Back to GetFilings.com



UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

FORM 10-K

 

(Mark One)

X ANNUAL REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES

EXCHANGE ACT OF 1934 [FEE REQUIRED]

For the fiscal year ended December 31, 2001

     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE

SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

For the transition period from to

Commission file number 2-89185

GULLEDGE REALTY INVESTORS II

                           Virginia                                                                             54-1191237

               (State of incorporation)                                            (I.R.S. Employer Identification No.)

  One North Jefferson, St. Louis, Missouri                                                       63103

Registrant's telephone number: 314-955-3000

Securities registered pursuant to Section 12(b) of the Act: None

Securities registered pursuant to Section 12(g) of the Act: None

Limited Partnership Interests

(Title of class)

________________

        Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not 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-K or any amendment to this Form 10-K. X

        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     

Documents Incorporated by Reference:

1.

Registration Statement (No. 2-89185) of Registrant effective April 30, 1984 (the "Registration Statement").

2.

Prospectus of Registrant dated April 30, 1984 (the "Prospectus").

3.

Supplement No. 1 dated October 8, 1984 to Prospectus.

4.

Supplement No. 2 dated February 6, 1985 to Prospectus.

5.

Supplement No. 3 dated April 18, 1985 to Prospectus.

 

 

TABLE OF CONTENTS

 

PART I

Item 1.

Business

   

Item 2.

Properties

   

Item 3.

Legal Proceedings

   

Item 4.

Submission of Matters to a Vote of Security Holders

 

PART II

Item 5.

Market for the Registrant's Common Stock and Related

Security Holder Matters

   

Item 6.

Selected Financial Data

   

Item 7.

Management's Discussion and Analysis of Financial

Condition and Results of Operations

   

Item 8.

Financial Statements and Supplementary Data

   

Item 9.

Changes in and Disagreements with Accountants on Accounting

and Financial Disclosure

 

PART III

Item 10.

Directors and Executive Officers of the Registrant

   

Item 11.

Executive Compensation

   

Item 12.

Security Ownership of Certain Beneficial Owners

and Management

   

Item 13.

Certain Relationships and Related Transactions

 

PART IV

Item 14.

Exhibits, Financial Statements, Schedules and Reports on

Form 8K

 

SIGNATURES

 

PART I

 

 

Item 1. Business.

Gulledge Realty Investors II, L.P., ("Registrant" or "Partnership") is a Virginia limited partnership formed to invest as a limited partner in other limited partnerships ("Project Partnerships") that own and operate apartment complexes ("Projects") that are financed and/or operated under federal or state housing assistance programs. Part of the original objective of the Registrant was to generate tax losses for investors. However, due to changes in the tax regulations, the use of these losses has been restricted for most investors.

Gull-AGE Properties, Inc. ("General Partner"), a Delaware corporation, is the General Partner of the Registrant. The stock of the General Partner is owned by Gull-AGE Capital Group, Inc., whose stock was originally owned 50% by the Gulledge Corporation ("Gulledge"), the former general partner, and 50% by A.G. Edwards, Inc. ("Edwards"), a St. Louis-based financial services holding company. In March of 1988, Edwards, through an affiliate, acquired all the shares of Gull-AGE Capital Group, Inc. formerly held by Gulledge. Edwards' principal subsidiary, A.G. Edwards & Sons, Inc., a securities and commodities broker-dealer, was a principal distributor of Units of the Registrant. As a result, neither the General Partner nor Gull-AGE Capital Group, Inc. has any current affiliation with Gulledge.

On November 1, 1990, Gull-AGE Properties, Inc. was approved by a majority-of-interest of holders of limited partner units to become the sole General Partner of the Registrant. Gull-AGE Properties, Inc. replaced the Gulledge Corporation as Managing General Partner and Eugene A. Gulledge and Keith A. Gulledge as individual General Partners.

Pursuant to the Securities Act of 1933, the Registrant filed a Form S-11 Registration Statement with the Securities and Exchange Commission. Reference is made to the Prospectus contained in said Registration Statement declared effective April 30, 1984.

Commencing on April 30, 1984, the Registrant began offering through Gulledge Securities Corporation ("Selling Agent") and other broker-dealers up to 10,000 units (with an option to sell up to 25,000 units) of limited partnership interest (the "Units") at $1,000 per unit ("Offering"), with a minimum purchase of five Units ($5,000).

As of September 30, 1985, the date that the offering terminated, the Registrant had accepted subscriptions for 11,458 units from 1,038 Investor Limited Partners and 356 units from General and Special Limited Partners.

 

As of December 31, 2001, the Registrant has investments in Project Partnerships which own the Projects listed below:

   

Year

Housing

Original

Offering

Acquisition

Government

 

PROJECT

Completed

Units

Mortgages

Proceeds

Fees

Programs

               

1.

Olympic Village Apts.

Chicago Heights, IL

1977

    320

$  5,989,253

$2,720,000

  $244,800

HUD Sections

8 and

221(d)(4);

Illinois HDA

               

2.

Hawthorn Ridge Apts.

Woodbridge, IL

1977

    176

$  4,196,243

$1,836,000

  $164,700

HUD Section

223(F)

               

3.

Colony Place Apts.

Fayetteville, NC

1970

    100

$  1,744,265

$   598,750

  $  53,950

HUD Sections

8 and 236

               

4.

Country Oaks Apts.

Somerville, TN

1986

      36

$  1,054,350

$   264,000

  $  23,760

FmHA 515

     

______

__________

_________

________

 
     

    632

$12,984,111

$5,418,750

  $487,210

 

Although each Project must compete in the market place for tenants, interest subsidies and/or rent supplements from governmental agencies make it possible to offer certain of these dwelling units to eligible tenants at a cost significantly below the market rate for comparable conventionally-financed dwelling units.

The Registrant is attempting to sell its assets and liquidate. The ability to sell the Registrant's assets, i.e. the Project Partnerships, is limited by the overall market conditions in the geographic areas where the Projects operate and, potentially, by the ability of the Projects to qualify for Low Income Housing Tax Credits. For those Project Partnerships for which the Registrant's ownership interest is pledged as collateral in connection with promissory notes, the Registrant must also consider the outstanding balances of the notes and in some cases negotiate a reduced payoff on the notes. The sale of the assets will cause capital gains to be passed through to its partners as a result of negative tax bases in each of the investments from the accumulation of previous years losses.

 

Item 2. Properties.

Other than its interests in the Project Partnerships, the Registrant does not own any property. The General Partner believes that the Projects described below are all in satisfactory physical condition.

 

Average Effective

     Occupancy     

 

Average

Monthly Rental

           

Project

2001

2000

 

2001

2000

           

Olympic Village Apts.

    92%

    91%

 

  $830

  $804

           

Hawthorn Ridge Apts.

    97%

    96%

 

  $809

  $809

           

Colony Place Apts.

    92%

    89%

 

  $302

  $302

           

Country Oaks Apts.

    95%

    93%

 

  $230

  $230

           

Item 3.        Legal Proceedings.

        The Registrant is not currently subject to any pending material legal proceeding.

Item 4.        Submission of Matters to a Vote of Security Holders.

        No matters were submitted to a vote of security holders.

 

 

PART II

 

Item 5.        Market for the Registrant's Common Stock and Related Security

                    Holder Matters.

        As of December 31, 2001, the number of holders of units was 1,011.

        The Registrant is a limited partnership and thus has no common stock. There is no ready market for the Units and it is not anticipated that there will be any market. Any acquisitions or dispositions of Units that have occurred have been the result of private transactions, usually between related parties, and the Registrant has no knowledge of the prices bid for or asked with respect to the Units. The General Partner has no plans to offer any services that would match prospective buyers with prospective sellers of Units.

Item 6.        Selected Financial Data.

 

                              Year Ended December 31,                              

 

2001

2000

1999

1998

1997

           

Revenue and equity in Project

  Partnerships' Operations

$   162,241

$ 200,007

$  582,499

$   197,981

$ (2,621,916)

           

Expenses

   (492,210)

  (509,105)

   (498,059)

   (535,384)

      (248,899)

           

Net (Loss)/Income

$ (329,969)

$(309,098)

$    84,440

$ (337,403)

$ (2,870,815)

           

Investment in Project

Partnerships

$      -   

$  254,246

$  487,199

$   661,318

$     976,602

           

Total Assets

$    94,197

$ 296,286

$  511,571

$1,129,425

$   1,498,463

           

Net (Loss)/Income per

partnership unit

$         (28)

$        (26)

$             7

$          (29)

$           (243)

Item 7. Management's Discussion and Analysis of Financial Condition and

Result of Operations.

The net loss for 2001 was $329,969 compared to net loss of $309,098 for 2000 and net income for 1999 of $84,440 (see Items 6 and 14(a)1). Net income for 1999 was primarily due to a distribution from the sale of the assets of Greentree Housing Limited Partnership ("Greentree") compared to the net losses for 2001 and 2000 described in the following paragraphs.

Pine West, Ltd., ("Pine West") and Rancho Vista Associates ("Rancho Vista") project partnership interests were sold August 14, 2001 and December 19, 2001, respectively. The gain on the sale of the interests is included in Gain on Sale of Project Partnerships in the Statement of Operations.

The assets of Florence Housing Associates ("Florence") and Greentree were sold on November 30, 2000 and October 15, 1999, respectively. As a result of the sales, the Registrant recorded an Investment in Project Partnerships equal to its proportionate share of the gain on the sales. Following the equity method of accounting, the Registrant was then required to reduce its investment balance by previously unrecognized losses from Florence and Greentree, which reduced the Registrant's investment in the projects back to zero. In 1999, the Registrant received a $347,596 distribution from Greentree due in large part to proceeds from the sale. The distribution is recorded in Distributions from zero-basis Project Partnerships in the Statement of Operations.

Distribution income from zero-basis Project Partnerships was $96,370 in 2001 compared to $24,489 in 2000 and $383,005 in 1999. The increase in Distributions from zero-based Project Partnerships in 2001 as compared to 2000 was mainly the result of recognizing $86,911 of distributions from Hawthorn as distribution income because the Registrant's investment balance in Hawthorn went below zero. Under the equity method, as applied to interests in Limited Liability Partnerships, once an investment balance reaches zero, distributions no longer reduce the investment account, but instead are recognized as distribution income (see Note F to the Financial Statements). Income from distributions was greater in 1999 compared to 2000 and 2001 primarily due to the $347,596 distribution from Greentree.

Equity in income of Project Partnerships was $32,323 in 2001 as compared to $173,537 in 2000 and $180,464 in 1999. Equity income decreased in 2001 due to a decrease in equity income from Hawthorn, because the investment balance had been reduced to zero (see Note F to the Financial Statements).

The Gain on Sale of Project Partnerships of $31,867 in 2001 was due to the sale of the limited partner interests of Rancho Vista Associates and Pine West, Ltd.

Expenses decreased in 2001 compared to 2000 primarily because of a decrease in operating expenses and professional fees. The decrease in professional fees was due to a $10,000 decrease in legal fees. The decrease in operating expenses was due to a $5,000 decrease in bad debts from the Project Partnerships. Expenses increased in 2000 compared to 1999 due to an increase in bad debts expense.

The accounting for an investment in a Project Partnership involves increasing and decreasing the Registrant's investment in each Project Partnership by the Registrant's share of the Project Partnership's income and loss, respectively. If losses accumulate greater than gains plus capital contributions and less distributions to date, the investment is reduced until that investment reaches zero. Losses incurred by a Project Partnership subsequent to the Registrant's investment reaching zero are not reflected in the Registrant's financial statements until such time as the Project Partnership reports net income. Losses reported from the Project Partnerships are primarily the result of depreciation expense and interest expense incurred on non-recourse government backed debt and non-recourse secondary financing loans. These losses, in and of themselves, do not accurately portray the surplus cash or excess cash (as defined by the United States Department of Housing and Urban Development ("HUD& quot;) and Farmers' Home Administration regulations) generating potential of the projects, such surplus cash being available for distribution to the partners of the Project Partnerships. The Registrant treats distributions as income, if the investment in the Project Partnership is zero, or as a return or withdrawal of capital invested in the Project Partnership, if the investment is above zero.

The Registrant is attempting to sell its assets and liquidate the Partnership. The ability to sell the Registrant's assets, i.e. the Project Partnerships, is limited by the overall market conditions in the geographic areas where the Projects operate and, potentially, by the ability of the Projects to qualify for Low Income Housing Tax Credits. For those Project Partnerships for which the Registrant's ownership interest is pledged as collateral in connection with promissory notes, the Registrant must also consider the outstanding balances of the notes and in some cases negotiate a reduced payoff on the notes. The sale of the assets will cause capital gains to be passed through to its partners as a result of negative tax bases in each of the investments from the accumulation of previous years losses.

The assets of the Registrant are illiquid. The primary source of cash to finance day-to-day operations is from distributions, if any, to the Registrant from the Project Partnerships. Due to a low volume of transactional activity, the Registrant's need for cash to finance day-to-day operations is minimal.

The distributions received from Project Partnerships in a given year is affected by regulatory restrictions and limitations and by the operations of the Project Partnerships. Operations of the Project Partnerships is, in turn, affected by several factors, among which are:

Inflation and changing economic conditions involving the management and ownership of rental real estate.

Vacancy levels, rental payment defaults and operating expenses which are all dependent on general and local economic conditions.

The need for capital additions or improvements which may limit the amount of cash available for distribution.

Shifts in these conditions could impact operating results of the Project Partnerships.

Item 7A.      Quantitative and Qualitative Disclosures About Market Risk.

        The Partnership is exposed to interest rate risk related to changes in fair value on its fixed rate debt. As of December 31, 2001, the partnership had $3,726,843 of principal and accrued interest on a fixed rate note bearing interest at 9% (See Note F to the Financial statements).

Item 8.        Financial Statements and Supplementary Data.

Financial statements of the Registrant are filed herewith (See Item 14(a)1). The supplementary financial information specified by Item 302 of Regulation S-K is not applicable.

Item 9.       Changes in and Disagreements with Accountants on Accounting and

                   Financial Disclosure.

None.

PART III

 

Item 10.          Directors and Executive Officers of the Registrant.

        The Registrant has no officers or directors. The General Partner is Gull-AGE Properties, Inc. The following is information concerning the officers and directors of the General Partner, all of which are compensated by A.G. Edwards & Sons, Inc., an affiliate of the General Partner:

Name

Position

   

Douglas L. Kelly

Director, President, Treasurer

and Secretary

   

Robert J. Herleth

Vice President and

Assistant Secretary

   

Joseph G. Porter

Vice President, Assistant Treasurer

and Assistant Secretary

        Douglas L. Kelly, age 53, is President, Secretary and Treasurer of the General Partner. Mr. Kelly succeeds Robert L. Proost who retired March 1, 2001. Mr. Kelly joined A.G. Edwards & Sons, Inc. on January 1, 1994 and serves as Director, Corporate Vice President, Corporate Secretary, Director of Law and Compliance and Chief Financial Officer. Prior to joining A.G. Edwards & Sons, Inc., Mr. Kelly was a partner in Peper, Martin, Jensen, Maichel & Hetlage, a St. Louis area law firm, where he served as outside counsel to A.G. Edwards & Sons, Inc. for eight years.

        Robert J. Herleth, age 49, is a Vice President and Assistant Secretary of the General Partner. Mr. Herleth joined A.G. Edwards & Sons, Inc. in 1980. Since then he has specialized in the areas of real estate and finance. He is also Vice President of A.G.E. Realty Corp., the Special Limited Partner, which owns other real estate properties and interests. Prior to joining A.G. Edwards & Sons, Inc., Mr. Herleth was employed by Pantheon Corporation, a St. Louis area real estate development firm.

        Joseph G. Porter, age 41, is a Vice President, Assistant Treasurer and Assistant Secretary of the General Partner. Mr. Porter manages the operations of the General Partner. Mr. Porter succeeds Eugene J. King who retired on February 28, 1999. Mr. Porter joined A.G. Edwards & Sons, Inc. in 1982 and serves as Vice President and Principal Accounting Officer.

        The General Partner does not have any standing audit, nominating or compensation committees.

Item 11.        Executive Compensation.

        Under the provisions of the Registrant's Limited Partnership Agreement, the General Partner is entitled to receive an asset management fee (an annual cumulative amount of $114,580) and a program management fee (an annual noncumulative amount up to $59,250). No such fees were paid during 2001 or 2000. The accumulated amount of these fees accrued but not paid to the General Partner at December 31, 2001 are $774,880 of asset management fees and $0 of program management fees. The ability to pay the program management fee is limited by payment of priority items as outlined in the Registrant's Limited Partnership Agreement.

        The General Partner is also to receive a fee of 1% of the gross capital proceeds generated by the Project Partnerships for services connected with the disposition of Partnership investments. This payment is limited by payment of priority items as outlined in the Registrant's Limited Partnership Agreement. In addition, the General Partner will receive any fees to which the prior General Partners would be entitled for performing services with respect to the Project Partnerships of which the Registrant is the limited partner.

        Please refer to Note C of the financial statements referenced under Item 14(a)1 for additional information.

Item 12.        Security Ownership of Certain Beneficial Owners and Management.

        The General Partner owns a 1.1% interest in the Registrant and its affiliate, A.G.E. Realty Corporation, owns a 0.10% interest in the Partnership as Special Limited Partner. As of December 31, 2001, no person was known by the Registrant to be the beneficial owner of more than a 5% interest in the Partnership.

Item 13.        Certain Relationships and Related Transactions.

        An affiliate of Gull-AGE Properties, Inc., A.G.E. Realty Corp. holds a .10% interest in the Registrant as a Special Limited Partner.

        Please refer to Item 11 for additional information.

PART IV

 

Item 14.        Exhibits, Financial Statements, Schedules and Reports on Form 8-K

(a)

The following financial statements are included:

     
     
 

1.

Financial Statements of the Registrant (filed herewith as Exhibit 1).

     
   

Independent Auditors' Report.

     
   

Balance Sheets as of December 31, 2001 and 2000.

     
   

Statements of Operations for the three years in the period ended December 31, 2001.

     
   

Statements of Changes in Partners' Deficit for the three years in the period ended December 31, 2001.

     
   

Statements of Cash Flows for the three years in the period ended December 31, 2001.

     
   

Notes to Financial Statements.

     
 

Financial Statements of Unconsolidated Limited Partnership and Independent Auditors' Report meeting requirements of significant subsidiary/investee (Exhibit 2).

   
 

No financial schedules are applicable.

   
 

Management will provide, without charge, a copy of the Registrant's annual report on Form 10-K.

   

(b)

Reports on Form 8-K:

   
 

There were no reports filed on Form 8-K for the year ended December 31, 2001.

 

 

 

 

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.

 

April 12, 2002                                               GULLEDGE REALTY INVESTORS II

                                                                                            (Registrant)

                                                                        By:    Gull-AGE Properties, Inc.

                                                                                 (General Partner)

 

 

 

                                                                        By:    /s/ Douglas L. Kelly

                                                                                 Douglas L. Kelly

                                                                                 President, Secretary,

                                                                                 Treasurer & Director

 

 

                                                                        By:    /s/ Robert J. Herleth

                                                                                 Robert J. Herleth

                                                                                 Vice President & Assistant Secretary

 

 

                                                                        By:    /s/ Joseph G. Porter

                                                                                 Joseph G. Porter

                                                                                 Vice President, Assistant Treasurer

                                                                                 & Assistant Secretary

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GULLEDGE REALTY INVESTORS II

(A Virginia Limited Partnership)

FINANCIAL STATEMENTS

FOR THE THREE YEARS ENDED DECEMBER 31, 2001

 

 

 

 

 

 

 

 

 

INDEPENDENT AUDITORS' REPORT

To the Partners of

Gulledge Realty Investors II:

We have audited the accompanying balance sheets of Gulledge Realty Investors II (a limited Partnership) (the "Partnership") as of December 31, 2001 and 2000, and the related statements of operations, changes in partners' deficit and cash flows for each of the three years in the period ended December 31, 2001. These financial statements are the responsibility of the Partnership's management. Our responsibility is to express an opinion on these financial statements based on our audits. We did not audit the financial statements of Hawthorn Housing Limited Partnership, a majority owned Limited Partnership ("the Project Partnership"), the Partnership's investment in which is accounted for by use of the equity method. The Partnership's investment in the Project Partnership's net assets of $0 and $254,246 at December 31, 2001 and 2000, respectively, and its share of Project Partnership's net income of $32,323, $173,537 and $180,464 for each of the three years in the period ended December 31, 2001 are included in the accompanying financial statements. The financial statements of the Project Partnership were audited by other auditors whose reports have been furnished to us, and our opinion, insofar as it relates to amounts included for such Project Partnership is based solely on the reports of the other auditors.

We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards 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. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits and the reports of the other auditors provide a reasonable basis for our opinion.

In our opinion, based on our audits and the reports of the other auditors, such financial statements present fairly, in all material respects, the financial position of Gulledge Realty Investors II as of December 31, 2001 and 2000, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2001 in conformity with accounting principles generally accepted in the United States of America.

 

/s/ Deloitte & Touche LLP

 

 

April 8, 2002

RBG&CO.

Independent Auditors' Report

S2100-020

To The Partners

Hawthorn Housing Limited Partnership

We have audited the accompanying balance sheet of Hawthorn Housing Limited Partnership, Project No. 071-11069, a limited partnership, as of December 31, 2001 and the related statements of profit and loss, partners' equity and cash flows for the year then ended. These financial statements are the responsibility of the Partnership's management. Our responsibility is to express an opinion on these financial statements based on our audit.

We conducted our audit in accordance with auditing standards generally accepted in the United States of America and Government Auditing Standards, issued by the Comptroller General of the United States. Those standards 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. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Hawthorn Housing Limited Partnership as of December 31, 2001 and the results of its operations and its cash flows for the year then ended in conformity with accounting principles generally accepted in the United States of America.

In accordance with Government Auditing Standards and the Consolidated Audit Guide for Audits of HUD Programs issued by the U.S. Department of Housing and Urban Development, we have also issued a report dated January 29, 2002 on our consideration of Hawthorn Housing Limited Partnership's internal control and reports dated January 29, 2002 on its compliance with specific requirements applicable to major HUD programs and specific requirements applicable to Fair Housing and Non-Discrimination. Those reports are an integral part of an audit performed in accordance with Government Auditing Standards and should be read in conjunction with this report in considering the results of our audit.

Our audit was conducted for the purpose of forming an opinion on the basic financial statements taken as a whole. The accompanying supplementary information (shown on Pages 14 through 16) is presented for purposes of additional analysis and is not a required part of the basic financial statements. Such information has been subjected to the auditing procedures applied in the audit of the financial statements and, in our opinion, is fairly stated in all material respects in relation to the financial statements taken as a whole.

/s/ Rubin, Brown, Gornstein & Company LLP

January 29, 2002

 

                                    Rubin, Brown, Gornstein & Co. LLP                                                                     230 South Bemiston Avenue

                                    Certified Public Accountants/Business Consultants                                               St. Louis, MO 63105

                                    314/727-8150 TEL                                    www.rbgco.com                                   314/727-9195 FAX

 

 

 

GULLEDGE REALTY INVESTORS II

(A Virginia Limited Partnership)

Balance Sheets

 

 

 

              December 31,             

        Assets

      2001      

      2000     

     

Cash and cash equivalents

 $     76,545

 $     14,740

Advances to Project Partnerships

        17,652

          6,751

Investment in Project Partnerships (Note F)

 

      254,246

Distributions receivable

                   

        20,549

     

        Total Assets

 $     94,197

 $   296,286

     
     
     
     

          Liabilities and Partners' Deficit

   
     

Accounts payable

 $     35,200

 $     35,200

Escrow deposit (Note D)

        10,000

 

Payable to affiliates (Note E)

      793,880

      679,300

Capital contributions payable

        50,000

        50,000

Note Payable (Note F)

   3,726,843

   3,723,543

     

        Total Liabilities

   4,615,923

   4,488,043

     
     

Partners' Deficit (Note B)

  (4,521,726)

  (4,191,757)

     

        Total Liabilities and

   

          Partners' Deficit

 $     94,197

 $   296,286

 

 

 

 

 

 

 

 

See Notes to Financial Statements.

 

 

 

GULLEDGE REALTY INVESTORS II

(A Virginia Limited Partnership)

Statements of Operations

 

 

 

            Year Ended December 31,            

       
 

     2001     

     2000     

     1999     

Revenue and equity in

     

Project Partnerships' operations:

     
       

          Interest

$      1,681

$       1,981

$    19,030

          Distributions from zero-basis

     

               Project Partnerships

      96,370

       24,489

    383,005

          Equity in income of

     

               Project Partnerships

      32,323

     173,537

    180,464

           Gain on sale of Project

     

               Partnerships

      31,867

                 

                 

       
 

    162,241

     200,007

    582,499

       

Expenses:

     
       

          Asset management fee (Note E)

    114,580

     114,580

    114,580

          Interest expense

    314,424

     314,424

    314,424

          Professional fees

      10,200

       21,926

      21,116

          Consulting fees

      44,000

       44,000

      44,000

          Operating expenses

        9,006

       14,175

        3,939

       
 

    492,210

     509,105

    498,059

       

Net (Loss)/Income

$ (329,969)

$ (309,098)

$    84,440

 

 

 

 

 

 

 

 

See Notes to Financial Statements.

 

 

 

GULLEDGE REALTY INVESTORS II

(A Virginia Limited Partnership)

Statements of Changes in Partners' Deficit

Three Years Ended December 31, 2001

 

     

Special

 
 

Total

General

Limited

Limited

         

Balances at January 1, 1999

$ (3,967,099)

$  (52,259)

$  (91,544)

$ (3,823,296)

         

     Net income for 1999

         84,440

          929

       1,604

         81,907

         

Balances at December 31, 1999

   (3,882,659)

    (51,330)

    (89,940)

   (3,741,389)

         

     Net loss for 2000

      (309,098)

      (3,400)

      (5,873)

      (299,825)

         

Balances at December 31, 2000

   (4,191,757)

    (54,730)

    (95,813)

   (4,041,214)

         

     Net loss for 2001

      (329,969)

      (3,630)

      (6,269)

      (320,070)

         

Balances at December 31, 2001

$ (4,521,726)

$  (58,360)

$(102,082)

$ (4,361,284)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See Notes to Financial Statements.

 

 

GULLEDGE REALTY INVESTORS II

(A Virginia Limited Partnership)

Statements of Cash Flows

 

 

              Year Ended December 31,             

       
 

      2001     

      2000      

      1999     

Cash Flows From Operating Activities:

     

      Net (loss)/income

$ (329,969)

$  (309,098)

$     84,440

      Adjustments to reconcile net (loss)/income to

     

      net cash from operating activities:

     

            Provision for bad debts

           600

          6,094

 

            Equity in income of Project Partnership

     (32,323)

     (173,537)

    (180,464)

            Distributions from zero-basis

     

                  Project Partnerships

     (96,370)

       (24,489)

    (383,005)

            Gain on sale of Project Partnerships

     (31,867)

   

            Change in assets and liabilities:

     

                  Advances to Project Partnerships

     (11,501)

         (3,250)

         8,039

                  Accounts payable

 

          1,700

            500

                  Escrow deposit

      10,000

   

                  Payable to affiliates

    114,580

      114,580

    (723,482)

                  Accrued interest note payable

        3,300

       (22,467)

       20,688

       

Net Cash From Operating Activities

   (373,550)

     (410,467)

 (1,173,284)

       

Cash Flows From Investing Activities:

     

      Proceeds from Sale of Project Partnerships

      31,867

   

      Distributions from all Project Partnerships

    403,488

      410,430

     737,588

       

Net Cash From Investing Activities

    435,355

      410,430

     737,588

       

Net Change In Cash and Cash Equivalents

      61,805

             (37)

    (435,696)

       

Cash and Cash Equivalents-Beginning of Year

      14,740

        14,777

     450,473

       

Cash and Cash Equivalents-End of Year

$    76,545

$      14,740

$     14,777

       
       

Cash paid for interest

$  311,124

$     336,891

$   293,736

 

 

 

 

 

See Notes to Financial Statements.

 

 

GULLEDGE REALTY INVESTORS II

(A Virginia Limited Partnership)

Notes To Financial Statements

Three Years Ended December 31, 2001

 

Note A            Summary of Significant Accounting Policies

Partnership Organization

Gulledge Realty Investors II (the "Partnership") is a limited partnership organized on December 1, 1983 under the laws of the Commonwealth of Virginia for the purpose of acquiring limited partner interests in real estate limited partnerships ("Project Partnerships"). These Project Partnerships include Colony Place Associates, Ltd. ("Colony"), Country Oaks Apartments Limited Partnership, Hawthorn Housing Limited Partnership ("Hawthorn") and Olympic Housing Limited Partnership ("Olympic"). The Project Partnerships previously included Pine West, Ltd., ("Pine West") and Rancho Vista Associates ("Rancho Vista"), which limited partner interests were sold in 2001, and Florence Housing Associates ("Florence") and Greentree Housing Limited Partnership ("Greentree"), which assets were sold in 2000 and 1999, respectively. Each of the remaining Project Partnerships is an operating real estate project which receives mortgage interest subsidies and/or rental assistance from the United States Department of Housing and Urban Development (HUD) or Farmer's Home Administration. The Registrant commenced operations in March 1984.

The Partnership owns 100% of the limited partner interests in the Project Partnerships, which represents 99%, 94.9%, 99% and 99% of the total ownership interests in Colony, Country Oaks, Hawthorn and Olympic, respectively. GULL-AGE Realty Advisors, Inc., ("GARA") an entity related to GULL-AGE Properties, Inc., ("GAP") the General Partner of the Partnership, is the General Partner or the agent for the General Partner or Special General Partner of Colony, Hawthorn, Olympic and Country Oaks. GARA owns or controls through its agency agreement .1%, .01%, .1% and .1% of Colony, Hawthorn, Olympic and Country Oaks, respectively. The remaining partnership interests of the Project Partnerships are owned by unrelated individuals or entities.

The financial statements include only those assets, liabilities, and results of operations which relate to the business of the Partnership and do not include any assets, liabilities, or operating results attributable to the partners' individual activities.

In November 1988, the General Partners (Eugene A. Gulledge, Keith A. Gulledge and The Gulledge Corporation) filed for bankruptcy. The Limited Partnership Agreement allows for the replacement of a general partner in such circumstances subject to Limited Partner approval.

 

 

In November 1990, by approval of a majority vote of the limited partnership units, GAP replaced Eugene A. Gulledge, Keith A. Gulledge and The Gulledge Corporation as the sole General Partner. GAP is not affiliated with the Gulledges or their affiliates. GAP had been performing certain administrative duties on behalf of the Gulledges since the bankruptcy filing. As General Partner, GAP will continue the operation of the Partnership in accordance with the Limited Partnership Agreement.

The Partnership is attempting to sell its assets and liquidate. The ability to sell the Partnership's assets, i.e. the Project Partnerships, is limited by the overall market conditions in the geographic areas where the Projects operate and, potentially, the ability of the Projects to qualify for Low Income Housing Tax Credits. For those Project Partnerships for which the Partnership's ownership interest is pledged as collateral in connection with promissory notes, the Partnership must also consider the outstanding balances of the notes and in some cases negotiate a reduced payoff on the notes. The sale of the assets will cause capital gains to be passed through to its partners as a result of negative tax bases in each of the investments from the accumulation of previous years losses.

Cash and Cash Equivalents

The Partnership considers interest bearing money market account balances to be cash equivalents.

Investment in Project Partnerships

The investment in Project Partnerships is accounted for using the equity method of accounting. Under the equity method, investments are reflected at cost, adjusted for the Partnership's share of the Project Partnerships' income or loss. The Partnership is under no obligation to contribute additional capital, or to lend monies necessary to fund cash flow deficiencies of the Project Partnerships, because the Partnership is a limited partner in such partnerships. The investment account for a Project Partnership will not be reduced below zero because the Partnership is not liable for Project Partnership losses in excess of such investment. Losses in subsequent years will be maintained separately for tax purposes. These losses are available to be applied toward any possible future income from these Project Partnerships. Any distributions received from the Project Partnerships subsequent to reducing the investment account to zero, will be recognized as income in the year received.

Income Taxes

No provision has been made for current or deferred income taxes since they are the responsibility of each partner. Profits (or gains) and losses of the Partnership are allocated to the partners in accordance with the partnership agreement.

Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America 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 significantly from those estimated.

Segment Reporting

The Partnership's principal line of business is investing in Project Partnerships that own and operate Projects that are financed and/or operated under federal or state housing assistance programs. Management believes that the Partnership operates in one business segment.

Derivative Instruments and Hedging Activities

Effective January 1, 2001, the Partnership adopted Statement of Financial Accounting Standards ("SFAS") No. 133, Accounting for Derivative Instruments and Hedging Activities, as amended by SFAS Nos. 137 and 138. This adoption did not have an impact on the Partnership's financial statements.

Reclassifications

Where appropriate, prior years' financial information has been reclassified to conform with the current year presentation.

 

Note B            Partners' Deficit

Profits and losses of the Partnership are allocated pro-rata to the partners in accordance with their interest as follows:

General partner (131 units)

    1.1%

Special limited partners (225 units)

    1.9

Investor limited partners (11,458 units)

  97.0

 

100.0%

Upon dissolution and termination of the Partnership, the net proceeds resulting from the sale of Partnership assets are first used to pay all debts and liabilities of the Partnership; next, to repay capital contributions of the partners less any prior cash distributions from capital proceeds; then, to the payment of a cumulative disposition fee to the General Partner, with any remaining funds allocated as follows:

General partner

    4.0%

Special limited partners

    6.0

Investor limited partners

  90.0

 

100.0%

In the event that net operating revenues, as defined, are realized during any fiscal year, an annual noncumulative program management fee of up to $59,250 is payable to the managing General Partner. The fee represents compensation for maintaining the Partnership's books, records and accounts per the Partnership agreement. The amount of the program management fee plus the asset management fee accrued each year shall not exceed .5% of invested assets, as defined in the Partnership's Limited Partnership Agreement (the "Agreement").

Upon the distribution of capital proceeds by the Partnership, the General Partner is authorized to receive a cumulative disposition fee equal to 1% of the capital proceeds generated through the sale of Project Partnerships to the extent such proceeds exceed priority payments as defined in the Agreement.

 

Note C            Reconciliation of Operations: Financial Statement Versus Income Tax Return

The financial statement (loss)/income is reconciled to income tax loss for the years ended December 31, 2001, 2000 and 1999 as follows:

 

       2001       

       2000       

       1999       

       

     Net (loss)/income per financial statements

$   (329,969)

$   (309,098)

$       84,440

        Less: equity in income of Project

     

            Partnership for financial statement

     

            purposes

       (32,323)

     (173,537)

      (180,464)

        Less: gain on sale of Project Partnerships

       (31,867)

   

        Less: distributions received from

     

            zero-basis Project Partnership

       (96,370)

       (24,489)

      (383,005)

        Add: equity in income/(losses) of

     

            Project Partnerships for tax

     

            return purposes (unaudited)

   1,335,563

   5,878,335

        (14,775)

     Net income/(loss) per income tax return

$    845,034

$ 5,371,211

$    (493,804)

Note D            Escrow Deposit

The escrow deposit represents money received related to a contract to sell Colony. Subsequent to year end, the deposit reverted to the Partnership under the terms of the contract.

Note E            Payable To Affiliates

In accordance with the Agreement, the Partnership is required to pay to the General Partner an annual asset management fee of $114,580. Amounts due in accordance with the Agreement at December 31, 2001 and 2000 are $774,880 and $660,300, respectively. The Partnership also pays annual consulting fees of $19,000 out of the distributions from Hawthorn to GAP. Amounts due for consulting fees at December 31, 2001 and 2000 are $19,000.

Note F            Project Partnerships

The Partnership's limited partner interests in Pine West and Rancho Vista were sold on August 14, 2001 and December 19, 2001, respectively. The gain on the sale of the interests are included in gain on sale of Project Partnerships in the Statement of Operations.

The assets of Florence and Greentree were sold on November 30, 2000 and October 15, 1999, respectively. As a result of the sales, the Registrant recorded an Investment in Project Partnerships equal to its proportionate share of the gain on the sales.

Note F            Project Partnerships (continued)

Following the equity method of accounting, the Registrant was then required to reduce its investment balance by previously unrecognized losses from Florence and Greentree, which reduced the Registrant's investment in the projects back to zero. In 1999, the Registrant received a $347,596 distribution from Greentree due in large part to proceeds from the sale. The distribution was recorded in Distributions from zero-basis Project Partnerships in the Statement of Operations.

The Partnership's limited partner interests in the following Project Partnerships (the "Projects") serves as collateral in connection with promissory notes issued by the Projects as described below:

 

Project Partnership

            (Debtor)               

Pomissory Note,

Including Accrued Interest

Payment Terms

     

Colony

$2,635,000

9% interest due annually.

   

Principal plus unpaid interest

   

due on November 30, 1999.

   

Note is currently in default.

     

Olympic

$9,256,000

10% interest due annually.

   

Principal plus unpaid interest

   

due on December 31, 2000.

   

Note is currently in default.

Colony's promissory note was originally due December 31, 1995, but was extended until June 30, 1997, while a sale of the project was being pursued under the Low Income Housing Preservation and Resident Homeownership Act ("LIHPRHA"). LIHPRHA was a program administered by the Department of Housing and Urban Development ("HUD"). Unfortunately, funds are no longer available under the LIHPRHA program.

The promissory note had been extended to November 30, 1999, while the general partner attempted to locate a buyer for the project. A buyer was not located before November 30, 1999. This note is currently in default. Therefore, the noteholder may demand payment and the project may revert to the noteholder at any time.

 

 

Note F             Project Partnerships (continued)

Olympic's promissory note was originally due December 31, 1995, but was extended to December 31, 2000. In addition, the interest rate on Olympic's note was reduced from 12% to 10% and payment terms were changed to allow more of Olympic's available surplus cash to be paid to the noteholder as partial payment of the annual interest due on the promissory note. This note is currently in default. The noteholder has notified Olympic of its demand for payment. Therefore, the project may revert to the noteholder at any time.

Though the Partnership's investment in these Project Partnerships is zero, the impact on future operations could be significant as distributions from Project Partnerships is the primary source of revenue for the Partnership.

Hawthorn refinanced its mortgage during 1997. Proceeds from the refinancing were used to make a partial payment on the promissory note which had come due December 31, 1996. The remaining balance of the promissory note was renegotiated. The mortgage was refinanced under HUD regulations which limit the amount of debt that can be collateralized by the project. Accordingly, HUD would not approve the mortgage refinance unless the promissory note was no longer a liability of the project. Therefore, the General Partner of the Partnership and the noteholder agreed to have the promissory note assumed by the Partnership. The promissory note is now collateralized by the Partnership's interest in Hawthorn. Principal and interest are only payable from surplus cash received by the Partnership from Hawthorn. Under the terms of the promissory note, the Partnership pays an annual consulting fee of $19,000 to GAP and $25,000 to the noteholder. The consulting fees are only payable out of distributions from Hawthorn.

The Partnership is not required to make any payments from surplus cash it receives from any other project. The promissory note plus accrued interest totaled $3,726,843 at December 31, 2001, and bears simple interest at a rate of 9%. Any principal and interest remaining unpaid on June 30, 2002, will be due upon demand. If the Partnership is unable to pay the principal and accrued interest on June 30, 2002, the interest rate on the note increases to 11% and the Project Partnership may revert to the noteholder.

 

 

 

 

 

Note F             Project Partnerships (continued)

In conjunction with assuming the liability for the promissory note, the Partnership also recorded a corresponding investment in Hawthorn. The investment account was then reduced by previously unrecorded losses of Hawthorn in accordance with the equity method of accounting. The investment account was adjusted in subsequent years by the Partnership's share of any additional income or loss from Hawthorn. This investment account was also reduced when the Partnership received distributions from Hawthorn. In 2001, the Partnership's share of income and distributions from Hawthorn were $105,970 and $373,481, respectively. Income of $32,323 was recorded as Equity in income of Project Partnerships in the Statements of Operations, prior to receipt of the distribution. The distribution was recorded as a reduction of Investment in Project Partnerships of $286,569 on the Balance Sheet and Distributions from zero-basis Project Partnerships of $86,912 in the Statement of Operations.

None of the Project Partnerships are experiencing significant operating cash flow deficiencies after adding back non-cash items such as depreciation, amortization and accrued interest on promissory notes not currently payable to the operating losses of the Project Partnerships.

Note G            Condensed Financial Data of Project Partnerships

The following is a summary of the condensed financial position and results of operations of the remaining Project Partnerships and the Project Partnerships that were disposed of in the current year which have been obtained from audited financial statements and are not covered by the accompanying independent auditors' report (dollars in thousands):

Colony Place Associates, Ltd.

Condensed Balance Sheets

 

         December 31,        

 

    2001   

    2000   

Assets:

   

             Rental Property (Net)

$      961

$   1,026

             Other Assets

        199

        145

              

$   1,160

$   1,171

     

Liabilities and Partners' Deficit:

   

             Mortgage Notes Payable

$   3,251

$   3,034

             Other Liabilities

        103

        126

             Partners' Deficit

    (2,194)

    (1,989)

              

$   1,160

$   1,171

Condensed Statements of Operations

 

   For the Year Ended December 31,   

 

   2001   

   2000   

   1999   

Revenues:

     

             Rental Income

$      386

$      372

$      339

             Interest Income

            2

            2

           2

             Other Income

          10

            3

           8

                  Total Revenue

        398

        377

       349

       

Expenses:

     

             Operating Expenses

$      329

$      343

$     307

             Financial Expenses

        208

        194

       181

             Depreciation

          66

          66

         66

                  Total Expenses

        603

        603

       554

       

Net Loss

$     (205)

$     (226)

$    (205)

 

Note G             Condensed Financial Data of Project Partnerships (continued)

Country Oaks Apartments Limited Partnership.

Condensed Balance Sheets

 

         December 31,        

 

    2001   

    2000   

Assets:

   

             Rental Property (Net)

$        70

$       102

             Other Assets

        155

         204

 

$      225

$       306

     

Liabilities and Partners' Deficit:

   

             Mortgage Notes Payable

$   1,017

$   1,021

             Other Liabilities

          58

          59

             Partners' Deficit

      (850)

       (774)

 

$     225

$      306

Condensed Statements of Operations

 

   For the Year Ended December 31,   

 

   2001   

   2000   

   1999   

Revenues:

     

             Rental Income

$      115

$      110

$     105

             Interest Income

            5

            9

           4

             Other Income

            5

            8

           6

                  Total Revenue

        125

        127

       115

       

Expenses:

     

             Operating Expenses

          84

          74

          60

             Financial Expenses

          43

          41

          33

             Depreciation

          69

          74

          74

                  Total Expenses

        196

        189

        167

       

Net Loss

$      (71)

$      (62)

$      (52)

 

 

 

Note G            Condensed Financial Data of Project Partnerships (continued)

Hawthorn Housing Limited Partnership

Condensed Balance Sheets

 

        December 31,        

 

   2001   

   2000   

Assets:

   

             Rental Property (Net)

$   3,570

$   3,798

             Other Assets

     1,436

     1,492

 

$   5,006

$   5,290

     

Liabilities and Partners' Capital:

   

             Mortgage Notes Payable

$   4,732

$   4,778

             Other Liabilities

        286

        254

             Partners' Capital

        (12)

        258

 

$   5,006

$   5,290

Condensed Statements of Operations

 

  For the Year Ended December 31,  

 

   2001   

   2000   

   1999   

Revenues:

     

             Rental Income

$   1,591

$   1,515

$   1,490

             Interest Income

          36

          40

          35

             Other Income

          29

          31

          62

                  Total Revenue

$   1,656

     1,586

     1,587

       

Expenses:

     

             Operating Expenses

        967

        818

        808

             Financial Expenses

        339

        342

        344

             Depreciation

        243

        251

        253

                  Total Expenses

     1,549

     1,411

     1,405

       

Net Income

$      107

$      175

$      182

Note G            Condensed Financial Data of Project Partnerships (continued)

Olympic Housing Limited Partnership

Condensed Balance Sheets

 

        December 31,        

 

   2001   

   2000   

Assets:

   

             Rental Property (Net)

$   6,846

$   7,129

             Other Assets

        814

        891

 

$   7,660

$   8,020

     

Liabilities and Partners' Deficit:

   

             Mortgage Notes Payable

$ 13,312

$ 12,864

             Other Liabilities

     1,188

     1,172

             Partners' Deficit

    (6,840)

    (6,016)

 

$   7,660

$   8,020

Condensed Statements of Operations

 

   For the Year Ended December 31,   

 

   2001   

   2000   

   1999   

Revenues:

     

             Rental Income

$   2,509

$   2,426

$   2,432

             Interest Income

          13

          10

          16

             Other Income

          71

        201

          51

                  Total Revenue

     2,593

     2,637

     2,499

       

Expenses:

     

             Operating Expenses

     2,226

     2,082

     1,847

             Financial Expenses

        907

        919

        927

             Depreciation

        283

        293

        300

                  Total Expenses

     3,416

     3,294

     3,074

       

Net Loss

$    (823)

$    (657)

$     (575)

 

Note G            Condensed Financial Data of Project Partnerships (continued)

Pine West, Ltd.

Condensed Balance Sheets

(Partnership Interest Sold in 2001)

 

 December 31, 2000

   

Assets:

 

             Rental Property (Net)

$     969

             Other Assets

       130

 

$   1,099

   

Liabilities and Partners' Deficit:

 

             Mortgage Notes Payable

$   1,248

             Other Liabilities

          42

             Partners' Deficit

       (191)

 

$   1,099

Condensed Statements of Operations

 

   For The Year Ended December 31,

 

   2000   

   1999   

 

Revenues:

     

             Rental Income

$      154

$      150

 

             Interest Income

            1

            5

 

             Other Income

          13

            6

 

                  Total Revenue

        168

        161

 
       

Expenses:

     

             Operating Expenses

        150

        119

 

             Financial Expenses

          31

          36

 

             Depreciation

          26

          26

 

                  Total Expenses

        207

        181

 

Net Loss

$      (39)

$      (20)

 

Note G            Condensed Financial Data of Project Partnerships (continued)

Rancho Vista Associates

Condensed Balance Sheets

(Partnership Interest Sold in 2001)

 

       December 31, 2000

     

Assets:

   

             Rental Property (Net)

$      578

 

             Other Assets

        103

 
 

$      681

 
     

Liabilities and Partners' Deficit:

   

             Mortgage Notes Payable

$      902

 

             Other Liabilities

         30

 

             Partners' Deficit

       (251)

 
 

$      681

 

Condensed Statements of Operations

 

  For The Year Ended December 31,

 

   2000   

   1999   

 

Revenues:

     

             Rental Income

$      171

$      169

 

             Interest Income

            1

            1

 

             Other Income

            2

            3

 

                  Total Revenue

$      174

$      173

 
       

Expenses:

     

             Operating Expenses

$        73

$        80

 

             Financial Expenses

          81

          80

 

             Depreciation

          45

         44

 

                 Total Expenses

$      199

$      204

 
       

Net Loss

$       (25)

$       (31)

 

 

Note G Condensed Financial Data of Project Partnerships (continued)

Combined Total of Project Partnerships

Condensed Balance Sheets

 

       December 31,         

 

   2001   

   2000   

Assets:

   

             Rental Property (Net)

$  11,447

$  13,602

             Other Assets

      2,604

      2,965

 

$  14,051

$  16,567

     

Liabilities and Partners' Deficit:

   

             Mortgage Notes Payable

$  22,312

$  23,847

             Other Liabilities

      1,635

      1,683

             Partners' Deficit

     (9,896)

     (8,963)

 

$  14,051

$  16,567

Condensed Statements of Operations

 

   For The Year Ended December 31,  

 

   2001   

   2000   

   1999   

Revenues:

     

            Rental Income

$    4,601

$    4,748

$    4,685

             Interest Income

           56

           63

           63

             Other Income

         115

         258

         136

             Total Revenue

$    4,772

$    5,069

$    4,884

       

Expenses:

     

             Operating Expenses

$    3,606

$    3,540

$    3,221

             Financial Expenses

      1,497

      1,608

      1,601

            Depreciation

         661

         755

         763

            Total Expenses

$    5,764

$    5,903

$    5,585

       

Net Loss

$      (992)

$      (834)

$      (701)