SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-Q
QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For Quarter Ended June 30, 2003 Commission File Number 0-17717
FOUNDATION REALTY FUND, LTD.
(Exact name of Registrant as specified in its charter)
Florida 59-2802896
(State or other jurisdiction of (IRS Employer ID No.)
incorporation or organization)
1100 Abernathy Road NE Building 500 Suite 700 Atlanta, GA 30328
(Address of principal executive offices) Zip Code
Registrant's Telephone Number, Including Area Code - (770) 551-0007
Indicate by check mark whether the Registrant (1) has filed all reports to be
filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the
preceeding 12 months (or 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
Number of share outstanding of each of Registrant's classes of securities.
Title of Each Class Number of Units June 30, 2003
Units of Limited Partnership 9,407
Interests: $1,000 per unit
DOCUMENT INCORPORATION BY REFERENCE
Part IV - Registration Statement S-11, File No. 33-13849
FOUNDATION REALTY FUND, LTD.
(A Florida Limited Partnership)
INDEX TO FINANCIAL STATEMENTS
Part 1- Financial Information
Page No.
Balance Sheets as of June 30, 2003 and
December 31, 2002 3
Statements of Operations-
For the Six Months Ended June 30, 2003 and 2002 4
Statements of Operations-
For the Three Months Ended June 30, 2003 and 2002 5
Statements of Partners' Equity (Deficit)-
For the Six Months Ended June 30, 2003 and 2002 6
Statements of Cash Flows-
For the Six Months Ended June 30, 2003 and 2002 7
Notes to Financial Statements 8-10
Management's Discussion and Analysis of Financial
Condition and Results of Operations 11-12
2
FOUNDATION REALTY FUND, LTD.
(A Florida Limited Partnership)
BALANCE SHEETS
ASSETS June 30, 2003 December 31, 2002
(Unaudited) (Audited)
Apartment Properties at Cost $ 13,251,885 $ 13,229,141
Less Accumulated Depreciation (5,330,009) (5,178,983)
------------ ------------
7,921,876 8,050,158
Cash and Cash Equivalents 819,608 1,144,230
Restricted Cash 190,480 92,774
Prepaid Expenses 33,504 93,764
Deferred Loan Cost (Net of Accumulated
Amortization of $126,336 and $115,342) 27,482 38,477
------------ ------------
TOTAL ASSETS $ 8,992,950 $ 9,419,403
============ ============
LIABILITIES AND PARTNERS' EQUITY (DEFICIT)
Liabilities
Note Payable $ 9,872,607 $ 9,940,331
Interest Payable 63,102 63,817
Accounts Payable 140,570 57,921
Security Deposits 39,195 42,163
Unearned Rent 15,571 106,653
------------ ------------
TOTAL LIABILITIES 10,131,045 10,210,885
------------ ------------
Partner's Equity (Deficit)
Limited Partner's Equity (Deficit)
(9,407 units outstanding @ June 30, 2003
and December 31, 2002) (1,137,514) (791,482)
General Partner's Equity (Deficit) (581) 0
------------ ------------
Total Partner's Equity (Deficit) (1,138,095) (791,482)
------------ ------------
TOTAL LIABILITIES AND PARTNER'S
EQUITY (DEFICIT) $ 8,992,950 $ 9,419,403
============ ============
3
FOUNDATION REALTY FUND, LTD.
(A Florida Limited Partnership)
STATEMENTS OF OPERATIONS
(Unaudited)
FOR THE SIX MONTHS ENDED JUNE 30
Property Operations: 2003 2002
---- ----
Rental Income $ 1,054,558 $ 927,567
Miscellaneous 37,606 78,965
----------- -----------
1,092,164 1,006,532
Expenses:
Depreciation 151,026 151,026
Payroll 155,602 128,466
Real Estate Taxes 84,540 87,258
Utilities 54,366 46,730
Repairs and Maintenance 114,955 94,947
Property Management 55,260 51,699
Landscaping 22,427 26,199
Other 65,984 52,392
----------- -----------
Total Expenses 704,160 638,717
Income from Property Operations 388,004 367,815
Interest Income 2,103 1,404
----------- -----------
390,107 369,219
Other Expenses:
Amortization 10,994 10,994
Interest Expense 379,670 384,722
General & Administrative-Affiliate 0 115
Other General & Administrative 11,072 4,326
----------- -----------
401,736 400,157
----------- -----------
Net Income (Loss) before Discontinued
Operations (11,629) (30,938)
Discontinued Operations 0 26,687
----------- -----------
Net Income (Loss) $ (11,629) $ (4,251)
=========== ===========
Allocation of Net Income (Loss) -
Limited Partners $ (11,048) $ (4,038)
General Partners (581) (213)
----------- -----------
$ (11,629) $ (4,251)
=========== ===========
Net Income (Loss) Per
Limited Partnership Unit $ (1.17) $ (.43)
=========== ===========
Number of Limited Partnership Units 9,407 9,407
=========== ===========
4
FOUNDATION REALTY FUND, LTD.
(A Florida Limited Partnership)
STATEMENTS OF OPERATIONS
(Unaudited)
FOR THE THREE MONTHS ENDED JUNE 30
Property Operations: 2003 2002
---- ----
Rental Income $ 519,578 $ 439,595
Miscellaneous 21,784 55,817
--------- ---------
541,362 495,412
Expenses:
Depreciation 75,513 75,513
Payroll 83,652 67,498
Real Estate Taxes 42,270 43,629
Utilities 25,885 22,050
Repairs and Maintenance 54,831 55,560
Property Management 27,671 25,360
Landscaping 12,657 12,664
Other 37,630 27,815
--------- ---------
Total Expenses 360,109 330,089
Income from Property Operations 181,253 165,323
Interest Income 1,490 881
--------- ---------
182,743 166,204
Other Expenses:
Amortization 5,497 5,497
Interest Expense 189,278 192,060
General & Administrative-Affiliate 0 0
Other General & Administrative 9,012 2,795
--------- ---------
203,787 200,352
--------- ---------
Net Income (Loss) before Discontinued
Operations (21,044) (34,148)
Discontinued Operations 0 (57)
--------- ---------
Net Income (Loss) $ (21,044) $ (34,205)
========= =========
Allocation of Net Income (Loss) -
Limited Partners $ (19,992) $ (32,495)
General Partners (1,052) (1,710)
--------- ---------
$ (21,044) $ (34,205)
========= =========
Net Income (Loss) Per
Limited Partnership Unit $ (2.13) $ (3.45)
========= =========
Number of Limited Partnership Units 9,407 9,407
========== =========
5
FOUNDATION REALTY FUND, LTD.
(A Florida Limited Partnership)
STATEMENTS OF PARTNERS' EQUITY (DEFICIT)
(Unaudited)
FOR THE SIX MONTHS ENDED JUNE 30, 2003 AND 2002
Limited Partners' General Partners' Total Partners'
Equity (Deficit) Equity (Deficit) Equity (Deficit)
---------------- ---------------- ----------------
Balance, December 31,
2001 $(1,835,443) $ (252,273) $(2,087,716)
Distribution to
Partners (211,658) 0 (211,658)
Net Income (Loss) (4,038) (213) (4,251)
----------- ----------- -----------
Balance, June 30,
2002 $(2,051,139) $ (252,486) $(2,303,625)
=========== =========== ===========
Balance, December 31,
2002 $ (791,482) $ 0 $ (791,482)
Distribution to
Partners (334,984) 0 (334,984)
Net Income (Loss) (11,048) (581) (11,629)
----------- ----------- -----------
Balance, June 30,
2003 $(1,137,514) $ (581) $(1,138,095)
=========== =========== ===========
6
FOUNDATION REALTY FUND, LTD.
(A Florida Limited Partnership)
STATEMENTS OF CASH FLOWS
FOR THE SIX MONTHS ENDED JUNE 30
(Unaudited)
2003 2002
---- ----
Net Cash Provided By Operating
Activities:
Net Income (Loss) $ (11,629) (4,251)
Adjustments to Reconcile Net Loss to Net
Cash Provided by Operating Activities:
Depreciation 151,026 275,112
Amortization 10,994 20,777
Changes in Operating Assets and
Liabilities:
(Increase) in Restricted Cash (97,706) (192,941)
Increase in Accounts Payable 81,935 168,199
Increase (Decrease) in Unearned Rents (91,082) 94,441
(Increase) Decrease in Prepaids 60,260 (18,252)
Increase (Decrease) in Security Deposits (2,968) 5,856
----------- -----------
Net Cash Provided by Operating
Activities 100,830 348,941
----------- -----------
Cash Flows from Investing Activities:
Improvements to Apartment Properties (22,744) (64,036)
----------- -----------
Net Cash used in Investing Activities (22,744) (64,036)
----------- -----------
Cash Flows from Financing Activities:
Payments from Notes Payable (67,724) (107,784)
Distributions to Partners (334,984) (211,658)
----------- -----------
Net Cash used by Financing Activities (402,708) (319,442)
----------- -----------
Increase (Decrease) in Cash (324,622) (34,537)
Cash and Cash Equivalents at
Beginning of Period 1,144,230 584,564
----------- -----------
Cash and Cash Equivalents at
End of Period $ 819,608 $ 550,027
=========== ===========
Supplemental Cash Flow Information:
Interest Paid $ 380,385 $ 656,738
=========== ===========
7
FOUNDATION REALTY FUND, LTD.
(A Florida Limited Partnership)
NOTES TO FINANCIAL STATEMENTS (Unaudited)
NOTE 1 - ORGANIZATION:
Foundation Realty Fund, Ltd., (the "Partnership"), a Florida Limited
Partnership, was formed April 14, 1987 under the laws of Florida. Operations
commenced on January 12, 1988. The Partnership operates two apartment
properties. The Partnership will terminate on December 31, 2020, or sooner, in
accordance with the terms of the Limited Partnership Agreement. The Partnership
has received Limited and General Partner capital contributions of $9,407,000 and
$1,000 respectively. J. Robert Love, an individual, and RJ Properties, Inc., a
wholly-owned subsidiary of Raymond James Financial, Inc. are the General
Partners and they manage and control the business of the Partnership.
Operating profits and losses are allocated 95% to the Limited Partners and 5% to
the General Partners. Cash from operations will be shared 95% by the Limited
Partners and 5% by the General Partners; however, distributions to the General
Partners are subordinated to certain preferred returns to the Limited Partners.
The Limited Partnership Agreement states that no cash from operations shall be
distributed to the General Partners in any year until Limited Partners have
received distributions in such year in an amount equal to 7% of their adjusted
capital contribution. Profit and loss and cash distributions from sales of
properties will be allocated as formulated in the Limited Partnership Agreement.
The Limited Partnership Agreement states that cash distribution from sales will
be distributed first to the General Partners until they receive 5% of aggregate
distributions of cash from operations. Cash distributions from sales will be
distributed second to each Limited Partner an equal amount to their adjusted
capital contribution plus an amount equal to an 8% per annum, cumulative but
non-compounded return. Cash distributions from sales will be distributed third
to the General Partners until they have received cumulative distributions in an
amount equal to 3% of the aggregate disposition price of properties sold by the
Partnership. Cash distributions from sales will be distributed fourth, the
balance if any, 85% to the Limited Partners and 15% to the General Partners.
NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES:
Basis of Accounting/Revenue Recognition
The Partnership utilizes the accrual basis of accounting whereby revenues and
other fees are recognized when earned and expenses are recognized as obligations
are incurred. The Partnership does not recognize revenue upon the collection of
security deposits but sets up a liability for the amount received.
Cash and Cash Equivalents
It is the Partnership's policy to include short-term investments with an
original maturity of three months or less in Cash and Cash Equivalents. These
short-term investments are comprised of money market funds, and repurchase
agreements.
8
Restricted Cash
Restricted cash includes $151,285 at June 30, 2003 and $50,611 at December 31,
2002 of cash held in escrow for the payment of real estate taxes, insurance and
capital replacement items. Restricted cash also includes $39,195 at June 30,
2003 and $42,163 at December 31, 2002 of tenant security deposits held in an
escrow account.
Income Taxes
No provisions for income taxes has been made in these financial statements, as
income taxes are a liability of the partners rather than of the Partnership.
Depreciation
The apartment buildings are being depreciated over 35 years using the
straight-line method. Furniture and fixtures are being depreciated over 8 years
using the straight-line method.
NOTE 3 - COMPENSATION, REIMBURSEMENTS AND ACCRUALS TO THE GENERAL
PARTNERS AND AFFILIATES:
The General Partners and affiliates are entitled to the following types of
compensation and reimbursement for costs and expenses incurred for the
Partnership for the six months ended June 30, 2003.
Property Management Fees $55,260
General and Administrative Costs 0
The terms of the property management agreement call for the Corporate General
Partner to receive a monthly fee of up to 5% of the monthly gross receipts from
residential property operations.
Property management fees in the amount of $9,196 are due to the Corporate
General Partner at June 30, 2003. Property management fees in the amount of
$9,000 were due to the Corporate General Partner at December 31, 2002. There
were no amounts due from related parties at June 30, 2003 or December 31, 2002.
NOTE 4 - LEASES AND APARTMENT PROPERTY:
The Partnership owns an apartment complex leased to residents under short term
operating leases. A summary of the apartment property is as follows:
June 30, 2003 December 31, 2002
------------- -----------------
Land $ 2,154,136 $ 2,154,136
Buildings 9,613,912 9,613,912
Furniture & Fixtures 1,483,837 1,461,093
----------- -----------
Apartment Properties, at Cost 13,251,885 13,229,141
Less: Accumulated
Depreciation (5,330,009) (5,178,983)
----------- -----------
$ 7,921,876 $ 8,050,158
=========== ===========
9
NOTE 5 - NOTE PAYABLE:
The note payable is secured by the apartment property.
NOTE 6 - BASIS OF PREPARATION:
The unaudited financial statements presented herein have been prepared in
accordance with the instructions to Form 10-Q and do not include all of the
information and note disclosures required by generally accepted accounting
principals. These statements should be read in conjunction with the financial
statements and notes thereto included in the Partnership's Form 10-K for the
year ended December 31, 2002. In the opinion of management, such financial
statements include all adjustments, consisting only of normal recurring
adjustments, necessary to summarize fairly the Partnership's financial position
and results of operations. The results of operations for the periods may not be
indicative of the result to be expected for the year.
NOTE 7 - SALE OF PROPERTY:
On November 27, 2002, the Partnership sold the Oakwood Village Apartments in
Atlanta, Georgia for $11,150,000. Marketing efforts continue for the sale of the
Springfield Apartments in Durham, North Carolina.
A table of the summarized operations as of June 30, 2003 and 2002 of the sold
property which are disclosed as discontinued operations follows:
2003 2002
---- ----
Total Operating Revenues $ 0 $ 806,152
Total Operating Expenses 0 (508,585)
Interest Income 0 1,136
Interest Expense 0 (272,016)
------- ---------
Net Operating Income (Loss) $ 0 $ 26,687
======= =========
NOTE 8 - OTHER MATTERS:
A solicitation of proxy was made to the limited partners during 2001. The
subject matter of the proxy involved the Corporate General Partner seeking
approval from the limited partners to sell the assets owned by the partnership
and approval to windup partnership operations. A majority of limited partners
voted to approve the sale of the partnership assets and windup the partnership
operations.
NOTE 9 - SUBSEQUENT EVENT:
On August 1, 2003, the Partnership paid distributions of $70,552 to the Limited
Partners.
10
FOUNDATION REALTY FUND, LTD.
(A Florida Limited Partnership)
Management's Discussion and Analysis of Financial Condition and Results of
Operations
Rental income for the six months ended June 30, 2003 was $1,054,558 as compared
to $927,567 for the comparable period ended June 30, 2002. Rental income for the
three-month period ended June 30, 2003 was $519,578 as compared to $439,595 for
the three-month period ended June 30, 2002. The increase in rental income for
both the three-month and six-month periods was a result of higher occupancy
levels at the Springfield Apartments in Durham, North Carolina. The increase in
occupancy brought about a reduction in the amount of rental concessions that
were given last year to halt an occupancy decline. Miscellaneous income is lower
in 2003 for both the year to date and quarterly comparisons of 2002 because of
the $21,295 one-time fee earned in 2002 for a phone and cable agreement which
the property signed with its communications provider. In addition, termination
fee income was $6,653 lower in the year to date comparison and $3,645 lower in
the quarterly comparison.
Property operating expenses increased by $65,443 from the first six months of
2002 to the first six months of 2003. Property operating expenses increased
$30,020 from the first quarter of 2002 to the first quarter of 2003. The primary
factors that led to the 2003 increase in the operating expenses include the
following. Payroll expense increased $27,136 which consisted primarily of
incentive compensation awards for the property personnel for obtaining net
operating income objectives in 2003, increase in overtime pay and a small
increase in the costs of health insurance benefits. Repair and maintenance
expenses increased $20,008. This increase is primarily attributed to spending
$10,000 for siding and wood replacement at the Springfield Apartments in Durham,
North Carolina in 2003 and $6,000 for roof replacements at the same community.
Interest expense decreased from $384,722 for the six months ended June 30, 2002
to $379,670 for the six months ended June 30, 2003. This decrease in interest
expense is a result of a lower principal loan balance on the partnership's
conventional amortizing loan.
The net loss before discontinued operations for the six months ended June 30,
2003 was $11,629 or $1.17 per Limited Partnership Unit outstanding as compared
to loss of $30,938 or $3.12 per Limited Partnership Unit for the comparable
period ended June 30, 2002. The $19,309 decrease in net loss was primarily a
result of a increase in property operating expenses of $65,443 and general and
administrative expenses of approximately $6,746 as described above offset by
increased rental and miscellaneous income of $85,632
11
Liquidity and Capital Resources
In management's opinion, working capital reserves and liquidity from property
operations are sufficient to meet the short-term operating needs of the
Partnership. The sole long-term commitment of the Partnership is the Springfield
mortgage payable which has a balloon payment due November 2004. Management plans
to meet this commitment through a property sale or through approaching the
lender to refinance the Partnership mortgage. We are currently in the process of
marketing the Springfield Apartments for sale. If an offer at an acceptable
price is received, it is probable that we will sell the property. Capital
expenditures for any material commitments, should they occur, will be funded
from either working capital reserves or proceeds earned from property
operations.
Cash provided by operating activities decreased by $248,111 for the six-month
period ended June 30, 2003 as compared to the six-month period ended June 30,
2002. The decrease was caused primarily as a result of the sale of the Oakwood
Village Apartments in November 2002. 2003 depreciation and amortization expense
were $133,869 lower as a result of depreciating and amortizing one property's
assets verse two. The change in the accounts payable balance of $86,264 was a
result of only accruing bills for the Springfield Apartments. The final factor
contributing as a significant decrease in cash flow from operating activities
was a $185,523 change in prepaid tenant rents. These decrease factors were
offset by an $78,512 decrease in prepaid expenses and a $95,235 smaller change
to the restricted cash balance.
Cash used by investing activities totaled $22,744 at June 30, 2003 as compared
to $64,036 at June 30, 2002. The $41,292 decrease for the six-month period ended
June 30, 2003 is primarily attributable to fewer carpets being purchased in 2003
verse 2002.
Cash used by financing activities increased by $83,266 from the six-month period
ended June 30, 2002 when compared to the six-month period ended June 30, 2003.
The increase is attributed to a $236,210 cash distribution relating to the sale
of the Oakwood Village Apartments in January 2003 offset by a $40,060 decrease
in principal payments on the mortgage as a result of the Oakwood Village
mortgage payoff in late 2002 coupled with a $112,884 decrease in operating cash
distributions made during the first six months of 2003 verse the first six
months of 2002.
12
SIGNATURES
Pursuant to the requirements of the Securities and Exchange Act of 1934, the
report has been signed by the following persons on behalf of the Registrant and
in the capacities and on the date indicated.
FOUNDATION REALTY FUND, LTD.
A Florida Limited Partnership
By: RJ PROPERTIES, INC. a General Partner
8/08/03 /s/J. Robert Love
------- -----------------------------
Date J. Robert Love - President
8/08/03 /s/Alan G. Lee
------- ---------------------------------
Date Alan G. Lee - Assistant Secretary
13
CERTIFICATION
-------------
I John R. Luckett certify that:
1. I have reviewed this quarterly report on Form 10-Q of Foundation Realty
Fund, Ltd.;
2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this quarterly report;
3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly represent in all
material respects the financial condition, results of operations and cash
flows of the registrant as of, and for, the periods presented in this
quarterly report;
4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have;
a) designed such disclosures controls and procedures to ensure that material
information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities,
particularly during the period in which this quarterly report is being
prepared;
b) evaluated the effectiveness of the registrant's disclosure controls
and procedures as of the date within 90 days prior to the filing date
of this quarterly report (the "Evaluation Date"); and
c) presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on our
evaluation as of the Evaluation Date;
5. The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent function);
a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to
record, process, summarize and report financial data and have
identified for the registrant's auditors any material weaknesses in
internal controls; and
14
b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal
controls; and
6. The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal
controls subsequent to the date of our most recent evaluation, including
any corrective actions with regard to significant deficiencies and material
weaknesses.
August 8, 2003
Simpson Property Group - Submanager
/s/John R. Luckett
- ------------------
John R. Luckett
Vice President - Finance
15
CERTIFICATION
-------------
I J. Robert Love certify that:
1. I have reviewed this quarterly report on Form 10-Q of Foundation Realty
Fund, Ltd.;
2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this quarterly report;
3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly represent in all
material respects the financial condition, results of operations and cash
flows of the registrant as of, and for, the periods presented in this
quarterly report;
4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have;
a) designed such disclosures controls and procedures to ensure that
material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this quarterly
report is being prepared;
b) evaluated the effectiveness of the registrant's disclosure controls
and procedures as of the date within 90 days prior to the filing date
of this quarterly report (the "Evaluation Date"); and
c) presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on our
evaluation as of the Evaluation Date;
5. The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent function);
a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to
record, process, summarize and report financial data and have
identified for the registrant's auditors any material weaknesses in
internal controls; and
b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal
controls; and
16
6. The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal
controls subsequent to the date of our most recent evaluation, including
any corrective actions with regard to significant deficiencies and material
weaknesses.
August 8, 2003
RJ Properties, Inc. - Managing General Partner
/s/J. Robert Love
- -----------------
J. Robert Love
President