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 Exchange Act of 1934

For The Fiscal Year Ended December 31, 2000

or

[ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Commission File #0-17593

Inland Monthly Income Fund II, L.P.

(Exact name of registrant as specified in its charter

Delaware

36-3587209

(State of organization)

(I.R.S. Employer Identification Number)

 

 

2901 Butterfield Road, Oak Brook, Illinois

60523

(Address of principal executive office)

(Zip Code)

Registrant's telephone number, including area code: 630-218-8000

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

Title of each class:

Name of each exchange on which registered:

None

None

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

LIMITED PARTNERSHIP UNITS

(Title of class)

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 ___

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]

State the aggregate market value of the voting stock held by nonaffiliates of the registrant. Not applicable.

The Prospectus of the Registrant dated August 4, 1988, as supplemented and filed pursuant to Rule 424(b) and 424(c) under the Securities Act of 1933 is incorporated by reference in Parts I, II and III of this Annual Report on Form 10-K.

 

INLAND MONTHLY INCOME FUND II, L.P.

(a limited partnership)

TABLE OF CONTENTS

 

Part I

Page

 

 

 

Item 1.

Business

3

 

 

 

Item 2.

Properties

4

 

 

 

Item 3.

Legal Proceedings

7

 

 

 

Item 4.

Submission of Matters to a Vote of Security Holders

7

 

 

 

 

 

 

 

Part II

 

 

 

 

Item 5.

Market for the Partnership's Limited Partnership Units and Related Security Holder   Matters

7

 

 

 

Item 6.

Selected Financial Data

8

 

 

 

Item 7.

Management's Discussion and Analysis of Financial Condition and Results of   Operations

9

 

 

 

Item 7(a).

Quantitative and Qualitative Disclosures about Market Risk

11

 

 

 

Item 8.

Financial Statements and Supplementary Data

12

 

 

 

Item 9.

Changes in and Disagreements with Independent Auditors on Accounting and Financial   Disclosure

30

 

 

 

 

 

 

 

Part III

 

 

 

 

Item 10.

Directors and Executive Officers of the Registrant

30

 

 

 

Item 11.

Executive Compensation

34

 

 

 

Item 12.

Security Ownership of Certain Beneficial Owners and Management

35

 

 

 

Item 13.

Certain Relationships and Related Transactions

35

 

 

 

 

 

 

 

Part IV

 

 

 

 

Item 14.

Exhibits, Financial Statement Schedules, and Reports on Form 8-K

36

 

 

 

 

SIGNATURES

37

 


PART I

Item 1. Business

The Registrant, Inland Monthly Income Fund II, L.P. (the "Partnership"), was formed on June 20, 1988 pursuant to the Delaware Revised Uniform Limited Partnership Act, to invest in improved residential, retail, industrial and other income producing properties. On August 4, 1988, the Partnership commenced an Offering of 50,000 Limited Partnership Units (subject to an increase of up to 30,000 additional Units) pursuant to a Registration under the Securities Act of 1933. The Offering terminated on August 4, 1990, with total sales of 50,647.14 Units at $500 per Unit, resulting in gross offering proceeds of $25,323,569, not including the General Partner's contribution of $500. All of the holders of these Units were admitted to the Partnership. Inland Real Estate Investment Corporation is the General Partner. The Partnership acquired five properties utilizing $21,224,542 of capital proceeds collected. On January 8, 1991, the Partnership sold one of its properties, The Wholesale Club. On November 30, 1999, the Partnership sold another of its properties, Eurofresh Plaza. The Limited Partners of the Partnership share in their portion of benefits of ownership of the Partnership's real property investments according to the number of Units held. The Partnership repurchased 551.64 Units for $260,285 from various Limited Partners through the Unit Repurchase Program. There are no funds remaining for the repurchase of Units through this program.

The Partnership is engaged in the business of real estate investment which management considers to be a single operating segment. A presentation of information about operating segments would not be material to an understanding of the Partnership's business taken as a whole.

The Partnership acquired fee ownership of the following real property investments:

Property and Location

Square Feet

Date of Purchase

 

 

 

Scandinavian Health Spa

26,040

10/19/88

Health & Racquet Club

 

 

Broadview Heights, Ohio

 

 

 

 

 

Wholesale Club

103,000

12/06/88

Commercial Warehouse

 

(sold 01/08/91)

Fort Wayne, Indiana

 

 

 

 

 

Colonial Manor

107,867

06/07/89

Living Center

 

 

LaGrange, Illinois

 

 

 

 

 

K mart

84,146

12/29/89

Retail Store

 

 

Chandler, Arizona

 

 

 

 

 

Eurofresh Plaza

52,475

12/31/90

Shopping Center

 

(sold 11/30/99)

Palatine, Illinois

 

 

Reference is made to Note 4 of the Notes to Financial Statements (Item 8 of this Annual Report) for additional descriptions of the Partnership's real property investments.

 

The Partnership's real property investments are subject to competition from similar types of properties in the vicinity in which each is located. Approximate occupancy levels for the properties are set forth on a year-end basis in the table in Item 2 below to which reference is hereby made. The Partnership's real property investments are located in Arizona, Illinois and Ohio. The Partnership has no real property investments located outside the United States. The Partnership does not segregate revenues or assets by geographic region, and such a presentation would not be material to an understanding of the Partnership's business taken as a whole.

The Partnership currently has significant net operating leases with Elite Care Corporation ("Elite"), K Mart Corporation ("K mart") and Scandinavian Health Spa, Inc. ("SHS"). Revenues from the Elite lease for the Colonial Manor Nursing Home, the K mart lease for the K mart store and the SHS lease for the Scandinavian Health Spa represent approximately 52%, 27%, and 21%, respectively, of the Partnership's operating income for the year ended December 31, 2000, approximately 44%, 24% and 18%, respectively, of the Partnership's operating income for the year ended December 31, 1999, and approximately 42%, 22% and 17%, respectively, of the Partnership's operating income for the year ended December 31, 1998.

As part of their original lease, which expired January 31, 2001, Elite was granted a deferral of the first two months rent for a period of ten years. This deferred rent was to be paid February 2001. As of March 28, 2001, deferred rent totaling $130,658 had not been received. Elite has requested an additional one year deferral of this amount. The General Partner continues to negotiate with the tenant.

 

The Partnership has utilized its offering proceeds to acquire properties. The leases at certain of the Partnership's properties entitle the Partnership to participate in gross receipts of lessees above fixed minimum amounts. The Partnership's receipt of such amounts will depend in part on the ability of those lessees to compete with similar businesses in their respective vicinities.

The Partnership also competes with many other entities engaged in real estate investment activities in the disposition of property. The ability to locate purchasers for the properties will depend primarily on the operations of the properties and the desirability of the locations of the operating properties.

The Partnership had no employees during 2000.

The terms of transactions between the Partnership and Affiliates of the General Partner of the Partnership are set forth in Item 11 below and Note 3 of the Notes to Financial Statements (Item 8 of this Annual Report) to which reference is hereby made for a description of such terms and transactions.

 

Item 2. Properties

The Partnership owns directly the properties referred to in Item 1 above and in Note 4 of the Notes to Financial Statements (Item 8 of this Annual Report) to which reference is hereby made for a description of said properties.

 

The following is a list of approximate occupancy levels for the Partnership's investment properties as of the end of each of the last five years. N/A indicates the property was not owned by the Partnership at the end of the year.

Properties

2000

1999

1998

1997

1996

 

 

 

 

 

 

Scandinavian Health Spa

100%

100%

100%

100%

100%

  Health & Racquet Club

 

 

 

 

 

  Broadview Heights, Ohio

 

 

 

 

 

 

 

 

 

 

 

Colonial Manor

100%

100%

100%

100%

100%

  Living Center

 

 

 

 

 

  LaGrange, Illinois

 

 

 

 

 

 

 

 

 

 

 

K mart

100%

100%

100%

100%

100%

  Retail Store

 

 

 

 

 

  Chandler, Arizona

 

 

 

 

 

 

 

 

 

 

 

Eurofresh Plaza

N/A

N/A

85%

95%

95%

  Shopping Center

 

 

 

 

 

  Palatine, Illinois

 

 

 

 

 

 

The following is a list of average effective annual rents per square foot for the Partnership's investment properties for each of the last five years. N/A indicates the property was not owned by the Partnership at the end of the year.

Properties

2000

1999

1998

1997

1996

 

 

 

 

 

 

Scandinavian Health Spa

13.79

13.79

13.79

13.79

13.79

  Health & Racquet Club

 

 

 

 

 

  Broadview Heights, Ohio

 

 

 

 

 

 

 

 

 

 

 

Colonial Manor

8.00

8.00

8.00

8.00

8.00

  Living Center

 

 

 

 

 

  LaGrange, Illinois

 

 

 

 

 

 

 

 

 

 

 

K mart

5.37

5.37

5.37

5.37

5.37

  Retail Store

 

 

 

 

 

  Chandler, Arizona

 

 

 

 

 

 

 

 

 

 

 

Eurofresh Plaza

N/A

N/A

3.96

4.64

4.66

Shopping Center

 

 

 

 

 

Palatine, Illinois

 

 

 

 

 

 

The following tables set forth certain information with respect to the amount and expiration of leases for the Partnership's investment properties:

 

Square Feet

 

Renewal

 

Current

 

Rent Per

Lessee

Leased

Lease Ends

Options

 

Annual Rent

 

Square Foot

 

 

 

 

 

 

 

 

Scandinavian Health Spa, Inc.

26,040

12/2004

2/5 years

$

359,094

$

13.79

 

 

 

 

 

 

 

 

Elite Care Corporation

107,867

1/2006

1/5 years

 

948,579

 

8.79

 

 

 

 

 

 

 

 

K Mart Corporation

84,146

7/2013

4/5 years

 

452,000

 

5.37

 

Year Ending

Number of Leases

Approx. Gross Leasable Area ("GLA") of Expiring Leases

Annual Base Rent of Expiring

Total Annual Base

Annual Base Rent Per Sq. Ft. Under Expiring

% of Total GLA Represented By Expiring

% of Annual Base Rent Represented By Expiring

Dec 31,

Expiring

(square feet)

Leases ($)

Rent(1) ($)

Leases ($)

Leases

Leases

 

 

 

 

 

 

 

 

2001

-    

-    

-    

1,781,233

-    

-    

-    

 

 

 

 

 

 

 

 

2002

-    

-    

-    

1,804,751

-    

-    

-    

 

 

 

 

 

 

 

 

2003

-    

-    

-    

1,828,270

-    

-    

-    

 

 

 

 

 

 

 

 

2004

1

26,040

359,094

1,857,788

13.79

11.94

19.33

 

 

 

 

 

 

 

 

2005

-    

-    

-    

1,516,213

-    

-    

-    

 

 

 

 

 

 

 

 

2006

1

107,867

1,066,164

1,518,164

9.88

49.47

70.23

 

 

 

 

 

 

 

 

2007

-    

-    

-    

452,000

-    

-    

-    

 

 

 

 

 

 

 

 

2008

-    

-    

-    

452,000

-    

-    

-    

 

 

 

 

 

 

 

 

2009

-    

-    

-    

452,000

-    

-    

-    

 

 

 

 

 

 

 

 

2010

-    

-    

-    

452,000

-    

-    

-    

  1. No assumptions have been made regarding the releasing of expired leases. It is the opinion of the General Partner that the space will be released at market prices.

 

Item 3. Legal Proceedings

The Partnership is not subject to any material pending legal proceedings.

 

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

There were no matters submitted to a vote of security holders during 2000.

 


PART II

 

Item 5. Market for the Partnership's Limited Partnership Units and Related Security Holder Matters

As of December 31, 2000, there were 2,005 holders of Units of the Partnership. There is no public market for Units nor is it anticipated that any public market for Units will develop. Reference is made to Item 6 below for a discussion of cash distributions made to the Limited Partners.

Although the Partnership had established a Unit Repurchase Program, there are no funds remaining for the repurchase of Units through this program.

 


Item 6. Selected Financial Data

 

INLAND MONTHLY INCOME FUND II, L.P.

(a limited partnership)

For the years ended December 31, 2000, 1999, 1998, 1997, and 1996

(not covered by Independent Auditors' Report)

 

 

2000

1999

1998

1997

1996

 

 

 

 

 

 

 

Total assets

$

12,786,600 

15,529,722

15,621,400

15,973,079

16,313,004

 

 

 

 

 

 

 

Total income

$

1,767,769 

1,982,302

2,071,413

2,148,859

2,108,760

 

 

 

 

 

 

 

Net income from operations

$

1,174,659 

1,144,583

1,258,738

1,277,365

1,269,375

 

 

 

 

 

 

 

Gain on sale of investment   property

 

-     

582,147

-    

-    

-    

 

 

 

 

 

 

 

Net income

$

1,174,659 

1,726,730

1,258,738

1,277,365

1,269,375

 

 

 

 

 

 

 

Net income (loss) per the one   General Partner Unit

$

(3,827)

16

(4,297)

(4,316)

(4,316)

 

 

 

 

 

 

 

Net income allocated per Limited   Partnership Unit (b)

$

23.52 

34.47

25.21

25.58

25.43

 

 

 

 

 

 

 

Distributions to Limited Partners

$

3,871,221 

1,653,427

1,653,426

1,653,426

1,703,419

 

 

 

 

 

 

 

Distributions per Limited   Partnership Unit (b)

$

77.28 

33.01

33.01

33.01

34.00

 

  1. The above selected financial data should be read in conjunction with the financial statements and related notes appearing elsewhere in this Annual Report.
  2. The net income per Unit and distribution per Unit data is based upon the weighted average number of Units outstanding of 50,095.50.

 


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

Certain statements in this "Management's Discussion and Analysis of Financial Condition and Results of Operations" and elsewhere in this annual report on Form 10-K constitute "forward-looking statements" within the meaning of the Federal Private Securities Litigation Reform Act of 1995. These forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause the Partnership's actual results, performance, or achievements to be materially different from any future results, performance, or achievements expressed or implied by these forward-looking statements. These factors include, among other things, competition for tenants; federal, state, or local regulations; adverse changes in general economic or local conditions; uninsured losses; and potential conflicts of interest between the Partnership and its Affiliates, including the General Partner.

Liquidity and Capital Resources

On August 4, 1988, the Partnership commenced an Offering of 50,000 (subject to increase to 80,000) Limited Partnership Units pursuant to a Registration Statement on Form S-11 under the Securities Act of 1933. The Offering terminated on August 4, 1990, with total sales of 50,647.14 Units at $500 per Unit, resulting in gross offering proceeds of $25,323,569, not including the General Partner's contribution of $500. All of the holders of these Units have been admitted to the Partnership. The Partnership acquired five properties utilizing $21,224,542 of capital proceeds collected. On January 8, 1991, the Partnership sold one of its properties, The Wholesale Club. On November 30, 1999, the Partnership sold another of its properties, Eurofresh Plaza. As of December 31, 2000, cumulative distributions to Limited Partners totaled $26,814,390; of which $4,395,565 represents proceeds from the sale of The Wholesale Club, $2,392,818 represents proceeds from the sale of Eurofresh Plaza and $20,026,007 represents distributable cash flow from the properties. The Partnership repurchased 551.64 Units for $260,285 from various Limited Partners through the Unit Repurchase Program. There are no funds remaining for the repurchase of Units through this program.

As of December 31, 2000, the Partnership had cash and cash equivalents of $1,413,462 which includes approximately $406,000 held in an unrestricted escrow account for the payment of real estate taxes for Colonial Manor Living Center. The Partnership intends to use such remaining funds for distributions and for working capital requirements.

The properties owned by the Partnership are generating cash flow in excess of the 8% annualized distributions to the Limited Partners (paid monthly), in addition to covering all the operating expenses of the Partnership. As of December 31, 2000, the Partnership has made cumulative distributions of $253,868 in addition to the 8% annualized return to the Limited Partners from excess cash flow. To the extent that the cash flow from the properties is insufficient to meet the Partnership's needs, the Partnership may rely on advances from Affiliates of the General Partner, other short-term financing, or may sell one or more of the properties.

 

Results of Operations

At December 31, 2000, the Partnership owns three operating properties. Two of the Partnership's three operating properties, Scandinavian Health Spa and Colonial Manor Living Center, are leased on a "triple-net" basis which means that all expenses of the property are passed through to the tenant. The lease of the other property owned by the Partnership, K mart provides that the Partnership be responsible for maintenance of the structure and the parking lot and the tenant is required to reimburse the Partnership for portions of insurance, real estate taxes and common area maintenance. The Partnership sold one of its properties, The Wholesale Club, on January 8, 1991. The Partnership sold another of its properties, Eurofresh Plaza, on November 30, 1999.

Rental income decreased for the year ended December 31, 2000, as compared to the year ended December 31, 1999, due to the sale of Eurofresh Plaza. Rental income decreased for the year ended December 31, 1999, as compared to the year ended December 31, 1998, due to a decrease in occupancy at Eurofresh Plaza, as well as for the year ended December 31, 1999, only 11 months of Eurofresh Plaza rental income was received due to the sale of Eurofresh Plaza on November 30, 1999.

Interest income increased for the year ended December 31, 2000, as compared to the year ended December 31, 1999, due to the proceeds from the sale of Eurofresh in November 1999 being held until February 2000 before distribution.

Other income increased for the year ended December 31, 1999, as compared to the year ended December 31, 2000 and 1998, due to an increase in percentage rents from the K Mart store.

Professional services to Affiliates increased for the year ended December 31, 2000 as compared to the year ended December 31, 1999, due to an increase in accounting services. Professional services to Affiliates decreased for the year ended December 31, 1999, as compared to the year ended December 31, 1998, due to a decrease in accounting services, which was partially offset by an increase in legal services. Professional services to non-affiliates decreased for the year ended December 31, 2000 as compared to the year ended December 31, 1999, due to a decrease in legal services. Professional services to non-affiliates increased for the year ended December 31, 1999, as compared to the year ended December 31, 1998, due to increases in legal services and accounting fees.

General and administrative expenses to Affiliates increased for the years ended December 31, 2000 and 1999, as compared to the year ended December 31, 1998, due to increases in investor services and data processing expenses. General and administrative expenses to non-affiliates increased for the years ended December 31, 2000 and 1999, as compared to the year ended December 31, 1998, due to an increase in state tax expenses.

 

Property operating expenses to Affiliates and non-affiliates decreased for the year ended December 31, 2000, as compared to the year ended December 31, 1999, due to the sale of Eurofresh Plaza. Property operating expenses to non-affiliates for the year ended December 31, 1999 remained comparable to the year ended December 31, 1998, due to offsetting fluctuations in expenses. An increase in snow removal costs was offset by only 11 months of operations for Eurofresh Plaza versus 12 months of operations in 1998.

Selected Quarterly Financial Data (unaudited)

The following represents the results of operations for each quarter during the years ended December 31, 2000 and 1999.

 

 

2000

 

 

12/31

09/30

06/30

03/31

Total income

$

435,566

457,977

430,220

444,006

Net operating income

 

269,584

325,566

298,846

280,663

 

 

 

 

 

 

Net operating income per common share, basic   and diluted:

 

5.38

6.50

5.97

5.60

 

 

1999

 

 

12/31

09/30

06/30

03/31

Total income

$

474,488

535,119

446,859

525,836

Net operating income

 

335,043

348,837

206,107

254,596

 

 

 

 

 

 

Net operating income per common share, basic   and diluted:

 

6.69

6.96

4.11

5.08

 

 

 

 

 

 

Inflation

In general, rental income and operating expenses for those Partnership properties operated under triple-net leases, Scandinavian Health Spa and Colonial Manor Living Center, are not likely to be directly affected by future inflation, since rents are fixed under the leases and property expenses are the responsibility of tenants. The capital appreciation of triple-net-leased properties is likely to be influenced by interest rate fluctuations. To the extent that inflation affects interest rates, future inflation may have an effect on the capital appreciation of triple-net-leased properties.

The K mart property is subject to a net lease containing a rental escalation clause which takes effect when specified sales volumes is achieved. If inflation, over time, increases the prices of goods sold by K Mart, this may result in increased rental income for the Partnership.

 

Item 7(a). Quantitative and Qualitative Disclosures About Market Risk

Not Applicable.


Item 8. Financial Statements and Supplementary Data

 

INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)


Index

Page

 

 

Independent Auditors' Report

13

 

 

Financial Statements:

 

 

 

  Balance Sheets, December 31, 2000 and 1999

14

 

 

  Statements of Operations, for the years ended December 31, 2000, 1999 and 1998

16

 

 

  Statements of Partners' Capital, for the years ended December 31, 2000, 1999 and 1998

18

 

 

  Statements of Cash Flows, for the years ended December 31, 2000, 1999 and 1998

19

 

 

  Notes to Financial Statements

21

 

 

Real Estate and Accumulated Depreciation (Schedule III)

28

 

Schedules not filed:

All schedules other than those indicated in the index have been omitted as the required information is inapplicable or the information is presented in the financial statements or related notes.


INDEPENDENT AUDITORS' REPORT

 

To the Partners of

Inland Monthly Income Fund II, L.P.

We have audited the accompanying balance sheets of Inland Monthly Income Fund II, L.P. (a limited partnership) as of December 31, 2000 and 1999, and the related statements of operations, partners' capital, and cash flows for each of the three years in the period ended December 31, 2000. Our audits also included the financial statement schedule listed in the Index at Item 14(c). 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, such financial statements present fairly, in all material respects, the financial position of Inland Monthly Income Fund II, L.P. as of December 31, 2000 and 1999, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2000, in conformity with accounting principles generally accepted in the United State of America. Also, in our opinion, the financial statement schedule referred to above, when considered in relation to the basic financial statements taken as a whole, presents fairly in all material respects the information set forth therein.

 

DELOITTE & TOUCHE LLP

 

 

Chicago, Illinois

February 2, 2001

 


INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)

Balance Sheets

December 31, 2000 and 1999

Assets

 

 

 

2000

1999

Current assets:

 

 

 

  Cash and cash equivalents (Note 1)

$

1,413,462

3,665,630

  Accounts and rents receivable

 

4,094

10,406

  Other assets

 

167

167

 

 

 

 

Total current assets

 

1,417,723

3,676,203

 

 

 

 

Investment properties (including acquisition fees paid to Affiliates of     $1,250,037 at December 31, 2000 and 1999) (Notes 1, 3 and 4):

 

 

 

  Land

 

3,187,438

3,187,438

  Buildings and improvements

 

12,423,443

12,423,443

 

 

 

 

 

 

15,610,881

15,610,881

     Less accumulated depreciation

 

4,428,736

4,046,018

 

 

 

 

Net investment properties

 

11,182,145

11,564,863

 

 

 

 

Other assets:

 

 

 

  Deferred leasing fees to Affiliates (net of accumulated amortization of     $178,812 and $161,097at December 31, 2000 and 1999,     respectively) (Notes 1 and 3)

 

48,920

66,635

  Deferred rent receivable (Notes 1 and 5)

 

137,812

222,021

 

 

 

 

Total other assets

 

186,732

288,656

 

 

 

 

Total assets

$

12,786,600

15,529,722

 

See accompanying notes to financial statements.


INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)

Balance Sheets
(continued)

December 31, 2000 and 1999

Liabilities and Partners' Capital

 

 

2000

1999

 

 

 

 

Current liabilities:

 

 

 

  Accounts payable

$

39,045 

22,749 

  Distributions payable (Note 6)

 

123,832 

140,427 

  Due to Affiliates (Note 3)

 

6,839 

878 

  Deposits held for others

 

406,637 

458,859 

 

 

 

 

Total current liabilities

 

576,353 

622,913 

 

 

 

 

Commission payable to Affiliate (Note 3)

 

132,000 

132,000 

 

 

 

 

Total liabilities

 

708,353 

754,913 

 

 

 

 

Partners' capital (Notes 1, 2 and 3):

 

 

 

  General Partner:

 

 

 

    Capital contribution

 

500 

500 

    Cumulative net income

 

56,166 

59,993 

 

 

 

 

 

 

56,666 

60,493 

  Limited Partners:

 

 

 

    Units of $500. Authorized 80,000 Units, 50,095.50 Units outstanding       (net of offering costs of $3,148,734, of which $653,165 was paid to        Affiliates)

 

21,916,510 

21,916,510 

    Cumulative net income

 

16,919,461 

15,740,975 

    Cumulative distributions

 

(26,814,390)

(22,943,169)

 

 

 

 

 

 

12,021,581 

14,714,316 

 

 

 

 

Total Partners' capital

 

12,078,247 

14,774,809 

 

 

 

 

Total liabilities and Partners' capital

$

12,786,600 

15,529,722

 

See accompanying notes to financial statements.


INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)

Statements of Operations

For the years ended December 31, 2000, 1999 and 1998

 

 

2000

1999

1998

Income:

 

 

 

 

  Rental income (Notes 1, 4 and 5)

$

1,685,876 

1,790,247

1,897,476 

  Additional rental income

 

5,684 

122,453

113,886 

  Interest income

 

62,899 

40,945

40,280 

  Other income

 

13,310 

28,657

19,771 

 

 

 

 

 

 

 

1,767,769 

1,982,302

2,071,413 

Expenses:

 

 

 

 

  Professional services to Affiliates

 

22,557 

8,128

12,485 

  Professional services to non-affiliates

 

31,210 

38,275

27,258 

  General and administrative expenses to Affiliates

 

37,058 

31,984

23,447 

  General and administrative expenses to non-affiliates

 

34,294 

20,484

12,591 

  Property operating expenses to Affiliates

 

20,516 

33,762

32,041 

  Property operating expenses to non-affiliates

 

47,042 

257,490

257,015 

  Depreciation

 

382,718 

429,504

429,745 

  Amortization

 

17,715 

18,092

18,093 

 

 

 

 

 

 

 

593,110 

837,719

812,675 

 

 

 

 

 

Net income from operations

$

1,174,659 

1,144,583

1,258,738 

Gain on sale of investment property (Note 4)

 

-     

582,147

-     

 

 

 

 

 

Net income

$

1,174,659 

1,726,730

1,258,738 

 

 

 

 

 

Net income (loss) allocated to (Note 2):

 

 

 

 

  General Partner

$

(3,827)

16

(4,297)

  Limited Partners

 

1,178,486 

1,726,714

1,263,035 

 

 

 

 

 

Net income

$

1,174,659 

1,726,730

1,258,738 

 

See accompanying notes to financial statements.


INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)

Statements of Operations

For the years ended December 31, 2000, 1999 and 1998

 

 

2000

1999

1998

Net income (loss) allocated to the one General Partner Unit:

 

 

 

 

Net loss from operations

$

(3,827)

(4,295)

(4,297)

Gain on sale of investment property

 

-     

4,311

-     

 

 

 

 

 

 

$

(3,827)

16

(4,297)

 

 

 

 

 

Net income per Unit allocated to Limited Partners per weighted average Limited Partnership Units of 50,095.50:

 

 

 

 

Net income from operations

$

23.52

22.93

25.21

Gain on sale of investment property

 

-     

11.54

-     

 

 

 

 

 

 

$

23.52

34.47

25.21

 

 

See accompanying notes to financial statements.


INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)

Statements of Partners' Capital

For the years ended December 31, 2000, 1999 and 1998

 

 

General

Limited

 

 

 

Partner

Partners

Total

 

 

 

 

 

Balance January 1, 1998

$

64,774 

15,031,420 

15,096,194 

 

 

 

 

 

Net income (loss)

 

(4,297)

1,263,035 

1,258,738 

Distributions ($33.01 per weighted average of Limited Partnership Units of 50,095.50)

 

-     

(1,653,426)

(1,653,426)

 

 

 

 

 

Balance December 31, 1998

 

60,477 

14,641,029 

14,701,506 

 

 

 

 

 

Net income (loss)

 

16 

1,726,714 

1,726,730 

Distributions ($33.01 per weighted average of Limited Partnership Units of 50,095.50)

 

-     

(1,653,427)

(1,653,427)

 

 

 

 

 

Balance December 31, 1999

 

60,493 

14,714,316 

14,774,809 

 

 

 

 

 

Net income (loss)

 

(3,827)

1,178,486 

1,174,659 

Distributions ($77.28 per weighted average of Limited   Partnership Units of 50,095.50)

 

-     

(3,871,221)

(3,871,221)

 

 

 

 

 

Balance December 31, 2000

$

56,666 

12,021,581

12,078,247 

 

See accompanying notes to financial statements.


INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)

Statements of Cash Flows

For the years ended December 31, 2000, 1999 and 1998

 

 

 

2000

1999

1998

Cash flows from operating activities:

 

 

 

 

  Net income

$

1,174,659 

1,726,730 

1,258,738 

  Adjustments to reconcile net income to net cash provided     by operating activities:

 

 

 

 

    Depreciation

 

382,718 

429,504 

429,745 

    Amortization

 

17,715 

18,092 

18,093 

    Gain on sale of investment property

 

-

(582,147)

-     

    Changes in assets and liabilities:

 

 

 

 

      Accounts and rents receivable

 

6,312

152,152 

8,246 

      Other assets

 

-     

1,708 

186 

      Deferred rent receivable

 

84,209

80,398 

48,552 

      Accounts payable

 

16,296

19,742 

299 

      Accrued real estate taxes

 

-     

(185,785)

(2,944)

      Due to Affiliates

 

5,961

406 

(1,176)

      Other current liabilities

 

-     

-     

(26,925)

 

 

 

 

 

Net cash provided by operating activities

 

1,687,870 

1,660,800 

1,732,814 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

  Capital expenditures

 

-     

(43,559)

(143,627)

  Proceeds from sale of investment property

 

-     

2,539,690 

-     

 

 

 

 

 

Net cash provided by (used in) investing activities

 

-     

2,496,131 

(143,627)

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

  Deposits held for others

 

(52,222)

656 

73,755 

  Cash distributions

 

(3,887,816)

(1,653,427)

(1,653,426)

 

 

 

 

 

Net cash used in financing activities

 

(3,940,038)

(1,652,771)

(1,579,671)

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

(2,252,168)

2,504,160 

9,516 

 

 

 

 

 

Cash and cash equivalents at beginning of year

 

3,665,630 

1,161,470 

1,151,954 

 

 

 

 

 

Cash and cash equivalents at end of year

$

1,413,462 

3,665,630 

1,161,470 

 

See accompanying notes to financial statements.


INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)

Statements of Cash Flows
(continued)

For the years ended December 31, 2000, 1999 and 1998

 

Supplemental disclosure of non-cash investing activities:

 

 

2000

1999

1998

 

 

 

 

 

Sale of investment property:

 

 

 

 

  Reduction of investment in property

$

-    

2,388,639

-    

  Reduction of accumulated depreciation related to     investment property sold

 

-    

(431,096)

-    

  Gain on sale

 

-    

582,147

-    

 

 

 

 

 

    Proceeds from sale of investment property

$

-    

2,539,690

-    

 

See accompanying notes to financial statements.


INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)

Notes to Financial Statements

For the years ended December 31, 2000, 1999 and 1998
 

(1) Organization and Basis of Accounting

The Registrant, Inland Monthly Income Fund II, L.P. (the "Partnership"), was formed on June 20, 1988 pursuant to the Delaware Revised Uniform Limited Partnership Act, to invest in improved residential, retail, industrial and other income producing properties. On August 4, 1988, the Partnership commenced an Offering of 50,000 (subject to increase to 80,000) Limited Partnership Units pursuant to a Registration under the Securities Act of 1933. The Offering terminated on August 4, 1990, with total sales of 50,647.14 Units at $500 per Unit, resulting in gross o