Back to GetFilings.com



UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-K

[X] Annual Report Pursuant to Section 13 or 15(d)

of the Securities and Exchange Act of 1934

 

For the fiscal year ended: December 31, 2001

 

Commission File Number: 33-4682

 

CAPITAL BUILDERS DEVELOPMENT PROPERTIES II,

A CALIFORNIA LIMITED PARTNERSHIP

(Exact name of registrant as specified in its charter)

 

California (State or other jurisdiction of incorporation or organization)

 

77-0111643 (I.R.S. Employer Identification No.)

 

1130 Iron Point Road, Suite 170, Folsom, California 95630

(Address of principal executive offices) Zip Code

 

Registrant's telephone number, including area code:

(916) 353-0500

 

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

 

Securities registered pursuant to Section 12(g) of the Act:

Limited Partnership Units

 

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 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. X Yes No

As of December 31, 2001 the aggregate Limited Partnership Units held by nonaffiliates of the registrant was 23,030. There is no market for the Units.

Documents Incorporated by Reference

Limited Partnership Agreement dated February 6, 1986, filed as Exhibit 3.3, and the Amendment to the Limited Partnership Agreement dated May 22, 1986 filed as Exhibit 3.4 to Registration Statement No. 33-4682 of Capital Builders Development Properties II, A California Limited Partnership, are hereby incorporated by reference into Part IV of this Form 10K.

Forward-Looking Statements

When used in this annual report, the words "believes," "anticipates" and similar expressions are intended to identify forward-looking statements. Such statements are subject to certain risks and uncertainties which could cause actual results to differ materially from those projected, including, but not limited to, those set forth in the sections entitled "Potential Factors Affecting Future Operating Results" and "Qualitative and Quantitative Disclosures About Market Risks" below. Readers are cautioned not to place undue reliance on these forward-looking statements which speak only as of the case hereof. The Partnership undertakes no obligation to publicly release the result of any revisions to these forward-looking statements which may be made to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.

 

PART I

ITEM 1. BUSINESS

(a) General Development of Business

Capital Builders Development Properties II (the "Partnership") is a publicly held limited partnership organized under the provisions of the California Revised Limited Partnership Act pursuant to the Limited Partnership Agreement dated February 6, 1986, as amended (the "Agreement"). The Partnership commenced on May 22, 1986 and shall continue in full force and be effective until December 31, 2021 unless dissolved sooner by certain events as described in the Agreement. The Managing General Partner is Capital Builders, Inc., a California Corporation (CB). The Associate General Partners are the sole shareholder, President and Director of CB, and two founders of CB.

On October 6, 1986 the Partnership sold 2,407 Limited Partnership Units for a total of $1,203,500. From October 6, 1986, through May 21, 1988, the Partnership sold an additional 20,623 Units for a total of 23,030 Units. On May 21, 1988, the Partnership was closed to capital raising activity with a total of $11,515,000 proceeds raised from the offering. The General Partners have contributed capital in the amount of $1,000 to the Partnership for a 1% interest in the profits, losses, tax credits and distributions of the Partnership.

(b) Financial Information about Industry Segments

The Partnership is in the business of real estate development and is not a significant factor in its industry. The Partnership's investment properties are located near major urban areas and, accordingly, compete not only with similar properties in their immediate areas but with hundreds of properties throughout the urban areas. Such competition is primarily on the basis of locations, rents, services and amenities. In addition, the Partnership competes with significant numbers of individuals and organizations (including similar partnerships, real estate investment trusts and financial institutions) with respect to the purchase and sale of land, primarily on the basis of the prices and terms of such transactions.

(c) Narrative Description of the Business

The Partnership's business objective is to complete the development of its existing land with light industrial and office buildings for lease and eventual sale. The primary investment objective of the Partnership is to realize capital appreciation from the sale of the Properties developed by it some three to five years after such Properties have been placed in service. A secondary investment objective is to generate cash from the leasing of Partnership Properties pending their sale for distribution to the Limited Partners, although it is not presently anticipated that the amount of such cash available for distribution to the Limited Partners will be significant. Since the Partnership has not sold its investment properties, it has not achieved its investment goals as yet. Although investor returns cannot be accurately determined until the investment properties are sold, due to the additional time required to lease up the investment properties, the decline in real estate values during th e recession of the early 90's, and although the real estate market has shown recovery from that recession, it is anticipated that ultimate returns will be less than initially projected. Funds obtained by the Partnership from the sale of Limited Partnership Units were used to acquire equity interest in one piece of land for development and a 40% equity interest in another for development in accordance with its investment objective.

On April 10, 1987, the Partnership entered into a joint venture called Capital Builders Roseville Venture ("JV") with Capital Builders Development Properties ("CBDP"), a California limited partnership. The Partnership and CBDP are affiliates as they have the same General Partner, but there are no direct transactions between the respective Partnerships. The Partnership contributed $900,000 resulting in a 40% interest in the profits, losses and cash distributions of the JV. CB, the Managing General Partner of the Partnership, had the same rights and obligations with respect to the JV's operations and management as it could exercise as Managing General Partner of the Partnership. The JV was dissolved as of May 1, 1997 when the Partnership purchased the remaining 60% interest in the JV.

The acquisition of the real estate is consistent with the Partnership objectives which are to acquire, develop, hold, maintain, lease, sell, or otherwise dispose of real property within the Western United States (including the states of California, Oregon, Washington, Arizona, Nevada, New Mexico, Utah, Colorado, Hawaii, and Alaska), including without limitation, the acquisition of undeveloped land for development and construction of research and development, light industrial, commercial/retail, or office buildings thereon, and the acquisition of partially completed commercial real property developments for completion of development.

Although the Associate General Partners, Officers, and Directors of the Managing General Partners are experienced in real property operation and management, they also may utilize independent advisors, agents, and workers, in addition to the Partnership employees, to assist them in the operation, leasing, maintenance and improvement of the Partnership's properties.

The Partnership has no full time employees but is managed by CB, the Managing General Partner.

ITEM 2. PROPERTIES

The Partnership owns 100% equity interest in two properties, Highlands 80 Commerce Center ("H80") and Capital Professional Center ("CPC"). H80 is a three phase development. Phase I is a 109,083 square foot office/industrial project consisting of five multi-tenant buildings. Phase II consists of approximately 45,777 square feet of two, one-story light industrial/office space buildings and Phase III will consist of one, 27,664 square foot, two-story office building. Phase III's building is scheduled to be completed and placed into service during the first quarter of 2002. There are currently no leases signed for this building's space.

CPC is a 40,465 square foot office project consisting of two multi-tenant buildings which are completely developed and have achieved a stabilized occupancy.

Additional information about the individual properties follows:

   

H80

CPC

Ownership Percentage:

 

100%

100%

Acquisition Date:

 

April 30, 1987

Apr 10, 1987 - 40% Ownership

     

May 1, 1997 - 60% Ownership

       

Location:

 

North Highlands, California

Roseville, California

       

Present Monthly

     

Effective Average

     

Base Rent Per Square Foot:

 

$1.03

$1.77

       

Square Footage Mix:

     

Office

 

21,967

40,465

Industrial

 

132,893

 
       

Leased Occupancy at December 31:

     
 

2001

84%

100%

 

2000

83%

100%

 

1999

80%

100%

 

1998

68%

91%

 

1997

75%

100%

       

Current Year Depreciation:

 

$417,056

$97,824

       

Method of Depreciation:

 

Straight Line

Straight Line

       

Depreciation Life:

 

40 Years

40 Years

   

Bldg. Improvements

Bldg. Improvements

 

Life of Lease

Life of Lease

   

Tenant Improvements

Tenant Improvements

       

Total cost:

 

$12,342,399

$4,742,539

       

Encumbrances:

 

$7,182,351

$4,144,755

Tenants occupying more than 10% of square footage and nature of business:

Netswork, Inc.

Coldwell Banker (Residential Real Estate Brokerage),

First American Title Ins. Co.,

Martin, Rivett & Olson, Inc.

 

H80 and CPC are subject to encumbrances which are more fully described under Note 4 of the Partnership's financial statements included under Item 8 which is incorporated herein by reference.

Both properties are being leased to a wide variety of tenants in a diversity of industries. Leases are typically three to five years in term and provide for free rent periods, at inception, equal to approximately one month per three years of lease term. Some leases contain options to extend the term of the lease.

The Partnership's investment properties are located in major urban areas and, therefore, must compete with properties of greater and lesser quality. Such competition is based primarily on rent, location, services and amenities. The properties are suitable for their current and anticipated use.

ITEM 3. LEGAL PROCEEDINGS

NONE

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

NONE

PART II

ITEM 5. MARKET FOR REGISTRANT'S LIMITED PARTNERSHIP INTERESTS AND RELATED SECURITY HOLDER MATTERS

There is no public trading market for the Partnership's Limited Partnership Units and it is not anticipated that a public trading market will develop. Furthermore, the Partnership Agreement prohibits Limited Partners from transferring Limited Partnership Interests if such transfers would result in the dissolution of the Partnership for tax purposes under Section 708 of the Internal Revenue Code.

As of December 31, 2001, there were 1,546 holders and 23,030 Limited Partnership Units outstanding.

ITEM 6. SELECTED FINANCIAL DATA

The following constitutes a summary of selected financial data for the following periods (000's omitted except net loss per Limited Partnership Unit):

 

2001

2000

1999

1998

1997

Revenues

$2,678

$2,414

$2,145

$1,985

$1,728

Net Loss

($74)

($102)

($247)

($323)

($217)

Net Loss per Limited Partnership Unit

($3.19)

($4.37)

($10.63)

($13.90)

($9.33)

Total Assets

$14,983

$13,626

$12,808

$12,799

$13,077

Notes and Loans Payable

$11,327

$10,251

$9,313

$9,094

$8,950

(See ITEM 8 - FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA)

 

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

Liquidity and Capital Resources

The Partnership commenced operations on May 22, 1986 upon the sale of the minimum number of Limited Partnership Units. The Partnership's initial source of cash was from the sale of Limited Partnership Units. Through the offering of Units, the Partnership raised $11,515,000 (represented by 23,030 Limited Partnership Units). Cash generated from the sale of Limited Partnership Units was used to acquire land and for the development of a mixed use commercial project and a 40% interest in a commercial office project. In May 1997, the remaining 60% interest in the project was acquired.

The Partnership's primary current sources of cash are from cash balances, property rental income and construction financing for Phase II and Phase III improvements. As of December 31, 2001, the Partnership had $399,514 in cash and $1,680,016 in available construction loan draws for Highlands 80 Phase II and Phase III. It is the Partnership's investment goal to utilize existing capital resources for continued leasing operations (tenant improvements and leasing commissions) and further development of Highlands 80 Phase III. Both of the Partnership's projects have achieved occupancy and rental rates sufficient to meet its expected current and future debt service obligations.

The Partnership's scheduled principal and interest payments during 2002, 2003, 2004, 2005 and 2006 are $7,315,624, $1,169,460, $387,996, $387,996 and $3,900,355, respectively. The scheduled interest payments assume fixed rates of interest of 8.95% and 7.97% for fixed rate debt and a variable interest rate of 5.4% (effective as of December 31, 2001) for a variable rate debt.

During the year ended December 31, 2001, the Partnership expended $2,227,743 on improvements for both its properties. These improvements consisted of the construction of Highlands 80 Phase III (a 27,663 sq. foot office building), lobby and common area upgrades at Capital Professional Center, and tenant improvements for both of the Partnership's properties. The Partnership funded these improvements with $833,000 of cash reserves, $1,225,804 from construction loan proceeds, and $168,939 from cash from operations. The Partnership's remaining cash provided from operations ($175,341) was utilized to pay scheduled principal payments on its permanent loans and loan fees incurred to extend loans.

The Partnership will continue to incur improvement costs as the Phase III building is completed and as Highlands 80 is leased up. The total projected building and tenant improvement costs expected to be incurred during 2002 are estimated to be $1,680,000. These costs will be funded with construction loan draws.

Management anticipates cash provided from operations to continue to improve in future quarters with the additional lease-up of the Highlands 80 Phase III. The Partnership's properties' occupancy rates as of December 31, 2001 are 84% for Highlands 80 and 100% for Capital Professional Center.

During the year ended December 31, 2001, the Partnership paid $131,105 in management fees to its Managing General Partner. Management fees are classified on the Statements of Operations as an Operating Expense. The General Partner is currently charging 5% of collected revenue.

The Partnership's ability to maintain or improve cash flow is dependent upon its ability to maintain and improve the occupancy of its investment properties. Management believes the Partnership's financial resources should be adequate to meet 2002's obligations and no adverse change in liquidity is foreseen. The Partnership's properties' current market values are in excess of its total liabilities.

The Partnership's Highlands 80 Phase I mini-permanent and Phase II construction loans will become due during the fourth quarter of 2002. The properties secured by these loans currently have sufficient value and cash flow to either refinance on a short term or long-term basis. Management is currently evaluating strategies regarding the possible refinance or sale of these properties. Although no refinancing agreement has been executed, Partnership Management is currently discussing refinance options with their current lender and Partnership Management is confident that the debt will be refinanced as the property's cash flows and occupancy rates support such refinancing. Partnership Management has historically been successful in refinancing loan obligations if required.

Critical Accounting Policies and Estimates

The Partnership's discussion and analysis of its financial condition and results of operations are based upon the Partnership's financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of financial statements requires Partnership Management to make estimates and judgments that effect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an on-going basis, Partnership Management evaluates its estimates, including those related to long lived assets, accounts receivable, deferred revenue, and contingencies and litigation. Additionally, on an on-going basis Partnership Management also evaluates the debt obligations of the Partnership and evaluates the Partnership's ability to satisfy these obligations. Partnership Management bases its estimates on current information, historical experience and or various other assum ptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the recognition of revenue that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.

The Partnership believes the following critical accounting policy affects its more significant judgments and estimates used in the preparation of its financial statements:

Valuation of Investment Property (Long-Lived Assets):

Investment property is evaluated for impairment on a continual basis based on the property's occupancy levels, annual cash flows, and projected cash flows based on the rental market and other factors including prospective new tenants.

Debt Obligations:

Partnership management also believes that the evaluation of the Partnership's debt obligations and the Partnership's ability to satisfy these obligations is critical in the preparation of its financial statements.

Partnership Management evaluates the debt obligations of the Partnership continually and determines the Partnership's ability to satisfy debt obligations through either refinancing, repayment, or various other strategic methods including potential sale of the property.

Results of Operations

2001 vs 2000

During the year ended December 31, 2001 as compared to December 31, 2000, the Partnership's total revenues increased by $263,942 (10.9%), while its expenses increased by $236,562 (9.4%), resulting in a change in net loss to $74,284 from $101,664.

The increase in revenue is primarily due to an increase in occupancy for Highlands 80 during the year and rent increases at Capital Professional Center. Highlands 80 maintained an average occupancy of 90% during 2001, but during the fourth quarter lost a 9,900 square foot tenant, bringing its year-end occupancy down to 84%.

Expenses increased for the year ended December 31, 2001, as compared to December 31, 2000, primarily due to the net effect of:

a) $79,722 (18.2%) increase in operating expenses due to an increase in property management salaries related to an increase in occupancy at Highlands 80, supervision costs for the refurbishing of Capital Professional Center's lobbies, and general wage increases ($47,850); an increase in property management fees due to increases in Highlands 80 occupancy and in rental rates at both H80 and CPC ($15,470); an increase in general liability insurance costs ($8,732); and an increase in utility costs ($7,670);

b) $106,296 (33.9%) increase in non-capitalized repairs and maintenance due to the refurbishment of Capital Professional Center's lobbies and building exteriors, plus minor repairs for suite turnovers at various H80 and CPC suites;

c) $40,891 (4.8%) decrease in interest due to large interest rate drops on Highlands 80's variable interest rate loans;

d) $20,597 (11.4%) increase in general and administrative due to an increase in administrative costs associated with additional reporting requirements by the SEC and IRS, an increase in audit fees, and administrative costs associated with the development of Phase III; and

e) $69,279 (12%) increase in depreciation due to additional amortized costs for Highlands 80 tenant improvements.

2000 vs 1999

During the year ended December 31, 2000 as compared to December 31, 1999, the Partnership's total revenues increased by $268,276 (12.5%), while its expenses also increased by $122,690 (5.1%), resulting in a decrease in net loss of $145,586 (58.9%).

The increase in revenue is primarily due to an increase in occupancy for Highlands 80 ($185,914) and rent increases at Capital Professional Center ($78,083).

Expenses increased for the year ended December 31, 2000, as compared to December 31, 1999, due to the net effect of:

a) $15,461 (3.7%) increase in operating expenses due to general inflation for utility costs.

b) $14,680 (4.9%) increase in repairs and maintenance due to suite turnover costs incurred for lease renewals at Highlands 80;

c) $11,790 (8.1%) increase in property taxes primarily due to the additional buildout of Highlands 80 tenant improvements;

d) $44,978 (5.6%) increase in interest due to loan costs associated with Highlands 80 and Phase II tenant improvement loan draws;

e) $4,037 (2.3%) increase in general and administrative due to general cost/wage inflation; and

f) $31,744 (5.8%) increase in amortization and depreciation due to an increase in amortized loan fees related to the Highlands 80 Phase II loan extensions.

ITEM 7a. - QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISKS

The Partnership does not have a material market risk due to financial instruments held by the Partnership. The Partnership's only variable rate instrument consists of two construction loans in the amounts of $1,863,759 and 776,225 at December 31, 2001 and $1,414,180 and -0- at December 31, 2000.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

 

 

 

   

Page Number

INDEPENDENT AUDITORS' REPORT

11

     

FINANCIAL STATEMENTS

 
 

BALANCE SHEETS
AS OF DECEMBER 31, 2001 AND 2000

12

 

   

STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 2001, 2000, AND 1999

13

 

 

 

STATEMENTS OF PARTNERS' EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2001, 2000, AND 1999

14

 

 

 

STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2001, 2000, AND 1999

15

     
 

NOTES TO FINANCIAL STATEMENTS

16-23

   

SUPPLEMENTAL SCHEDULES

 
 

SCHEDULE III
REAL ESTATE AND ACCUMULATED DEPRECIATION

28

     

Financial schedules not included have been omitted because of the absence of conditions under which they are required or because the information is included elsewhere in this report.

 

 

Independent Auditors' Report

 

The Partners

Capital Builders Development Properties II:

We have audited the accompanying balance sheets of Capital Builders Development Properties II, a California Limited Partnership, as of December 31, 2001 and 2000, and the related statements of operations, partners' equity and cash flows for each of the years in the three-year period ended December 31, 2001. In connection with our audits of the financial statements, we also have audited the financial statement schedule as listed in the accompanying index. These financial statements and financial statement schedule are the responsibility of the partnership's management. Our responsibility is to express an opinion on these financial statements and financial statement schedule based on our audits.

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 provide 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 Capital Builders Development Properties II as of December 31, 2001 and 2000, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2001 in conformity with accounting principles generally accepted in the United States of America. Also in our opinion, the related financial statement schedule, when considered in relation to the basic financial statements taken as a whole, presents fairly, in all material respects, the information set forth therein.

 

 

 

Sacramento, California KPMG LLP

February 1, 2002

 

 

PART 1 - FINANCIAL INFORMATION

Capital Builders Development Properties II

(A California Limited Partnership)

BALANCE SHEETS

December 31,

December 31,

2001

2000

ASSETS

Cash

$399,514

$1,232,514

Accounts receivable, net

290,857

177,630

Investment property, at cost, net of accumulated depreciation of $3,149,455

and $2,648,467 at December 31, 2001 and 2000, respectively

13,935,483

11,907,910

Lease commissions, net of accumulated amortization of $240,236 and $198,454 at

December 31, 2001 and 2000, respectively

240,294

167,767

Other assets, net of accumulated

Amortization of $141,852 and $115,668 at

December 31, 2001 and 2000, respectively

116,659

140,547

Total assets

$14,982,807

$13,626,368

LIABILITIES AND PARTNERS' EQUITY

Notes payable

$11,327,106

$10,250,908

Accounts payable and accrued liabilities

356,871

30,058

Tenant deposits

140,001

112,289

Total liabilities

11,823,978

10,393,255

Commitments and contingencies

Partners' Equity:

General Partners

(64,243)

(63,500)

Limited Partners

3,223,072

3,296,613

Total Partners' equity

3,158,829

3,233,113

Total liabilities and Partners' equity

$14,982,807

$13,626,368

See accompanying notes to the financial statements.

 

 

Capital Builders Development Properties II

(A California Limited Partnership)

STATEMENTS OF OPERATIONS

YEARS ENDED DECEMBER 31,

2001

2000

1999

Revenues

Rental and other income

$2,648,296

$2,398,711

$2,134,714

Interest income

29,289

14,932

10,653

Total revenues

2,677,585

2,413,643

2,145,367

Expenses

Operating expenses

517,353

437,631

422,170

Repairs and maintenance

419,622

313,326

298,646

Property taxes

158,245

156,686

144,896

Interest

806,991

847,882

802,904

General and administrative

202,006

181,409

177,372

Depreciation and amortization

647,652

578,373

546,629

Total expenses

2,751,869

2,515,307

2,392,617

Net loss

(74,284)

(101,664)

(247,250)

Allocated to General Partners

(743)

(1,017)

(2,473)

Allocated to Limited Partners

($73,541)

($100,647)

($244,777)

Net loss per Limited Partnership Unit

($3.19)

($4.37)

($10.63)

Average Units outstanding

23,030

23,030

23,030

See accompanying notes to the financial statements.

 

 

Capital Builders Development Properties II

(A California Limited Partnership)

STATEMENTS OF PARTNERS' EQUITY

YEARS ENDED DECEMBER 31, 2001, 2000 AND 1999

General Partners

Limited Partners

Total Partners' Equity

Balance at December 31, 1998

($60,010)

$3,642,037

$3,582,027

 

Net Loss

(2,473)

(244,777)

(247,250)

Balance at December 31, 1999

(62,483)

3,397,260

3,334,777

 

Net loss

(1,017)

(100,647)

(101,664)

Balance at December 31, 2000

(63,500)

3,296,613

3,233,113

 

Net Loss

(743)

(73,541)

(74,284)

Balance at December 31, 2001

($64,243)

$3,223,072

$3,158,829

 

See accompanying notes to the financial statements.

 

 

Capital Builders Development Properties II

(A California Limited Partnership)

STATEMENTS OF CASH FLOWS

YEARS ENDED DECEMBER 31,

2001

2000

1999

Cash flows from operating activities:

Net loss

($74,284)

($101,664)

($247,250)

Adjustments to reconcile net loss to cash flow provided by operating activities:

Depreciation and amortization

647,652

578,373

546,629

Changes in operating assets and liabilities:

Increase in accounts receivable

(113,227)

(33,047)

(13,708)

Increase in leasing commissions

(155,693)

(71,905)

(86,307)

Decrease (Increase) in other assets

17

1,260

(33,064)

Increase (Decrease) in accounts payable and

accrued liabilities

12,103

(15,987)

17,443

Increase (Decrease) in tenant deposits

27,712

(2,324)

19,520

Net cash provided by operating activities

344,280

354,706

203,263

Cash flows from investing activities:

Improvements to investment properties

(2,227,743)

(159,561)

(494,303)

Net cash used in investing activities

(2,227,743)

(159,561)

(494,303)

Cash flows from financing activities:

Proceeds from issuance of debt

1,225,804

1,074,407

352,123

Payments of debt

(149,606)

(136,433)

(132,706)

Payments of loan fees

(25,735)

(116,874)

- - - - -

Net cash provided by financing activities

1,050,463

821,100

219,417

Net (decrease) increase in cash

(833,000)

1,016,245

(71,623)

Cash, beginning of year

1,232,514

216,269

287,892

Cash, end of year

$399,514

$1,232,514

$216,269

Cash paid for Interest, net of interest capitalized

$806,991

$847,882

$802,904

Non cash financing activity:

Refinance of mini-permanent

loan with mortgage loan

- - - - -

$3,249,992

- - - - -

Non cash investing activit:

Capital improvements financed through accounts payable

and accrued liabilities

$314,710

- - - - -

- - - - -

See accompanying notes to the financial statements.

 

 

Capital Builders Development Properties II

(A California Limited Partnership)

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2001, 2000 AND 1999

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND

ORGANIZATION

A summary of the significant accounting policies applied in the preparation of the accompanying financial statements follows:

Basis of Accounting

The financial statements of Capital Builders Development Properties II (The "Partnership") are prepared on the accrual basis of accounting and therefore revenue is recorded as earned and costs and expenses are recorded as incurred.

Organization

Capital Builders Development Properties II, a California Limited Partnership, is owned under the laws of the State of California. The Managing General Partner is Capital Builders, Inc., a California corporation (CB).

The Partnership is in the business of real estate development and is not a significant factor in its industry. The Partnership's investment properties are located near major urban areas and, accordingly, compete not only with similar properties in their immediate areas but with hundreds of properties throughout the urban areas. Such competition is primarily on the basis of locations, rents, services and amenities. In addition, the Partnership competes with significant numbers of individuals and organizations (including similar companies, real estate investment trusts and financial institutions) with respect to the purchase and sale of land, primarily on the basis of the prices and terms of such transactions.

Investment Properties

Long-lived assets and certain identifiable intangibles are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to future net cash flows expected to be generated by the asset. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceed the fair value of the assets. Assets to be disposed of are reported at the lower of the carrying amount or fair value less costs to sell.

The Partnership's investment property consists of commercial land, buildings and leasehold improvements that are carried net of accumulated depreciation. Depreciation is provided for in amounts sufficient to relate the cost of depreciable assets to operations over their estimated service lives of three to forty years. The straight-line method of depreciation is followed for financial reporting purposes.

Other Assets

Included in other assets are loan fees. Loan fees are amortized over the life of the related note.

Lease Commissions

Lease commissions are costs associated with obtaining leases with terms in excess of one year. The Partnership capitalizes these costs and amortizes them on a straight line basis over their related lease term.

Income Taxes

The Partnership has no provision for income taxes since all income or losses are reported separately on the individual Partners' tax returns.

Revenue Recognition

Rental income is recognized on a straight-line basis over the life of the lease, which may differ from the scheduled rental payments.

Net Loss per Limited Partnership Unit

The net loss per Limited Partnership Unit is computed based on the weighted average number of Units outstanding of 23,030 during the years ending December 31, 2001 , 2000 and 1999.

Statement of Cash Flows

For purposes of the statement of cash flows, the Partnership considers all short-term investments with a maturity, at date of purchase, of three months or less to be cash equivalents.

Use of Estimates

The preparation of financial statements requires Partnership Management to make estimates and judgments that effect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an on-going basis, Partnership Management evaluates its estimates, including those related to long lived assets, accounts receivable, and contingencies and litigation. Partnership Management bases its estimates on current information, historical experience and or various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the recognition of revenue that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.

 

NOTE 2 - RELATED PARTY EXPENSE REIMBURSEMENT AND FEE ARRANGEMENT

The Managing General Partner (Capital Builders, Inc.) and the Associate General Partners are entitled to reimbursement of expenses incurred on behalf of the Partnership and certain fees from the Partnership. These fees include: a portion of the sales commissions payable by the Partnership with respect to the sale of the Partnership Units; an acquisition fee of up to 12.5% of gross proceeds from the sale of the Partnership Units; a property management fee up to 6% of gross rental revenues realized by the Partnership with respect to its properties; a subordinated real estate commission of up to 3% of the gross sales price of the properties; and a subordinated 25% share of the Partnership's distributions of cash from sales or refinancing. The property management fee currently being charged is 5% of gross rental revenues collected.

All acquisition fees and expenses, all underwriting commissions, and all offering and organizational expenses which can be paid are limited to 20% of the gross proceeds from sales of Partnership Units provided the Partnership incurs no borrowing to develop its properties. However, these fees may increase to a maximum of 33% of the gross offering proceeds based upon the total acquisition and development costs, including borrowing. Since the formation of the Partnership, 27.5% of these fees were paid to the Partnership's related parties, leaving a remaining maximum of 5.5% ($633,325) of the gross offering proceeds. The ultimate amount of these costs will be determined once the properties are fully developed and leveraged.

The total management fees paid to the Managing General Partner were $131,105, $115,635 and $104,642 for the years ended December 31, 2001, 2000 and 1999, respectively, while total reimbursement of expenses was $270,706, $226,652 and $194,584 respectively.

Management fees are classified on the Statements of Operations as an Operating Expense. Reimbursement of expenses are primarily for investor services, preparation of SEC filings, audit coordination and other Partnership management functions. Expense reimbursements are classified as General and Administrative expenses on the Statement of Operations.

In accordance with the Partnership Agreement, the General Partner may hire outside consultants or perform the necessary accounting, reporting and investor service functions internally, and pass through the associated costs. It has been determined by the General Partner that if outside consultants were to perform these functions, the related costs would be substantially higher to the Partnership.

The Managing General Partner will reduce its future participation in proceeds from sales by an amount equal to the loss on the abandonment of option fees in 1988 ($110,000) and interest on the amount at a rate equal to that of the borrowed funds rate as determined by construction or permanent funds utilized by the Partnership.

 

NOTE 3 - INVESTMENT PROPERTY

The components of the investment property account at December 31, are as follows:

   

2001

2000

Land

 

$4,053,799

$4,053,799

Building and Improvements

9,256,574

9,201,129

Tenant Improvements

1,772,746

1,301,449

Construction in Progress

2,001,819

- - - - -

Investment property, at cost

17,084,938

14,556,377

Less:

accumulated depreciation and amortization

(3,149,455)

(2,648,467)

Investment property, net

$13,935,483

$11,907,910

 

During the year ended December 31, 2001, loan fees and interest of $106,914 have been capitalized for the Highlands 80 Phase III construction.

NOTE 4 - NOTES PAYABLE

Notes Payable consist of the following at December 31,:

 

2001

2000

A mini-permanent loan of $5,000,000 with a fixed 8.95% interest rate. The loan requires monthly principal and interest payments of $41,789 which is sufficient to amortize the loan over 25 years. The loan is due October 1, 2002. The note is collateralized by a First Deed Of Trust on Highlands 80 Phase I land, buildings and improvements.

$4,542,367

$4,636,728

A construction loan of $1,930,000 with a variable interest rate of one month LIBOR plus 350 basis points (5.4% as of December 31, 2001). The loan requires monthly interest only payments and its due date is now November 3, 2002. The Note provides for future draws of $66,241 for tenant improvement construction costs and leasing commissions for future lease-up of Phase II. The note is collateralized by a First Deed of Trust on Highlands 80 Phase II land, buildings and improvements.

1,863,759

1,414,180

A construction loan of $2,390,000 with a variable interest rate of one month LIBOR plus 350 basis points (5.4% as of December 31, 2001). The loan requires monthly interest only payments and is due February 13, 2003. The Note provides for future draws of $1,613,775 for the completion of the Phase III building, tenant improvements and lease commissions. The Note is collateralized by a First Deed of Trust on Highlands 80 Phase III land, buildings and improvements, and is cross collateralized by Highlands 80 Phase I and Phase II improvements.

776,225

- - - - -

A mortgage loan of $4,200,000 with a fixed interest rate of 7.97% and requiring monthly principal and interest payments of $32,333, which is sufficient to amortize the loan over 25 years. The loan is due January 10, 2006. The note is collateralized by a First Deed Of Trust on Capital Professional Center's (CPC) land, buildings and improvements.

4,144,755

4,200,000

Total Notes Payable

$11,327,106

$10,250,908

 

The Partnership is in compliance with all restrictive debt covenants as of December 31, 2001.

Scheduled principal payments during 2002, 2003, 2004, 2005, 2006 and thereafter are $6,465,926, $840,549, $70,106, 75,904 and $3,874,621, respectively.

The Partnership's Highlands 80 Phase I mini-permanent and Phase II construction loans will become due during the fourth quarter of 2002. The properties secured by these loans currently have sufficient value and cash flow to either refinance on a short term or long-term basis. Management is currently evaluating strategies regarding the possible refinance or sale of these properties. Although no refinancing agreement has been executed, Partnership Management is currently discussing refinance options with their current lender and Partnership Management is confident that the debt will be refinanced as the property's cash flows and occupancy rates support such refinancing. Partnership Management has historically been successful in refinancing loan obligations if required.

 

NOTE 5 - LEASES

The Partnership leases its properties under long term noncancelable operating leases to various tenants. The facilities are leased through agreements for rents based on the square footage leased. Minimum annual base rental payments under these leases for the years ended December 31 are as follows:

2002

2,413,026

2003

1,753,850

2004

1,100,319

2005

432,454

2006

225,243

Total

$ 5,924,892

 

NOTE 6 - SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)

YEAR 2001

March 31

June 30

September 30

December 31

Revenues

$641,635

$701,798

$663,837

$670,315

Net (loss)/income

($29,758)

$32,587

($69,859)

($7,254)

Net (loss)/income per limited partnership unit

 

($1.28)

 

$1.40

 

($3.03)

 

($0.28)

YEAR 2000

March 31

June 30

September 30

December 31

Revenues

$575,903

$601,934

$582,473

$653,333

Net (loss)/income

($54,671)

$20,439

($65,018)

($2,414)

Net (loss)/income per limited partnership unit

 

($2.35)

 

$0.88

 

($2.80)

 

($0.10)

 

NOTE 7 - RECONCILIATION TO INCOME TAX METHOD OF ACCOUNTING

A reconciliation of the net loss as reflected on the accompanying Statements of Operations to that reflected on the Federal income tax return for the years ended December 31 is as follows:

   

2001

2000

1999

         

Net loss - Statements of Operations

($74,284)

($101,664)

($247,250)

         

Adjustments

     
 

Resulting from:

     
 

Difference in depreciation and amortization

141,516

5,276

90,987

         
 

Net income (loss) - tax return

$67,232

($96,388)

($156,263)

         

Partners' equity - Statements of Partners' Equity

$3,158,829

$3,233,113

$3,334,777

         

Increases

     
 

resulting
from:

     
 

Difference in depreciation and amortization and Valuation allowance

3,110,328

2,968,812

2,963,536

 

       
 

Selling expenses for Partnership units

1,713,666

1,713,666

1,713,666

 

       
 

Partners' equity - tax return

$7,982,823

$7,915,591

$8,011,979

         

Taxable income (loss) per Limited Partnership unit after giving effect to the taxable income or (loss) allocated to the General Partner

$2.89

($4.14)

($6.72)

 

NOTE 8 - FAIR VALUE OF FINANCIAL INSTRUMENTS

The following methods and assumptions were used by the Partnership in estimating its fair value disclosures for financial instruments.

Notes payable

The fair value of the Partnership's Notes Payable are estimated based on the quoted market prices for the same or similar issues or on the current rates offered to the Partnership for debt of the same remaining maturities.

The estimated fair values of the Partnership's financial instruments are as follows:

 

December 31, 2001

December 31, 2000

 

 

 

 

 

 

Carrying

Estimated

Carrying

Estimated

 

Amount

Fair Value

Amount

Fair Value

Liabilities

 

 

 

 

Note payable

$4,542,367

$4,542,367

$4,636,728

$4,636,728

Note payable

$1,863,759

$1,863,759

$1,414,180

$1,414,180

Note payable

$ 776,225

$ 776,225

- - - - -

- - - - -

Note payable

$4,144,755

$4,144,755

$4,200,000

$4,200,000

 

NOTE 9 - ACCOUNTING FOR DERIVATIVE INVESTMENTS AND HEDGING ACTIVITIES

In June 1998, the FASB issued SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities. SFAS No. 133 as amended is effective for all fiscal quarters of fiscal years beginning after June 15, 2000. The Partnership adopted SFAS No. 133, as amended on January 1, 2001, and the adoption did not have a material impact on the financial statements due to the Partnership's inability to invest in such instruments as stated in the Partnership agreement.

 

NOTE 10 - RECENTLY ISSUED ACCOUNTING STANDARDS

In June 2001, the FASB issued SFAS No. 141, Business Combinations, (SFAS No. 141) and SFAS No. 142, Goodwill and Other Intangible Assets (SFAS No. 142). SFAS No. 141 does not apply to the Partnership as no business combinations have or will be performed within the Partnership. SFAS No. 142 will require that goodwill and intangible assets with indefinite useful lives no longer be amortized, but instead tested for impairment at least annually in accordance with the provisions of SFAS No. 142. SFAS No. 142 also requires that intangible assets with estimated useful lives be amortized over their respective estimated useful lives to their estimated residual values, and reviewed for impairment in accordance with SFAS No. 121 and subsequently, SFAS No. 144 after its adoption. SFAS No. 142 is effective January 1, 2002.

The Partnership has not recorded goodwill or intangible assets with indefinite useful lives and thus Management expects that the adoption of SFAS No. 142 will not have an impact on the Partnership's financial statements. The Partnership has recorded intangible assets with estimated useful lives , primarily loan fees and leasing commissions, and will apply SFAS No. 142 and SFAS No.144 effective January 1, 2002. Management expects the adoption of these accounting standards will have no impact to the Partnership's financial statements.

In June 2001, the FASB issued SFAS No. 143, Accounting for Asset Retirement Obligations (SFAS No. 143). This statement requires an enterprise to record the fair value of an asset retirement obligation as a liability in the period in which it incurs a legal obligation associated with the retirement of tangible long-lived assets. SFAS No. 143 also requires the enterprise to record the contra to the initial obligation as an increase to the carrying amount of the related long-lived asset, i.e., the associated asset retirement costs, and to depreciate that cost over the life of the asset. The liability is increased at the end of each period to reflect the passage of time, i.e., accretion expense, and changes in the estimated future cash flows underlying the initial fair value measurement. The Partnership is required to adopt SFAS No. 143 on January 1, 2003. This statement is not expected to have a material impact on the Partnership's financial reporting and related disclosures.

In August, 2001, the FASB issued SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets (SFAS No. 144). SFAS No. 144 addresses financial accounting and reporting for the impairment or disposal of long-lives assets. This statement requires that long-lived assets be reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. The Company is required to adopt SFAS No. 144 on January 1, 2002. Partnership Management expects the adoption of SFAS No. 144 will not have an impact on the Partnership's financial statements.

 

NOTE 11 - COMMITMENTS AND CONTINGENCIES

The Partnership is involved in litigation arising in the normal course of its business. In the opinion of management, the Partnership's recovery or liability if any, under any pending litigation would not materially affect its financial condition or results of operations.

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS AND FINANCIAL DISCLOSURE

NONE

 

PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The Partnership has no directors. The Partnership is managed by Capital Builders, Inc. ("CB"), the Managing General Partner. The following are the names and other information relating to the Managing General Partner. No expiration date has been set for the term during which the Managing General Partner is to serve.

 

MANAGING GENERAL PARTNER

The Partnership is being managed by CB, the Managing General Partner. CB is a California corporation organized in May 1978. CB relocated on October 8, 1999 and moved its executive offices at 1130 Iron Point Road, Suite 170, Folsom, California 95630 (telephone number 916-353-0500). To date, CB has organized ten partnerships to engage in commercial real estate development. As the General Partner, CB may be responsible for certain liabilities that a partnership it manages is unable to pay.

The officers, directors, and key personnel of CB are as follows:

Name Office

Michael J. Metzger President and Director

Mark J. Leggio Director

Ellen Wilcox Director

Michael J. Metzger: Mr. Metzger is responsible for the general management of CB. Mr. Metzger assumed responsibility for the management of CB in December 1986. He was formerly the Executive Vice President of The Elder-Nelson Company (EN) and its subsidiary, the Elder-Nelson Equities Corporation - affiliated companies which provided underwriting and administrative services to CB. Prior to joining EN in 1977, Mr. Metzger was Partner/General Manager for two years in his family's real estate contracting, development and syndication business. Mr. Metzger has also had five years of experience in manufacturing management and served as an Army Officer for four years. Mr. Metzger holds a B.S. degree in Business and Industrial Management and a California Real Estate Broker's License.

Ellen Wilcox: Ellen Wilcox is a Registered Investment Advisor and the former Owner/Manager of Wilcox Financial Services. She is licensed in General Securities and Insurance through Linsco/Private Ledger, an NASD Registered Broker/Dealer. As an Investment Advisor and Broker, Ms. Wilcox provides a full range of investment products and services to individuals and small business owners. She has been actively providing such services since 1986. Ms. Wilcox teaches classes on retirement planning, investment strategies, and basic money management. She is a popular speaker and lecturer on financial topics, has authored many published articles, and has appeared on several radio shows.

Mark J. Leggio: Mark Leggio is the Owner of Mark J. Leggio, CPA. He provides tax accounting and business consultation services to a wide variety of small and mid-size businesses. From 1978 to 1995 he worked for KPMG LLP and was a partner when he left. Mr. Leggio holds a Bachelor of Science degree in Accounting from the University of Southern California, where he graduated cum laude.

Andrew Gianulias: Andrew Gianulias is a Real Estate Investor, specializing in development and investment of commercial/retail real estate. Mr. Gianulias also has a background as a real estate attorney and received his Juris Doctor from the University of California School of Law, Berkeley. He has been a member of the State Bar of California for over 37 years and a member of the International Conference of Shopping Centers (ICSC) for two years. Mr. Gianulias is also a licensed Real Estate Broker.

 

ITEM 11. EXECUTIVE COMPENSATION

The Partnership does not have any officers or employees and, therefore, does not pay compensation to such persons. The Partnership's business is conducted by the Managing General Partner which is entitled under Article IV of the Partnership Agreement to receive underwriting commissions, acquisition fees, property management fees, subordinated real estate commission, share of distribution and an interest in the Partnership. The Managing General Partner's fees totaled $131,105 in 2001, consisting entirely of property management fees which are calculated as 5% of gross rental revenues collected.

In addition to the fees described above, the General Partner is entitled to reimbursement for out of pocket expenses incurred on behalf of the Partnership. Such expenses aggregated $270,706 in 2001.

 

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND

MANAGEMENT

The Managing General Partner contributed $1,000 to the Partnership Capital accounts, however, no securities were issued in respect thereof. No person is known to the Partnership to own beneficially more than 5% of the Units.

 

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The Partnership agreement (see Part IV, Item 14(a)(4) Exhibits) which was executed in 1985, authorized the compensation set forth below to be paid to the Managing General Partner and to affiliates of the Managing General Partner.

During the year ended December 31, 2001, the Managing General Partner and/or its affiliate received $270,706 for reimbursement of administrative services and $131,105 for property management and administrative fees.

 

 

PART IV

ITEM 14. EXHIBITS FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

EXHIBIT

NUMBER EXHIBIT

(a) 1,2 See Item 8 of this Form 10-K for the Consolidated Financial Statements of the Partnership, Notes thereto, and Supplementary Schedules. An index to Financial Statements and Schedules is included and incorporated herein by reference.

4 Limited Partnership Agreement dated February 6, 1986 filed as exhibit 3.3 and the Amendment to the Limited Partnership Agreement dated May 22, 1986, filed as exhibit 3.4 to Registration Statement No. 2-96042 of Capital Builders Development Properties II, a California Limited Partnership are hereby incorporated by reference.

11 Statement regarding computation of per Unit earnings is not included because the computation can be clearly determined from the material contained in this report.

(b) Reports on Form 8-K

The Partnership filed an 8-K dated November 11, 1992.

 

 

 

 

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.

Capital Builders Development Properties II

a California Limited Partnership

 

By CAPITAL BUILDERS, INC.,

The Managing General Partner,

For and On Behalf of the

Capital Builders Development Properties II

A California Limited Partnership

 

 

Michael J. Metzger, President Date

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the date indicated.

Signature Title Date

Associate General

Michael J. Metzger Partner; President and

Director of Capital Builders,

Inc. ("CB")

Chief Financial

Kenneth L. Buckler Officer of CB

SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS PURSUANT TO SECTION 15(d) OF THE ACT BY REGISTRANTS WHICH HAVE NOT REGISTERED SECURITIES PURSUANT TO SECTION 12 OF THE ACT.

The Partnership has not sent an annual report or proxy statements to the Limited Partners and does not intend to send a proxy statement to the Limited Partners. The Partnership will send the Limited Partners an annual report and will furnish the Commission with copies of the annual report on or before April 30, 2002.

 

 

 

 

Capital Builders Development Properties II

A California Limited Partnership and Subsidiary

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

December 31, 2001

Column A

Column B

Column C

Column D

Description

Encumbrances

Initial Cost

Cost Capitalized Subsequent to Acquisition

Land (1)

Improvements

(1)

Carrying Costs

Commercial Office Bldg.

Highlands 80

$7,182,351

$2,115,148

$10,177,026

$50,225

Roseville

4,144,755

986,715

3,666,498

89,326

Commercial Office Bldg.

$11,327,106

$3,101,863

$13,843,524

$139,551

Balance at beginning of period

Additions

Deletions (2)

Balance at end of period

Column A

Column E

Description

Gross Carrying Amount at End of Period

Buildings &

Land(1)

Improvements

(1)

Total (1)

Commercial Office Bldg.

Highlands 80

$2,622,014

$9,720,385

$12,342,399

Roseville

1,431,785

3,310,754

4,742,539

Commercial Office Bldg.

$4,053,799

$13,031,139

$17,084,938

Column E Total

1999

2000

2001

Balance at beginning of period

 

$14,423,435

 

$14,917,738

 

$14,556,377

Additions

494,303

159,561

2,542,453

Deletions (2)

0

(520,922)

(13,892)

Balance at end of period

$14,917,738

$14,556,377

$17,084,938

Column A

Column F

Column G

Column H

Column I

Accumulated

Date of

Date

Depreciation

Description

Depreciation

Construction

Acquired

Life

Commercial Office Bldg.

Highlands 80

$2,478,040

1987

1987

40 Years (Bldg.)

Roseville

671,415

1987

1987

40 Years (Bldg.)

Commercial Office Bldg.

$3,149,455

Life of Lease

Tenant Imp.)

Column F Total

1999

2000

2001

Balance at beginning of period

 

$2,280,524

 

$2,714,863

 

$2,648,467

Additions

434,339

454,526

514,880

Deletions (2)

0

(520,922)

(13,892)

Balance at end of period

$2,714,863

$2,648,467

$3,149,455

1) Valuation allowance for possible investment loss of $469,000 at December 31, 1995 was charged against the cost basis of the land and building and improvements on a pro rata basis in accordance with the provisions of SFAS No. 121 which was adopted during 1995.

2) Deletions represent the write-off of fully amortized tenant improvement costs.