| Georgia |
58-2438242 | |
| (State of other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) | |
| 6200 The Corners Parkway, Suite 250, Norcross, Georgia |
30092 | |
| (Address of principal executive offices) |
(Zip Code) | |
| Registrants telephone number, including area code (770) 449-7800 | ||
| | ||
| (Former name, former address and former fiscal year, if changed since last report) | ||
| Page No. | ||||
| PART I. |
||||
| Item 1. |
3 | |||
| 4 | ||||
| 5 | ||||
| 6 | ||||
| 7 | ||||
| 8 | ||||
| Item 2. |
12 | |||
| PART II. |
15 | |||
| 16 | ||||
| (unaudited) June
30, 2002 |
December 31, 2001 | |||||
| ASSETS: |
||||||
| Investments in joint ventures (Note 2) |
$ |
29,535,172 |
$ |
30,003,597 | ||
| Cash and cash equivalents |
|
15,338 |
|
32,627 | ||
| Due from affiliates |
|
709,988 |
|
687,112 | ||
| Accounts receivable |
|
4,468 |
|
2,867 | ||
| |
|
|
| |||
| Total assets |
$ |
30,264,966 |
$ |
30,726,203 | ||
| |
|
|
| |||
| LIABILITIES AND PARTNERS CAPITAL |
||||||
| Liabilities: |
||||||
| Accounts payable |
$ |
1,098 |
$ |
2,490 | ||
| Due to affiliates |
|
60,000 |
|
0 | ||
| Partnership distribution payable |
|
673,285 |
|
659,919 | ||
| |
|
|
| |||
| Total liabilities |
|
734,383 |
|
662,409 | ||
| |
|
|
| |||
| Partners capital: |
||||||
| Limited partners: |
||||||
| Cash Preferred2,829,896 units and 2,778,607 units outstanding as of June 30, 2002 and December 31, 2001,
respectively |
|
24,987,661 |
|
24,613,370 | ||
| Tax Preferred731,223 units and 782,512 units outstanding as of June 30, 2002 and December 31, 2001,
respectively |
|
4,542,922 |
|
5,450,424 | ||
| |
|
|
| |||
| Total partners capital |
|
29,530,583 |
|
30,063,794 | ||
| |
|
|
| |||
| Total liabilities and partners capital |
$ |
30,264,966 |
$ |
30,726,203 | ||
| |
|
|
| |||
| (unaudited) Three Months
Ended |
(unaudited) Six Months
Ended |
|||||||||||||||
| June 30, 2002 |
June 30, 2001 |
June 30, 2002 |
June 30, 2001 |
|||||||||||||
| REVENUES: |
||||||||||||||||
| Equity in income of joint ventures (Note 2) |
$ |
477,163 |
|
$ |
362,492 |
|
$ |
924,908 |
|
$ |
687,065 |
| ||||
| Interest income |
|
0 |
|
|
46,607 |
|
|
628 |
|
|
82,175 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| |
477,163 |
|
|
409,099 |
|
|
925,536 |
|
|
769,240 |
| |||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| EXPENSES: |
||||||||||||||||
| Partnership administration |
|
95,490 |
|
|
22,187 |
|
|
109,049 |
|
|
33,623 |
| ||||
| Legal and accounting |
|
2,427 |
|
|
4,157 |
|
|
9,363 |
|
|
12,807 |
| ||||
| Computer costs |
|
1,632 |
|
|
4,295 |
|
|
3,455 |
|
|
5,495 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| |
99,549 |
|
|
30,639 |
|
|
121,867 |
|
|
51,925 |
| |||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| NET INCOME |
$ |
377,614 |
|
$ |
378,460 |
|
$ |
803,669 |
|
$ |
717,315 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| NET INCOME ALLOCATED TO CASH PREFERRED LIMITED PARTNERS |
$ |
650,353 |
|
$ |
634,064 |
|
$ |
1,353,925 |
|
$ |
1,179,956 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| NET LOSS ALLOCATED TO TAX PREFERRED LIMITED PARTNERS |
$ |
(272,739 |
) |
|
(255,604 |
) |
$ |
(550,256 |
) |
$ |
(462,641 |
) | ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| NET INCOME PER WEIGHTED AVERAGE CASH PREFERRED LIMITED PARTNER UNIT |
$ |
0.23 |
|
$ |
0.27 |
|
$ |
0.48 |
|
$ |
0.50 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| NET LOSS PER WEIGHTED AVERAGE TAX PREFERRED LIMITED PARTNER UNIT |
$ |
(0.37 |
) |
$ |
(0.33 |
) |
$ |
(0.74 |
) |
$ |
(0.60 |
) | ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| CASH DISTRIBUTION PER CASH PREFERRED LIMITED PARTNER UNIT |
$ |
0.24 |
|
$ |
0.26 |
|
$ |
0.48 |
|
$ |
0.47 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Limited Partners |
Total Partners Capital |
||||||||||||||||
| Cash Preferred |
Tax Preferred |
||||||||||||||||
| Units |
Amounts |
Units |
Amounts |
||||||||||||||
| BALANCE at December 31, 2000 |
1,881,142 |
$ |
16,589,551 |
|
617,434 |
|
$ |
5,033,781 |
|
$ |
21,623,332 |
| |||||
| Net income (loss) |
0 |
|
2,591,027 |
|
0 |
|
|
(1,035,609 |
) |
|
1,555,418 |
| |||||
| Partnership distributions |
0 |
|
(2,412,208 |
) |
0 |
|
|
0 |
|
|
(2,412,208 |
) | |||||
| Limited partner contributions |
823,918 |
|
8,239,183 |
|
238,625 |
|
|
2,386,248 |
|
|
10,625,431 |
| |||||
| Sales commissions and discounts |
0 |
|
(782,723 |
) |
0 |
|
|
(226,693 |
) |
|
(1,009,416 |
) | |||||
| Other offering expenses |
0 |
|
(247,176 |
) |
0 |
|
|
(71,587 |
) |
|
(318,763 |
) | |||||
| Tax preferred conversions |
73,547 |
|
635,716 |
|
(73,547 |
) |
|
(635,716 |
) |
|
0 |
| |||||
| |
|
|
|
|
|
|
|
|
|
|
| ||||||
| BALANCE at December 31, 2001 |
2,778,607 |
|
24,613,370 |
|
782,512 |
|
|
5,450,424 |
|
|
30,063,794 |
| |||||
| Net income (loss) |
0 |
|
1,353,925 |
|
0 |
|
|
(550,256 |
) |
|
803,669 |
| |||||
| Partnership distributions |
0 |
|
(1,336,880 |
) |
0 |
|
|
0 |
|
|
(1,336,880 |
) | |||||
| Tax preferred conversions |
51,289 |
|
357,246 |
|
(51,289 |
) |
|
(357,246 |
) |
|
0 |
| |||||
| |
|
|
|
|
|
|
|
|
|
|
| ||||||
| BALANCE at June 30, 2002 (unaudited) |
2,829,896 |
$ |
24,987,661 |
|
731,223 |
|
$ |
4,542,922 |
|
$ |
29,530,583 |
| |||||
| |
|
|
|
|
|
|
|
|
|
|
| ||||||
| (unaudited) Six Months
Ended |
||||||||
| June 30, 2002 |
June 30, 2001 |
|||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||
| Net income |
$ |
803,669 |
|
$ |
717,315 |
| ||
| Adjustments to reconcile net income to net cash used in operating activities: |
||||||||
| Equity in income of joint ventures |
|
(924,908 |
) |
|
(687,065 |
) | ||
| Changes in assets and liabilities: |
||||||||
| Due to affiliates |
|
60,000 |
|
|
(23,989 |
) | ||
| Accounts payable |
|
(1,392 |
) |
|
(1,588 |
) | ||
| Accounts receivable |
|
(1,601 |
) |
|
(14,378 |
) | ||
| |
|
|
|
|
| |||
| Net cash used in operating activities |
|
(64,232 |
) |
|
(9,705 |
) | ||
| |
|
|
|
|
| |||
| CASH FLOW FROM INVESTING ACTIVITIES: |
||||||||
| Investments in joint ventures |
|
0 |
|
|
(8,926,156 |
) | ||
| Deferred project costs |
|
0 |
|
|
(371,900 |
) | ||
| Distributions received from joint ventures |
|
1,370,457 |
|
|
776,331 |
| ||
| |
|
|
|
|
| |||
| Net cash provided by (used in) investing activities |
|
1,370,457 |
|
|
(8,521,725 |
) | ||
| |
|
|
|
|
| |||
| CASH FLOW FROM FINANCING ACTIVITIES: |
& | |||||||