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, 2001
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.
-1-
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 |
-2-
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 Novembe r 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 being 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 |
|||
*The Kmart Corporation filed for Chapter 11 bankruptcy reorganization on January 22, 2002. As a result thereof, Kmart has the option to accept or reject its lease with the Partnership. On March 8, 2002, Kmart Corporation announced its intent to close 283 stores, including the Chandler, Arizona store. The Bankruptcy Court approved these closings on March 20, 2002, as well as the liquidation procedures. Kmart indicated that the goal for closing these stores is by no later than September 2002. Until such time as the store is closed, Kmart is expected to continue to pay rent. The general Partner believes that the current rent at $5.37 per square foot is lower than market, and therefore, the space should be leasable to new tenants.
-3-
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 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'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 51%, 25%, and 20%, respectively of the Partnership's operating income for the year ended December 31, 2001, approximately 52%, 23%, and 20%, respectively, of the Partnership's operating income for the year ended December 31, 2000, and approximately 44%, 24% and 18%, respectively, of the Partnership's operating income for the year ended December 31, 1999.
Elite, the tenant of the Colonial Manor Nursing Home, made the deferred rental payment, which was due on February 1, 2001. The General Partner and Elite have agreed to a revised ten-year lease, which began as of July 1, 2001. Under the new lease, Elite received a five month rent abatement with the first payment due on December 1, 2001 and a 17% reduction in the annual rent.
The Partnership had no employees during 2001.
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.
- -4-
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 |
2001 |
2000 |
1999 |
1998 |
1997 |
|||||
|
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 |
N/A |
85% |
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 |
2001 |
2000 |
1999 |
1998 |
1997 |
|||||
|
Scandinavian Health Spa |
$13.79 |
13.79 |
13.79 |
13.79 |
13.79 |
|||||
|
Health & Racquet Club |
||||||||||
|
Broadview Heights, Ohio |
||||||||||
|
Colonial Manor |
8.24 |
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 |
N/A |
3.96 |
4.64 |
|||||
|
Shopping Center |
||||||||||
|
Palatine, Illinois |
||||||||||
- -5-
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 |
6/2011 |
1/5 years |
|
805,000 |
|
7.46 |
|
K Mart Corporation (2) |
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 ($) |
Rent(1)(2) ($) |
Leases ($) |
Leases (%) |
Leases (%) |
|
2002 |
1 |
84,146 |
452,000 |
1,628,169 |
5.37 |
38.59 |
27.76 |
|
2003 |
- |
- |
- |
1,200,681 |
- |
- |
- |
|
2004 |
1 |
26,040 |
359,094 |
1,225,933 |
13.79 |
11.94 |
29.29 |
|
2005 |
- |
- |
- |
892,840 |
- |
- |
- |
|
2006 |
- |
- |
- |
919,625 |
- |
- |
- |
|
2007 |
- |
- |
- |
947,213 |
- |
- |
- |
|
2008 |
- |
- |
- |
975,630 |
- |
- |
- |
|
2009 |
- |
- |
- |
1,004,899 |
- |
- |
- |
|
2010 |
- |
- |
- |
1,035,046 |
- |
- |
- |
|
2011 |
1 |
107,867 |
1,050,342 |
1,502,342 |
9.74 |
49.47 |
100.00 |
- -6-
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 2001.
PART II
Item 5. Market for the Partnership's Limited Partnership Units and Related Security Holder Matters
As of December 31, 2001, there were 1,975 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.
- -7-
Item 6. Selected Financial Data
INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)
For the years ended December 31, 2001, 2000, 1999, 1998, and 1997
(not covered by Independent Auditors' Report)
|
2001 |
2000 |
1999 |
1998 |
1997 |
||
|
Total assets |
$ |
12,576,550 |
12,786,600 |
15,529,722 |
15,621,400 |
15,973,079 |
|
========= |
========== |
========= |
========= |
======== |
||
|
Total income |
$ |
1,819,548 |
1,767,769 |
1,982,302 |
2,071,413 |
2,148,859 |
|
========= |
========== |
========= |
========= |
======== |
||
|
Net income from operations |
$ |
1,332,270 |
1,174,659 |
1,144,583 |
1,258,738 |
1,277,365 |
|
========= |
========== |
========= |
========= |
======== |
||
|
Gain on sale of investment property |
$ |
- |
- |
582,147 |
- |
- |
|
========= |
========== |
========= |
========= |
======== |
||
|
Net income |
$ |
1,332,270 |
1,174,659 |
1,726,730 |
1,258,738 |
1,277,365 |
|
========= |
========== |
========= |
========= |
======== |
||
|
Net income (loss) per the one General Partner Unit |
$ |
(3,595) |
(3,827) |
16 |
(4,297) |
(4,316) |
|
========= |
========== |
========= |
========= |
======== |
||
|
Net income allocated per Limited Partnership Unit (b) |
$ |
26.67 |
23.52 |
34.47 |
25.21 |
25.58 |
|
========= |
========== |
========= |
========= |
======== |
||
|
Distributions to Limited Partners |
$ |
1,461,795 |
3,871,221 |
1,653,427 |
1,653,426 |
1,653,426 |
|
========= |
========== |
========= |
========= |
======== |
||
|
Distributions per Limited Partnership Unit (b) |
$ |
29.18 |
77.28 |
33.01 |
33.01 |
33.01 |
|
========= |
========== |
========= |
========= |
======== |
- -8-
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, 2001, cumulative distributions to Limited Partners totaled $28,276,185; 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 $21,487,802 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, 2001, the Partnership had cash and cash equivalents of $1,332,850 which includes approximately $363,000 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, 2001, 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.
- -9-
Results of Operations
At December 31, 2001, 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 increased for the year ended December 31, 2001, as compared to the year ended December 31, 2000, due to a higher effective annual rent on the revised lease with Elite. Elite, the tenant of the Colonial Manor Nursing Home, made the deferred rental payment, which was due on February 1, 2001 under the prior lease. The General Partner and Elite have agreed to a revised ten-year lease, which began as of July 1, 2001. Under the new lease, Elite received a five month rent abatement with the first payment due on December 1, 2001 and a 17% reduction in the annual rent. Although the tenant received a reduction in the annual rent payment based on the prior lease rates, the effective annual rental rate over the term of the new lease increased from $8.00 to $8.24. 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.
The Kmart Corporation filed for Chapter 11 bankruptcy reorganization on January 22, 2002. As a result thereof, Kmart has the option to accept or reject its lease with the Partnership. On March 8, 2002, Kmart Corporation announced its intent to close 283 stores, including the Chandler, Arizona store. The Bankruptcy Court approved these closings on March 20, 2002, as well as the liquidation procedures. Kmart indicated that the goal for closing these stores is by no later than September 2002. Until such time as the store is closed, Kmart is expected to continue to pay rent. The general Partner believes that the current rent at $5.37 per square foot is lower than market, and therefore, the space should be leasable to new tenants.
Interest income decreased for the year ended December 31, 2001, as compared to the year ended December 31, 2000, due to lower interest rates and less cash to invest on a short-term basis. 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, 2001, as compared to the year ended December 31, 2000 due to final payments received from the original tenant of the nursing home. Other income decreased for the year ended December 31, 2000, as compared to the year ended December 31, 1999, due to an decrease 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 non-affiliates decreased for the year ended December 31, 2001, as compared to the year ended December 31, 2000, due to a decrease in accounting fees. 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.
General and administrative expenses to Affiliates decreased for the year ended December 31, 2001, as compared to the year ended December 31, 2000, due to a decrease in investor services and data processing expenses. General and administrative expenses to Affiliates increased for the year ended December 31, 2000, as compared to the year ended December 31, 1999, due to increases in investor services and data processing expenses. General and administrative expenses to non-affiliates decreased for the year ended December 31, 2001, as compared to the year ended December 31, 2000, due to a decrease in state tax expenses. General and administrative expenses to non-affiliates increased for the year ended December 31, 2000, as compared to the year ended December 31, 1999, due to an increase in state tax expenses.
-10-
Property operating expenses to Affiliates and non-affiliates decreased for the years ended December 31, 2001 and 2000, as compared to the year ended December 31, 1999, due to the sale of Eurofresh Plaza.
Selected Quarterly Financial Data (unaudited)
The following represents the results of operations for each quarter during the years ended December 31, 2001 and 2000.
|
2001 |
|||||
|
12/31 |
09/30 |
06/30 |
03/31 |
||
|
Total income |
$ |
||||
|
Net operating income |
476,736 |
427,431 |
457,816 |
457,565 |
|
|
374,708 |
311,246 |
334,606 |
315,710 |
||
|
Net operating income per common share, basic and diluted: |
7.48 |
6.21 |
6.68 |
6.30 |
|
|
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 |
|
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.
Item 7(a). Quantitative and Qualitative Disclosures About Market Risk
Not Applicable.
- -11-
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, 2001 and 2000 |
14 |
|
Statements of Operations, for the years ended December 31, 2001, 2000 and 1999 |
16 |
|
Statements of Partners' Capital, for the years ended December 31, 2001, 2000 and 1999 |
18 |
|
Statements of Cash Flows, for the years ended December 31, 2001, 2000 and 1999 |
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.
- -12-
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) (the "Partnership") as of December 31, 2001 and 2000, and the related statements of operations, partners' capital, and cash flows for each of the three years in the period ended December 31, 2001. 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, 2001 and 2000, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2001, in conformity with accounting principles generally accepted in the United 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
February 5, 2002
(March 20, 2002 as to Note 6)
Chicago, Illinois
- -13-
INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)
Balance Sheets
December 31, 2001 and 2000
Assets
|
2001 |
2000 |
||
|
Current assets: |
|||
|
Cash and cash equivalents (Note 1) |
$ |
1,332,850 |
1,413,462 |
|
Accounts and rents receivable |
658 |
4,094 |
|
|
Other assets |
- |
167 |
|
|
Total current assets |
1,333,508 |
1,417,723 |
|
|
Investment properties (including acquisition fees paid to Affiliates of $1,250,037 at December 31, 2001 and 2000) (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 |
4,788,274 |
4,428,736 |
|
|
Net investment properties |
10,822,607 |
11,182,145 |
|
|
Other assets: |
|||
|
Deferred leasing fees to Affiliates (net of accumulated amortization of $184,864 and $178,812 at December 31, 2001 and 2000, respectively) (Notes 1 and 3) |
42,868 |
48,920 |
|
|
Deferred rent receivable (Notes 1 and 5) |
377,567 |
137,812 |
|
|
Total other assets |
420,435 |
186,732 |
|
|
Total assets |
$ |
12,576,550 |
12,786,600 |
|
========== |
========= |
See accompanying notes to financial statements.
- -14-
INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)
Balance Sheets
(continued)
December 31, 2001 and 2000
Liabilities and Partners' Capital
|
2001 |
2000 |
||
|
Current liabilities: |
|||
|
Accounts payable |
$ |
1,274 |
39,045 |
|
Distributions payable (Note 6) |
124,169 |
123,832 |
|
|
Due to Affiliates (Note 3) |
7,775 |
6,839 |
|
|
Deposits held for others |
362,610 |
406,637 |
|
|
Total current liabilities |
498,828 |
576,353 |
|
|
Commission payable to Affiliate (Note 3) |
132,000 |
132,000 |
|
|
Total liabilities |
631,828 |
708,353 |
|
|
Partners' capital (Notes 1, 2 and 3): |
|||
|
General Partner: |
|||
|
Capital contribution |
500 |
500 |
|
|
Cumulative net income |
52,571 |
56,166 |
|
|
|
53,071 |
56,666 |
|
|
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 |
18,255,326 |
16,919,461 |
|
|
Cumulative distributions |
(28,276,185) |
(26,814,390) |
|
|
|
11,895,651 |
12,021,581 |
|
|
Total Partners' capital |
11,948,722 |
12,078,247 |
|
|
Total liabilities and Partners' capital |
$ |
12,576,550 |
12,786,600 |
|
========== |
========= |
See accompanying notes to financial statements.
-15-
INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)
Statements of Operations
For the years ended December 31, 2001, 2000 and 1999
|
2001 |
2000 |
1999 |
||
|
Income: |
||||
|
Rental income (Notes 1, 4 and 5) |
$ |
1,733,051 |
1,685,876 |
1,790,247 |
|
Additional rental income |
9,039 |
5,684 |
122,453 |
|
|
Interest income |
30,055 |
62,899 |
40,945 |
|
|
Other income |
47,403 |
13,310 |
28,657 |
|
|
|
1,819,548 |
1,767,769 |
1,982,302 |
|
|
Expenses: |
||||
|
Professional services to Affiliates |
23,130 |
22,557 |
8,128 |
|
|
Professional services to non-affiliates |
26,935 |
31,210 |
38,275 |
|
|
General and administrative expenses to Affiliates |
27,861 |
37,058 |
31,984 |
|
|
General and administrative expenses to non-affiliates |
20,957 |
34,294 |
20,484 |
|
|
Property operating expenses to Affiliates |
16,762 |
20,516 |
33,762 |
|
|
Property operating expenses to non-affiliates |
6,043 |
47,042 |
257,490 |
|
|
Depreciation |
359,538 |
382,718 |
429,504 |
|
|
Amortization |
6,052 |
17,715 |
18,092 |
|
|
|
487,278 |
593,110 |
837,719 |
|
|
Net income from operations |
1,332,270 |
1,174,659 |
1,144,583 |
|
|
Gain on sale of investment property (Note 4) |
- |
- |
582,147 |
|
|
Net income |
$ |
1,332,270 |
1,174,659 |
1,726,730 |
|
========= |
========= |
========= |
||
|
Net income (loss) allocated to (Note 2): |
||||
|
General Partner |
$ |
(3,595) |
(3,827) |
16 |
|
Limited Partners |
1,335,865 |
1,178,486 |
1,726,714 |
|
|
Net income |
$ |
1,332,270 |
1,174,659 |
1,726,730 |
|
========= |
========= |
========= |
See accompanying notes to financial statements.
-16-
INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)
Statements of Operations
For the years ended December 31, 2001, 2000 and 1999
|
2001 |
2000 |
1999 |
|||||
|
Net income (loss) allocated to the one General Partner Unit: |
|||||||
|
Net loss from operations |
$ |
(3,595) |
(3,827) |
(4,295) |
|||
|
Gain on sale of investment property |
|
- |
- |
4,311 |
|||
|
|
$ |
(3,595) |
(3,827) |
16 |
|||
|
========= |
========= |
========= |
|||||
|
Net income per Unit allocated to Limited Partners per weighted average Limited Partnership Units of 50,095.50: |
|||||||
|
Net income from operations |
$ |
26.67 |
23.52 |
22.93 |
|||
|
Gain on sale of investment property |
|
- |
- |
11.54 |
|||
|
|
$ |
26.67 |
23.52 |
34.47 |
|||
|
========= |
========= |
========= |
|||||
See accompanying notes to financial statements.
-17-
INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)
Statements of Partners' Capital
For the years ended December 31, 2001, 2000 and 1999
|
|
General |
Limited |
||
|
|
Partner |
Partners |
Total |
|
|
Balance January 1, 1999 |
$ |
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 |
|
|
Net income (loss) |
(3,595) |
1,335,865 |
1,332,270 |
|
|
Distributions ($29.18 per weighted average of Limited Partnership Units of 50,095.50) |
- |
(1,461,795) |
(1,461,795) |
|
|
Balance December 31, 2001 |
$ |
53,071 |
11,895,651 |
11,948,722 |
|
========= |
========= |
========= |
See accompanying notes to financial statements.
-18-
INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)
Statements of Cash Flows
For the years ended December 31, 2001, 2000 and 1999
|
2001 |
2000 |
1999 |
||
|
Cash flows from operating activities: |
||||
|
Net income |
$ |
1,332,270 |
1,174,659 |
1,726,730 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
||||
|
Depreciation |
|
359,538 |
382,718 |
429,504 |
|
Amortization |