30
<PAGE>
EXHIBIT 21
LIST OF SUBSIDARIES
1.) N'Tandem Properties, L. P.
2.) N'Tandem at Lexington L.L.P.
3.) Windsor Park Properties 345
31
<PAGE>
<TABLE> <S> <C>
<ARTICLE> 5
<CIK> 0000881443
<NAME> N'TANDEM TRUST
<S> <C>
<PERIOD-TYPE> YEAR
<FISCAL-YEAR-END> DEC-31-1998
<PERIOD-START> JAN-1-1998
<PERIOD-END> DEC-31-1998
<CASH> 26,300
<SECURITIES> 0
<RECEIVABLES> 0
<ALLOWANCES> 0
<INVENTORY> 0
<CURRENT-ASSETS> 0
<PP&E> 16,352,800
<DEPRECIATION> 0
<TOTAL-ASSETS> 17,696,800
<CURRENT-LIABILITIES> 0
<BONDS> 13,551,600
0
0
<COMMON> 2,613,100
<OTHER-SE> 0
<TOTAL-LIABILITY-AND-EQUITY> 17,696,800
<SALES> 0
<TOTAL-REVENUES> 1,699,900
<CGS> 0
<TOTAL-COSTS> 822,700
<OTHER-EXPENSES> 589,200
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 652,000
<INCOME-PRETAX> (511,100)
<INCOME-TAX> 0
<INCOME-CONTINUING> 0
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> (511,100)
<EPS-PRIMARY> (4.88)
<EPS-DILUTED> (4.88)
</TABLE>
