x |
Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 For the quarterly period ended June 30, 2002 or
|
¨ |
Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 For the transition period from
to
|
| Georgia |
58-1915128 | |
| (State or 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) |
| Page No. | ||||
| PART 1.
FINANCIAL INFORMATION |
||||
| Item 1. |
3 | |||
| 4 | ||||
| 5 | ||||
| 6 | ||||
| 7 | ||||
| 8 | ||||
| Item 2. |
11 | |||
| PART II.
OTHER INFORMATION |
14 | |||
| 15 | ||||
| (unaudited) June
30, 2002 |
December 31, 2001 | |||||
| ASSETS: |
||||||
| Investment in joint ventures (Note 2) |
$ |
8,938,925 |
$ |
9,201,538 | ||
| Cash and cash equivalents |
|
42,418 |
|
45,866 | ||
| Due from affiliates |
|
228,890 |
|
259,086 | ||
| |
|
|
| |||
| Total assets |
$ |
9,210,233 |
$ |
9,506,490 | ||
| |
|
|
| |||
| LIABILITIES AND PARTNERS CAPITAL: |
||||||
| Liabilities: |
||||||
| Accounts payable |
$ |
1,829 |
$ |
2,498 | ||
| Partnership distributions payable |
|
233,675 |
|
267,575 | ||
| |
|
|
| |||
| Total liabilities |
|
235,504 |
|
270,073 | ||
| Partners capital: |
||||||
| Limited partners |
||||||
| Class A1,322,909 units |
|
8,974,729 |
|
9,236,417 | ||
| Class B38,551 units |
|
0 |
|
0 | ||
| |
|
|
| |||
| Total partners capital |
|
8,974,729 |
|
9,236,417 | ||
| |
|
|
| |||
| Total liabilities and partners capital |
$ |
9,210,233 |
$ |
9,506,490 | ||
| |
|
|
| |||
| (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) |
$ |
96,420 |
$ |
181,158 |
$ |
257,742 |
$ |
337,716 | ||||
| Interest income |
|
98 |
|
96 |
|
946 |
|
2,042 | ||||
| |
|
|
|
|
|
|
| |||||
| |
96,518 |
|
181,254 |
|
258,688 |
|
339,758 | |||||
| |
|
|
|
|
|
|
| |||||
| EXPENSES: |
||||||||||||
| Legal and accounting |
|
2,496 |
|
2,050 |
|
8,853 |
|
12,700 | ||||
| Computer costs |
|
1,616 |
|
4,307 |
|
3,420 |
|
5,507 | ||||
| Partnership administration |
|
16,110 |
|
18,600 |
|
28,548 |
|
27,253 | ||||
| |
|
|
|
|
|
|
| |||||
| |
20,222 |
|
24,957 |
|
40,821 |
|
45,460 | |||||
| |
|
|
|
|
|
|
| |||||
| NET INCOME |
$ |
76,296 |
$ |
156,297 |
$ |
217,867 |
$ |
294,298 | ||||
| |
|
|
|
|
|
|
| |||||
| NET INCOME ALLOCATED TO CLASS A LIMITED PARTNERS |
$ |
76,296 |
$ |
156,297 |
$ |
217,867 |
$ |
294,298 | ||||
| |
|
|
|
|
|
|
| |||||
| NET LOSS ALLOCATED TO CLASS B LIMITED PARTNERS |
$ |
0 |
$ |
0 |
$ |
0 |
$ |
0 | ||||
| |
|
|
|
|
|
|
| |||||
| NET INCOME PER CLASS A LIMITED PARTNER UNIT |
$ |
0.06 |
$ |
0.12 |
$ |
0.16 |
$ |
0.22 | ||||
| |
|
|
|
|
|
|
| |||||
| NET LOSS PER CLASS B LIMITED PARTNER UNIT |
$ |
0.00 |
$ |
0.00 |
$ |
0.00 |
$ |
0.00 | ||||
| |
|
|
|
|
|
|
| |||||
| CASH DISTRIBUTION PER CLASS A LIMITED PARTNER UNIT |
$ |
0.17 |
$ |
0.18 |
$ |
0.36 |
$ |
0.36 | ||||
| |
|
|
|
|
|
|
| |||||
| Limited Partners |
Total Partners Capital |
||||||||||||||
| Class A |
Class B |
||||||||||||||
| Units |
Amount |
Partners |
Amount |
||||||||||||
| BALANCE, December 31, 2000 |
1,322,909 |
$ |
9,641,592 |
|
38,551 |
$ |
0 |
$ |
9,641,592 |
| |||||
| Net income |
0 |
|
595,337 |
|
0 |
|
0 |
|
595,337 |
| |||||
| Partnership distributions |
0 |
|
(1,000,512 |
) |
0 |
|
0 |
|
(1,000,512 |
) | |||||
| |
|
|
|
|
|
|
|
|
| ||||||
| BALANCE, December 31, 2001 |
1,322,909 |
|
9,236,417 |
|
38,551 |
|
0 |
|
9,236,417 |
| |||||
| Net income |
0 |
|
217,867 |
|
0 |
|
0 |
|
217,867 |
| |||||
| Partnership distributions |
0 |
|
(479,555 |
) |
0 |
|
0 |
|
(479,555 |
) | |||||
| |
|
|
|
|
|
|
|
|
| ||||||
| BALANCE, June 30, 2002 (unaudited) |
1,322,909 |
$ |
8,974,729 |
|
38,551 |
$ |
0 |
$ |
8,974,729 |
| |||||
| |
|
|
|
|
|
|
|
|
| ||||||
| (unaudited) Six Months
Ended |
||||||||
| June 30, 2002
|
June 30, 2001
|
|||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||
| Net income |
$ |
217,867 |
|
$ |
294,298 |
| ||
| Adjustments to reconcile net income to net cash used in operating activities: |
||||||||
| Equity in income of joint venture |
|
(257,742 |
) |
|
(337,716 |
) | ||
| Changes in assets and liabilities: |
||||||||
| Accounts payable |
|
(669 |
) |
|
0 |
| ||
| Other assets |
|
0 |
|
|
(482 |
) | ||
| |
|
|
|
|
| |||
| Net cash used in operating activities |
|
(40,544 |
) |
|
(43,900 |
) | ||
| |
|
|
|
|
| |||
| CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||
| Investment in joint ventures |
|
0 |
|
|
(180,660 |
) | ||
| Distributions received from joint ventures |
|
550,551 |
|
|
420,845 |
| ||
| |
|
|
|
|
| |||
| Net cash provided by investing activities |
|
550,551 |
|
|
240,185 |
| ||
| |
|
|
|
|
| |||
| CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||
| Partnership distributions paid |
|
(513,455 |
) |
|
(231,171 |
) | ||
| |
|
|
|
|
| |||
| NET DECREASE IN CASH AND CASH EQUIVALENTS |
|
(3,448 |
) |
|
(34,886 |
) | ||
| CASH AND CASH EQUIVALENTS, beginning of year |
|
45,866 |
|
|
252,598 |
| ||
| |
|
|
|
|
| |||
| CASH AND CASH EQUIVALENTS, end of period |
$ |
42,418 |
|
$ |
217,712 |
| ||
| |
|
|
|
|
| |||
| Joint Venture |
Joint Venture Partners |
Properties | ||
| | ||||
| Fund III-IV Associates |
Wells Real Estate Fund III, L.P. Wells Real Estate Fund IV, L.P. |
1. Stockbridge Village Center A retail shopping center located in Stockbridge, Georgia | ||
| 2. Reciprocal Group Building A two-story office building located in Richmond, Virginia | ||||
| | ||||
| Fund IV-V Associates |
Wells Real Estate Fund IV, L.P. Wells Real Estate Fund V, L.P. |
3. Village Overlook Property Two substantially identical two-story
office buildings located in Clayton County,
Georgia | ||
| 4. IBM Jacksonville Building A four-story office building located in
Jacksonville, Florida | ||||
| | ||||
|
First, to all Class A limited partners until such limited partners have received distributions equal to a 10% per annum return on their respective adjusted
capital contributions, as defined. |
|
Second, to the General Partners until each general partner has received distributions equal to 10% of the total distributions declared by the Partnership per
annum. |
|
Third, to the Class A limited partners and the General Partners allocated on a basis of 90% and 10%, respectively. |
| Total Revenues |
Net Income |
Partnerships Share of
Net Income | ||||||||||||||||
| Three Months Ended |
Three Months Ended |
Three Months Ended | ||||||||||||||||
| June 30, 2002 |
June 30, 2001 |
June 30, 2002 |
June 30, 2001 |
June 30, 2002 |
June 30, 2001 | |||||||||||||
| Fund III-IV Associates |
||||||||||||||||||