-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, TCVffX859Ez2VixgaVlJEqndP0SWaOVIKoez1QFdNY4dfuOiQckxUoyiblsXFQyL Mh/hu7kT0fbJNju3PLnfzA== 0000821218-96-000009.txt : 19961104 0000821218-96-000009.hdr.sgml : 19961104 ACCESSION NUMBER: 0000821218-96-000009 CONFORMED SUBMISSION TYPE: 10-Q PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 19960930 FILED AS OF DATE: 19961101 SROS: NONE FILER: COMPANY DATA: COMPANY CONFORMED NAME: LEASTEC INCOME FUND V CENTRAL INDEX KEY: 0000821218 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-COMPUTER RENTAL & LEASING [7377] IRS NUMBER: 680136036 STATE OF INCORPORATION: CA FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-Q SEC ACT: 1934 Act SEC FILE NUMBER: 000-18555 FILM NUMBER: 96652078 BUSINESS ADDRESS: STREET 1: 7175 W JEFFERSON AVE STE 3000 CITY: LAKEWOOD STATE: CO ZIP: 80235 BUSINESS PHONE: 3039801000 10-Q 1 3Q96LIFV.001 SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 10-Q (Mark One) [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarterly period ended September 30, 1996 ------------------------------------------------- OR [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 For the transition period from to ------------------- -------------------------- Commission file number 0-18555 --------------------------------------------------------- Leastec Income Fund V, A California Limited Partnership ------------------------------------------------------- (Exact name of registrant as specified in its charter) California 68-0136036 ---------------- -------------- (State of organization) (I.R.S. Employer Identification No.) 7175 West Jefferson Avenue, Suite 4000 Lakewood, Colorado 80235 - --------------------------------------- ---------- (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code (303) 980-1000 Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Sections 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 . --- - Exhibit Index Appears on Page 11 Page 1 of 12 Pages LEASTEC INCOME FUND V A California Limited Partnership Quarterly Report on Form 10-Q for the Quarter Ended September 30, 1996 Table of Contents ----------------- PART I. FINANCIAL INFORMATION PAGE ---- Item 1. Financial Statements (Unaudited) Balance Sheets-September 30, 1996 and December 31, 1995 3 Statements of Income-Three and Nine months ended September 30, 1996 and 1995 4 Statements of Cash Flows-Nine months ended September 30, 1996 and 1995 5 Notes to Financial Statements 6 Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations 7-10 PART II. OTHER INFORMATION Item 1. Legal Proceedings 11 Item 6. Exhibits and Reports on Form 8-K 11 Signature 12 2 LEASTEC INCOME FUND V A California Limited Partnership BALANCE SHEETS (Unaudited) September 30, December 31, 1996 1995 ------------- ------------ ASSETS Cash and cash equivalents $ 853,714 $ 446,663 Accounts receivable, net 29,947 120,375 Equipment held for sale or lease 141,823 59,534 Net investment in direct finance leases 1,293,410 1,803,274 Leased equipment, net 1,179,125 2,989,764 ------------- ------------- Total assets $ 3,498,019 $ 5,419,610 ============ ============ LIABILITIES AND PARTNERS' CAPITAL LIABILITIES: Accounts payable and accrued liabilities $ 165,634 $ 235,847 Payable to affiliates 16,677 27,918 Rents received in advance 53,512 40,894 Distributions payable to partners 447,003 186,101 Discounted lease rentals 953,483 2,061,334 -------------- ------------ Total liabilities 1,636,309 2,552,094 -------------- ------------ PARTNERS' CAPITAL: General partner - - Limited partners: Class A 690,966 1,729,272 Class B 1,170,744 1,138,244 ------------- ------------ Total partners' capital 1,861,710 2,867,516 ------------- ------------ Total liabilities and partners' capital $ 3,498,019 $ 5,419,610 ============ =========== The accompanying notes are an integral part of these financial statements. 3 LEASTEC INCOME FUND V A California Limited Partnership STATEMENTS OF INCOME (Unaudited)
Three months ended Nine months ended September 30, September 30, ------------------------ ------------------------- 1996 1995 1996 1995 ---------- --------- ----------- ---------- REVENUE: Operating lease rentals $ 535,335 $ 729,031 $ 1,820,376 $ 2,621,424 Direct finance lease income 39,125 56,591 135,821 189,022 Equipment sales margin 410,394 20,364 501,248 156,165 Interest income 7,058 1,853 14,845 9,646 ---------- --------- ----------- ----------- Total revenue 991,912 807,839 2,472,290 2,976,257 ---------- --------- ----------- ----------- EXPENSES: Depreciation and amortization 236,637 441,363 985,777 1,561,429 Provision for losses - - - - Management fees paid to general partner 35,622 45,384 122,242 159,838 Interest on discounted lease rentals 26,252 63,245 102,551 225,634 Direct services from general partner 13,795 16,474 49,297 59,278 General and administrative 53,417 44,035 269,702 155,085 ---------- --------- ----------- ----------- Total expenses 365,723 610,501 1,529,569 2,161,264 ---------- --------- ----------- ----------- NET INCOME $ 626,189 $ 197,338 $ 942,721 $ 814,993 ========== ========= =========== ============ NET INCOME ALLOCATED: To the general partner $ 45,789 $ 19,747 $ 96,841 $ 77,960 To the Class A limited partners 558,100 170,767 813,380 708,714 To the Class B limited partner 22,300 6,824 32,500 28,319 ---------- --------- ----------- ------------ $ 626,189 $ 197,338 $ 942,721 $ 814,993 ========== ========= =========== ============ Net income per weighted average Class A limited partner unit outstanding $ 2.82 $ 0.86 $ 4.10 $ 3.58 ========== ========= =========== ============ Weighted average Class A limited partner units outstanding 198,025 198,475 198,214 197,831 ========== ========= =========== ============
The accompanying notes are an integral part of these financial statements. 4 LEASTEC INCOME FUND V A California Limited Partnership STATEMENTS OF CASH FLOWS (Unaudited) Nine months ended September 30, -------------------------- 1996 1995 ----------- ----------- NET CASH PROVIDED BY OPERATING ACTIVITIES $ 3,202,527 $ 3,049,440 ----------- ----------- CASH FLOWS FROM FINANCING ACTIVITIES: Principal payments on discounted lease rentals (1,107,851) (1,723,531) Redemptions of Class A limited partner units (11,685) (9,909) Distributions to partners (1,675,940) (1,782,685) ----------- ----------- Net cash used in financing activities (2,795,476) (3,516,125) ----------- ----------- NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 407,051 (466,685) CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 446,663 702,210 ----------- ----------- CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 853,714 $ 235,525 =========== =========== Supplemental disclosure of cash flow information: Interest paid on discounted lease rentals $ 102,551 $ 225,634 The accompanying notes are an integral part of these financial statements. 5 LEASTEC INCOME FUND V A California Limited Partnership NOTES TO FINANCIAL STATEMENTS (Unaudited) 1. Basis of Presentation --------------------- The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and disclosures required by generally accepted accounting principles for annual financial statements. In the opinion of the general partner, all adjustments (consisting only of normal recurring adjustments) considered necessary for a fair presentation have been included. The balance sheet at December 31, 1995 has been derived from the audited financial statements included in the Partnership's 1995 Form 10-K. For further information, refer to the financial statements of Leastec Income Fund V, a California Limited Partnership (the "Partnership"), and the related notes, included in the Partnership's Annual Report on Form 10-K for the year ended December 31, 1995 (the "1995 Form 10-K"), previously filed with the Securities and Exchange Commission. 2. Equipment Held for Sale or Re-lease ----------------------------------- Equipment held for sale or re-lease, recorded at the lower of cost or market value expected to be realized, consists of equipment previously leased to end users which has been returned to the Partnership following lease expiration. 3. Bankrupt Lessee --------------- Anchor Glass filed for protection under Chapter 11 of the bankruptcy code on September 13, 1996. The aggregate net book value under two leases with this lessee was $598,525 at September 30, 1996. Potential outcomes are (i) the lessee affirms its leases and the Partnership collects all rents due under the leases or (ii) the lessee rejects the leases and returns the underlying equipment to the Partnership. If the leases are rejected and the equipment is returned to the Partnership or sold to a third party, it is possible that remarketing proceeds will be less than the net book value of the equipment. However, if the lessee affirms the leases, the Partnership would not be subject to a loss. The lessee has not made its intentions known at this time and, accordingly, the amount of loss, if any, cannot be determined as of September 30, 1996. Regardless of the lessee's decision to accept or reject the leases, the general partner believes that the ultimate outcome will not have a material adverse impact on the Partnership's financial position or results of operations. 6 LEASTEC INCOME FUND V A California Limited Partnership Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations Results of Operations - --------------------- Presented below are schedules (prepared solely to facilitate the discussion of results of operations that follows) showing condensed statements of income categories and analyses of changes in those condensed categories derived from the Statements of Income:
Condensed Statements of Condensed Statements of Income for the three months The effect on Income for the nine months The effect on ended September 30, net income of ended September 30, net income of --------------------------- changes between --------------------------- changes between 1996 1995 periods 1996 1995 periods ------------ ------------ ---------------- ------------ ------------ --------------- Leasing margin $ 311,571 $ 281,014 $ 30,557 $ 867,869 $ 1,023,383 $ (155,514) Equipment sales margin 410,394 20,364 390,030 501,248 156,165 345,083 Interest income 7,058 1,853 5,205 14,845 9,646 5,199 Management fees paid to general partner (35,622) (45,384) 9,762 (122,242) (159,838) 37,596 Direct services from general partner (13,795) (16,474) 2,679 (49,297) (59,278) 9,981 General and administrative (53,417) (44,035) (9,382) (269,702) (155,085) (114,617) Provision for losses - - - - - - ------------ ------------ ------------ ------------ ------------ ------------ Net income $ 626,189 $ 197,338 $ 428,851 $ 942,721 $ 814,993 $ 127,728 ============ ============ ============ ============ ============ ============
The Partnership is in its liquidation period, as defined in the Partnership Agreement, and as expected, the Partnership is not purchasing additional equipment, initial leases are expiring and the equipment is being remarketed (i.e., re-leased, renewed or sold). As a result, both the size of the Partnership's leasing portfolio and the amount of leasing revenue are declining (referred to in this discussion as "portfolio run-off"). LEASING MARGIN Leasing margin consists of the following:
Three months ended Nine months ended September 30, September 30, ------------------------------ ----------------------------- 1996 1995 1996 1995 ------------ ------------ ------------ ----------- Operating lease rentals $ 535,335 $ 729,031 $ 1,820,376 $ 2,621,424 Direct financing lease income 39,125 56,591 135,821 189,022 Depreciation and amortization (236,637) (441,363) (985,777) (1,561,429) Interest expense on related discounted lease rentals (26,252) (63,245) (102,551) (225,634) ----------- ----------- ----------- ----------- Leasing margin $ 311,571 $ 281,014 $ 867,869 $ 1,023,383 =========== =========== =========== =========== Leasing margin ratio 54% 36% 44% 36% =========== =========== =========== ===========
7 LEASTEC INCOME FUND V A California Limited Partnership Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued) LEASING MARGIN, (continued) All components of leasing margin for the nine months ended September 30, 1996, compared to the comparable period of 1995, have declined and are expected to decline further, due to portfolio run-off. Leasing margin ratio for both periods and leasing margin for the three months ended September 30, 1996 increased compared to the comparable period of 1995 primarily because of (a) remarketing activities, and (b) a portion of the Partnership's portfolio consists of operating leases financed with non-recourse debt. Leasing margin and leasing margin ratio for an operating lease financed with non-recourse debt increases during the term of the lease since rents and depreciation are typically fixed while interest expense declines as the related non-recourse debt is repaid. The ultimate rate of return on leases depends, in part, on the general level of interest rates at the time the leases are originated. Because leasing is an alternative to financing equipment purchases with debt, lease rates tend to rise and fall with interest rates (although lease rate movements generally lag interest rate movements in the capital market). Interest rates declined from 1990 until the early part of 1994. The lease rates on equipment purchased by the Partnership during that period reflect that low interest rate environment. This will result in corresponding reductions in the ultimate overall yields to partners. EQUIPMENT SALES MARGIN Equipment sales margin consists of the following:
Three months ended Nine months ended September 30, September 30, ---------------------------- --------------------------- 1996 1995 1996 1995 ------------ ------------ ------------ ----------- Equipment sales revenue $ 775,840 $ 44,102 $ 1,227,338 $ 317,034 Cost of equipment sales (365,446) (23,738) (726,090) (160,869) ----------- ----------- ----------- ----------- Equipment sales margin $ 410,394 $ 20,364 $ 501,248 $ 156,165 =========== =========== =========== ===========
The Partnership is in its liquidation period. During the liquidation period, as initial leases terminate, equipment is being remarketed (i.e., re-leased or sold to either the original lessee or a third party) and, accordingly, the timing and amount of equipment sales cannot be projected accurately. PROVISION FOR LOSSES The remarketing of equipment for an amount greater than its book value is reported as equipment sales margin (if the equipment is sold) or leasing margin (if the equipment is re-leased). The realization of less than the carrying value of equipment (which is typically not known until remarketing subsequent to the initial lease termination has occurred) is recorded as provision for losses. 8 LEASTEC INCOME FUND V A California Limited Partnership Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued) PROVISION FOR LOSSES, continued Residual values are established equal to the estimated value to be received from the equipment following termination of the lease. In estimating such values, the Partnership considers all relevant facts regarding the equipment and the lessee, including, for example, the likelihood that the lessee will re-lease the equipment. The nature of the Partnership's leasing activities is that it has credit exposure and residual value exposure and, accordingly, in the ordinary course of business, it will incur losses from those exposures. The Partnership performs ongoing quarterly assessments of its assets to identify any other-than-temporary losses in value. No provision for losses were recorded during either the three and nine months ended September 30, 1996 or the corresponding periods in 1995 because no other-than-temporary losses in the value of equipment were identified in the quarterly assessments of the Partnership's assets. EXPENSES General and administrative expenses increased primarily due to $107,928 reimbursed to the general partner during the second quarter 1996 for insurance costs related to prior years. Management fees paid to the general partner decreased due to portfolio run-off. Liquidity and Capital Resources - ------------------------------- The Partnership funds its activities principally with cash from rents, interest income and sale of off-lease equipment. Available cash and cash reserves of the Partnership are invested in interest bearing cash accounts and short-term U.S. government securities pending distributions to the partners. During the three months ended September 30, 1996, the Partnership declared distributions to the partners of $915,818 ($447,003 of which was paid in October 1996), all of which constituted a return of capital. Distributions may be characterized for tax, accounting and economic purposes as a return of capital, a return on capital or both. The total return on capital over a leasing partnership's life can only be determined at the termination of the Partnership after all residual cash flows (which include proceeds from the re-leasing and sale of equipment after initial lease terms expire) have been realized. However, as the general partner has represented for the last several years, all distributions to the partners are expected to be a return of capital. 9 LEASTEC INCOME FUND V A California Limited Partnership Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued) Liquidity and Capital Resources, continued - ------------------------------- The general partner currently anticipates that the Partnership will generate cash flow from rentals and equipment sales during the remainder of 1996 which, when added to cash and cash equivalents on hand, should provide sufficient cash to enable the Partnership to meet its current operating requirements and to fund distributions to the Class A limited partners. The general partner currently anticipates that the remaining 1996 distributions to the Class A limited partners are expected to be in the range of an annualized rate of 1% to 3% of their capital contributions (all of which is expected to be a return of capital). Because the Partnership is in liquidation, as defined in the Partnership Agreement, cash distributions to the Class A limited partners will be based upon cash availability and will vary. The Partnership is required to dissolve and distribute all of its assets no later than December 31, 1998. However, the general partner anticipates that all equipment will be sold prior to that date and that the Partnership will be liquidated earlier. The Class B distributions of cash from operations are subordinated to the Class A limited partners receiving distributions of cash from operations, as scheduled in the Partnership Agreement (i.e., 15%). Therefore, because of the decrease in the distributions to the Class A limited partners effective as of June 1994, CAII, the sole Class B limited partner, ceased receiving distributions of cash from operations as of March 1994 and, as a result of this subordination, the general partner currently anticipates that CAII will not receive any future Class B distributions related to the $1.2 million of Class B limited partner's capital shown on the accompanying Balance Sheets. 10 LEASTEC INCOME FUND V A California Limited Partnership PART II. OTHER INFORMATION Item 1. Legal Proceedings The Partnership is involved in routine legal proceedings incidental to the conduct of its business. The general partner believes none of these legal proceedings will have a material adverse effect on the financial condition or operations of the Partnership. Item 6. Exhibits and Reports on Form 8-K (a) None (b) The Partnership did not file any reports on Form 8-K during the quarter ended September 30, 1996. 11 LEASTEC INCOME FUND V A California Limited Partnership Signature Pursuant to the requirements of the Securities Exchange Act of 1934, the Partnership has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. LEASTEC INCOME FUND V A California Limited Partnership By: CAI Partners Management Company Dated: October 30, 1996 By: /s/John E. Christensen ---------------------- John E. Christensen Senior Vice President, Chief Administrative Officer and Director 12 EX-27 2 3Q96LIFV.001
5 The schedule contains summary financial information extracted from the balance sheets and statements of income and is qualified in its entirety by reference to such financial statements. 9-MOS DEC-31-1996 SEP-30-1996 853,714 0 29,947 0 141,823 0 1,179,125 0 3,498,019 0 0 0 0 0 1,861,710 3,498,019 501,248 2,472,290 0 1,529,569 171,539 0 102,551 942,721 0 942,721 0 0 0 942,721 4.10 4.10
-----END PRIVACY-ENHANCED MESSAGE-----