-----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, EsGjMKLpGCXCi98VLP+oMc+ejYKMySj89t302i8p2tcM7kYohAeV6EzbAuiM/y2J hj0lW3p6aSJxz1T/sYM3lg== 0000927016-96-000276.txt : 19960620 0000927016-96-000276.hdr.sgml : 19960620 ACCESSION NUMBER: 0000927016-96-000276 CONFORMED SUBMISSION TYPE: 10-Q PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 19960331 FILED AS OF DATE: 19960515 SROS: NONE FILER: COMPANY DATA: COMPANY CONFORMED NAME: AMERICAN INCOME FUND I-D CENTRAL INDEX KEY: 0000868680 STANDARD INDUSTRIAL CLASSIFICATION: 7359 IRS NUMBER: 043122696 STATE OF INCORPORATION: MA FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-Q SEC ACT: 1934 Act SEC FILE NUMBER: 000-20030 FILM NUMBER: 96567032 BUSINESS ADDRESS: STREET 1: 98 N WASHINGTON STREET CITY: BOSTON STATE: MA ZIP: 02114 BUSINESS PHONE: 6178545800 MAIL ADDRESS: STREET 1: 98 N WASHINGTON STREET CITY: BOSTON STATE: MA ZIP: 02114 10-Q 1 QUARTERLY REPORT UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 10-Q (Mark One) [XX] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarterly period ended March 31, 1996 ------------------------------------------------- OR [_] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the transition period from _______________________ to ______________________ _______________________ For Quarter Ended March 31, 1996 Commission File No. 0-20030 American Income Fund I-D, a Massachusetts Limited Partnership - - -------------------------------------------------------------------------------- (Exact name of registrant as specified in its charter) Massachusetts 04-3122696 - - ----------------------------------------- ----------------------- (State or other jurisdiction of (IRS Employer incorporation or organization) Identification No.) 98 North Washington Street, Boston, MA 02114 - - ----------------------------------------- ----------------------- (Address of principal executive offices) (Zip Code) Registrants telephone number, including area code (617) 854-5800 ------------------------------- - - -------------------------------------------------------------------------------- (Former name, former address and former fiscal year, if changed since last report.) 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 ____ --- APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS DURING THE PRECEDING FIVE YEARS Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Sections 12, 13, or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court 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 ____ --- AMERICAN INCOME FUND I-D, a Massachusetts Limited Partnership FORM 10-Q INDEX
Page ------ PART I. FINANCIAL INFORMATION: Item 1. Financial Statements Statement of Financial Position at March 31, 1996 and December 31, 1995 3 Statement of Operations for the three months ended March 31, 1996 and 1995 4 Statement of Cash Flows for the three months ended March 31, 1996 and 1995 5 Notes to the Financial Statements 6-10 Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations 11-15 PART II. OTHER INFORMATION: Items 1 - 6 16
2 AMERICAN INCOME FUND I-D, a Massachusetts Limited Partnership STATEMENT OF FINANCIAL POSITION March 31, 1996 and December 31, 1995 (Unaudited)
March 31, December 31, 1996 1995 ------------ ------------ ASSETS - - ------ Cash and cash equivalents $ 486,264 $ 407,253 Contractual right for equipment 35,000 1,882,960 Rents receivable 741,300 792,169 Accounts receivable - affiliate 130,359 226,659 Note receivable - affiliate 209,910 209,910 Equipment at cost, net of accumulated depreciation of $13,993,334 and $13,131,217 at March 31 and December 31, 1995, respectively 17,961,169 11,455,410 Organization costs, net of accumulated amortization of $4,583 and $4,333 at March 31, 1996 and December 31, 1995, respectively 417 667 ------------ ------------ Total assets $ 19,564,419 $ 14,975,028 ============ ============ LIABILITIES AND PARTNERS' CAPITAL - - --------------------------------- Notes payable $ 10,040,280 5,303,736 Accrued interest 75,030 57,938 Accrued liabilities 113,643 108,385 Accrued liabilities - affiliate 30,075 21,994 Other liabilities 5,558 -- Deferred rental income 98,951 66,364 Cash distributions payable to partners 218,295 272,869 ------------ ------------ Total liabilities 10,581,832 5,831,286 ------------ ------------ Partners' capital (deficit): General Partner (468,676) (460,618) Limited Partnership Interests (829,521.30 Units; initial purchase price of $25 each) 9,451,263 9,604,360 ------------ ------------ Total partners' capital 8,982,587 9,143,742 ------------ ------------ Total liabilities and partners' capita $ 19,564,419 $ 14,975,028 ============ ============
The accompanying notes are an integral part of these financial statements. 3 AMERICAN INCOME FUND I-D, a Massachusetts Limited Partnership STATEMENT OF OPERATIONS for the three months ended March 31, 1996 and 1995 (Unaudited)
1996 1995 ------------ ------------ Income: Lease revenue $ 1,165,575 $ 1,376,006 Interest income 61,698 4,144 Interest income - affiliate 4,605 9,863 Loss on sale of equipment - (21,136) ------------ ------------ Total income 1,231,878 1,368,877 ------------ ------------ Expenses: Depreciation and amortization 1,000,579 1,115,278 Interest expense 110,255 111,203 Equipment management fees - affiliate 32,451 42,040 Operating expenses - affiliate 31,453 39,596 ------------ ------------ Total expenses 1,174,738 1,308,117 ------------ ------------ Net income $ 57,140 $ 60,760 ============ ============ Net income per limited partnership unit $ 0.07 $ 0.07 ============ ============ Cash distribution declared per limited partnership unit $ 0.25 $ 0.31 ============ ============
The accompanying notes are an integral part of these financial statements. 4 AMERICAN INCOME FUND I-D, a Massachusetts Limited Partnership STATEMENT OF CASH FLOWS for the three months ended March 31, 1996 and 1995 (Unaudited)
1996 1995 ------------ -------------- Cash flows from (used in) operating activities: Net income $ 57,140 $ 60,760 Adjustments to reconcile net income to net cash from operating activities: Depreciation and amortization 1,000,579 1,115,278 Loss on sale of equipment -- 21,136 Changes in assets and liabilities Decrease (increase) in: rents receivable 50,869 47,259 accounts receivable - affiliate 96,300 (37,842) Increase (decrease) in: accrued interest 17,092 (2,033) accrued liabilities 5,258 (1,309) accrued liabilities - affiliate 8,081 -- deferred rental income 32,587 97 ------------ -------------- Net cash from operating activities 1,267,906 1,203,346 ------------ -------------- Cash flows from (used in) investing activities: Purchase of equipment (63,243) -- Proceeds from equipment sales -- 16,475 ------------ -------------- Net cash from (used in) investing activities (63,243) 16,475 ------------ -------------- Cash flows used in financing activities: Principal payments - notes payable (852,783) (839,741) Distributions paid (272,869) (272,869) ------------ -------------- Net cash used in financing activities (1,125,652) (1,112,610) ------------ -------------- Net increase in cash and cash equivalents 79,011 107,211 Cash and cash equivalents at beginning of period 407,253 288,658 ------------ -------------- Cash and cash equivalents at end of period $ 486,264 $ 395,869 ============ ============== Supplemental disclosure of cash flow information: Cash paid during the period for interest $ 93,163 $ 113,236 ============ ==============
Supplemental disclosure of non-cash investing and financing activities: See Note 4 to the financial statements. The accompanying notes are an integral part of these financial statements. 5 AMERICAN INCOME FUND I-D, a Massachusetts Limited Partnership Notes to the Financial Statements March 31, 1996 (Unaudited) NOTE 1 - BASIS OF PRESENTATION - - ------------------------------ The financial statements presented herein are prepared in conformity with generally accepted accounting principles and the instructions for preparing Form 10-Q under Rule 10-01 of Regulation S-X of the Securities and Exchange Commission and are unaudited. As such, these financial statements do not include all information and footnote disclosures required under generally accepted accounting principles for complete financial statements and, accordingly, the accompanying financial statements should be read in conjunction with the footnotes presented in the 1995 Annual Report. Except as disclosed herein, there has been no material change to the information presented in the footnotes to the 1995 Annual Report. In the opinion of management, all adjustments (consisting of normal and recurring adjustments) considered necessary to present fairly the financial position at March 31, 1996 and December 31, 1995 and results of operations for the three month period ended March 31, 1996 and 1995 have been made and are reflected. NOTE 2 - CASH - - ------------- The Partnership invests excess cash with large institutional banks in reverse repurchase agreements with overnight maturities. The reverse repurchase agreements are secured by U.S. Treasury Bills or interests in U.S. Government securities. NOTE 3 - REVENUE RECOGNITION - - ---------------------------- Rents are payable to the Partnership monthly, quarterly or semi-annually and no significant amounts are calculated on factors other than the passage of time. The leases are accounted for as operating leases and are noncancellable. Rents received prior to their due dates are deferred. Future minimum rents of $13,321,163 are due as follows: For the year ending March 31, 1997 $ 4,215,771 1998 3,293,296 1999 1,968,610 2000 1,265,120 2001 847,760 Thereafter 1,730,606 ----------- Total $13,321,163 ===========
In September 1995, the Partnership transferred its ownership interest in a Boeing 747-SP-21 commercial jet aircraft (the United Aircraft) to the existing lessee, United Air Lines, Inc., pursuant to the rules for a like-kind exchange transaction for income tax reporting purposes (See Note 4 herein). In November 1995, the Partnership partially replaced the United Aircraft with a 17.39% interest in three Boeing 737-2H4 aircraft leased to Southwest Airlines, Inc. (the Southwest Aircraft). The Partnership will receive approximately $501,000 of rental revenue in each of the years in the period ending March 31, 1999, and $417,000 in the year ending March 31, 2000, pursuant to the Southwest Aircraft lease agreement. 6 AMERICAN INCOME FUND I-D, a Massachusetts Limited Partnership Notes to the Financial Statements (Continued) Additionally, in March 1996, the Partnership completed the replacement of the United Aircraft with the acquisitions of a 14.39% interest in two McDonnell- Douglas MD-82 Aircraft leased by Finnair OY (the "Finnair Aircraft") and a 25.82% ownership interest in a McDonnell-Douglas MD-87 aircraft leased by Reno Air, Inc. (the "Reno Aircraft"). The Partnership will receive approximately $620,000 of rental revenue in each of the years in the period ending March 31, 1999 pursuant to the Finnair Aircraft lease agreement. With respect to the Reno Aircraft lease agreement, the Parnership will receive approximately $416,000 of rental revenue in the year ending March 31, 1997, $465,000 in each of the years in the period ending March 31, 2002 and $349,000 in the year ending March 31, 2003. Pursuant to the Reno Aircraft lease agreement, rents are adjusted monthly for changes of the London Inter-Bank Offered Rate ("LIBOR"). Future rents reported above reflect the most recent LIBOR-effected rental payment. NOTE 4 - EQUIPMENT - - ------------------ The following is a summary of equipment owned by the Partnership at March 31, 1996. In the opinion of American Finance Group ("AFG"), the acquisition cost of the equipment did not exceed its fair market value.
Lease Term Equipment Equipment Type (Months) at Cost - - --------------------------- ---------- ------------- Aircraft 39-81 $ 10,081,685 Materials handling 1-60 5,381,712 Vessels 72 5,091,464 Construction & mining 11-72 4,893,321 Trailers/intermodal containers 36-99 3,991,526 Furniture & fixtures 60-90 1,507,620 Computers & peripherals 18-60 366,040 Retail store fixtures 48 316,563 Photocopying 24-48 157,439 Communications 13-63 95,022 Tractors & heavy duty trucks 60-78 62,319 Research & test 24 9,792 ------------ Total equipment cost 31,954,503 Accumulated depreciation (13,993,334) ------------ Equipment, net of accumulated depreciation $ 17,961,169 ============
In September 1995, the Partnership transferred its 39.9% ownership interest in the United Aircraft, pursuant to the rules for a like-kind exchange for income tax reporting purposes (See Note 3 herein). In November 1995, the Partnership partially replaced the United Aircraft with a 17.39% interest in the Southwest Aircraft, at an aggregate cost of $2,546,156. To acquire the interests in the Southwest Aircraft, the Partnership obtained financing of $1,900,028 from a third-party lender and utilized $646,128 of the cash consideration received from the transfer of the United Aircraft. The remaining ownership interest of 82.61% in the Southwest Aircraft is held by affiliated equipment leasing programs sponsored by AFG. 7 AMERICAN INCOME FUND I-D, a Massachusetts Limited Partnership Notes to the Financial Statements (Continued) Additionally, in March 1996, the Partnership completed the replacement of the United Aircraft with the acquisitions of a 14.39% ownership interest in the Finnair Aircraft and a 25.82% ownership interest in the Reno Aircraft at a total cost to the Partnership of $4,027,969 and $3,507,561, respectively. To acquire the ownership interest in the Finnair Aircraft, the Partnership paid $1,346,709 in cash and obtained financing of $2,681,260 from a third-party lender. To acquire the ownership interest in the Reno Aircraft, the Partnership paid $599,494 in cash and obtained financing of $2,908,067 from a third-party lender. The remaining ownership interests of 85.61% and 74.18% in the Finnair Aircraft and Reno Aircraft, respectively, are held by affiliated equipment leasing programs sponsored by AFG. During the three months ended March 31, 1996, the Partnership transferred its ownership interest in certain trailers, previously leased to The Atchison Topeka and Santa Fe Railroad to a third party for cash consideration of $35,000. The trailers had an aggregate net book value of $29,442 at the date of transfer resulting in a net gain, for financial statement purposes, of $5,558. The transaction was structured as a like-kind exchange for income tax reporting purposes. The Partnership intends to replace these trailers with comparable trailers and lease such equipment to a new lessee. Accordingly, the net cash consideration of $35,000 was deposited into a special-purpose escrow account through a third-party Exchange Agent pending completion of the equipment exchange. For financial statement purposes, the cash consideration has been reported as Contractual Right for Equipment on the Statement of Financial Position at March 31, 1996. The amount of gain will reduce the carrying value of the replacement trailers upon completion of the exchange and has been reported as Other Liabilities on the Statement of Financial Position at March 31, 1996. At March 31, 1996, the Partnership's equipment portfolio included equipment having a proportionate original cost of $17,831,788, representing approximately 56% of total equipment cost. The summary above includes equipment held for sale or re-lease with a cost and net book value of approximately $2,081,000 and $322,000, respectively, at March 31, 1996. The General Partner is actively seeking the sale or re-lease of all equipment not on lease. Effective January 1, 1996, the Partnership adopted Financial Accounting Standards Board Statement No. 121, Accounting for the Impairment of Long-lived Assets and Long-Lived Assets to Be Disposed Of, which requires impairment losses to be recorded on long-lived assets used in operations when indicators of impairment are present and the undiscounted cash flows estimated to be generated by those assets are less than the assets carrying amount. Statement 121 also addresses the accounting for long-lived assets that are expected to be disposed of. Adoption of this statement did not have a material impact of the financial statements of the Partnership. NOTE 5 - RELATED PARTY TRANSACTIONS - - ----------------------------------- All operating expenses incurred by the Partnership are paid by AFG on behalf of the Partnership and AFG is reimbursed at its actual cost for such expenditures. Fees and other costs incurred during the three month periods ended March 31, 1996 and 1995 which were paid or accrued by the Partnership to AFG or its Affiliates, are as follows: 8 AMERICAN INCOME FUND I-D, a Massachusetts Limited Partnership Notes to the Financial Statements (Continued)
1996 1995 ------- ------- Equipment management fees $32,451 $42,040 Administrative charges 5,250 3,000 Reimbursable operating expenses due to third parties 26,203 36,596 ------- ------- Total $63,904 $81,636 ======= =======
In 1991, the Partnership acquired 900 intermodal cargo containers, at a cost of $1,840,140, and leased such containers to ICCU Containers, S.p.A. ("ICCU"), an affiliate of Clou Investments (U.S.A.), Inc. ("CLOU"), which formerly owned a minority interest in AFG Holdings Illinois Limited Partnership. The ability of ICCU to fulfill all of its obligations under the lease contract deteriorated, in AFG's view, in 1994. As a result, AFG, on the Partnership's behalf, began negotiations with other parties to either assume the lease obligations of ICCU or acquire the containers. As a result of these negotiations, the Partnership transferred 897 containers, having a net book value of $970,944, to a third party on November 30, 1994. The Partnership received, as settlement from ICCU and the third party, consideration as follows: (i) a contractual right to receive comparable containers with an estimated fair market value of $1,033,013 and (ii) beneficial assignment of an existing AFG note payable to CLOU which had a principal balance of $369,852 at the date of the transaction. The note has an effective interest rate of 8% and matures on December 31, 1996. AFG will pay all of the note balance plus interest to the Partnership according to the original amortization schedule. A portion of the consideration received was used to satisfy the Partnership's accounts receivable balance of $184,178 outstanding from ICCU at November 30, 1994. The remaining three containers of the original equipment group were disposed of in 1992 for stipulated payments as a result of casualty events. In April 1995, the Partnership replaced the original containers with comparable containers and leased such containers to a new lessee pursuant to the rules for completing a like-kind exchange for income tax reporting purposes. The carrying value of the new containers, $1,958,034, was reduced by $247,743, representing the amount of gain deferred on the original containers. The Partnership obtained approximately $925,000 of long-term financing in connection with the replacement containers. All rents and proceeds from the sale of equipment are paid directly to either AFG or to a lender. AFG temporarily deposits collected funds in a separate interest-bearing escrow account prior to remittance to the Partnership. At March 31, 1996, the Partnership was owed $130,359 by AFG for such funds and the interest thereon. These funds were remitted to the Partnership in April 1996. NOTE 6 - NOTES PAYABLE - - ---------------------- Notes payable at March 31, 1996 consisted of installment notes of $10,040,280 payable to banks and institutional lenders. The installment notes bear interest rates ranging between 5.75% and 10.65%, except for one note which bears a fluctuating interest rate based on LIBOR plus a margin (7.63% at March 31, 1996). All of the installment notes are non-recourse and are collateralized by the equipment and assignment of the related lease payments. Generally, the installment notes will be fully amortized by noncancellable rents. However, the Partnership has balloon payment obligations at the expiration of the respective primary lease terms related to the 9 AMERICAN INCOME FUND I-D, a Massachusetts Limited Partnership Notes to the Financial Statements (Continued) Finnair Aircraft and the Reno Aircraft. The carrying amount of notes payable approximates fair value at March 31, 1996. The annual maturities of the installment notes payable are as follows: For the year ending March 31, 1997 $ 2,613,279 1998 1,481,531 1999 1,349,050 2000 2,164,223 2001 505,889 Thereafter 1,926,308 ----------- Total $10,040,280 ===========
NOTE 7 - SUBSEQUENT EVENT - - ------------------------- Pursuant to its agreements with PLM International, Inc., referred to in Note 8 of the Partnerships 1995 Financial Statements, American Finance Group agreed to change its name and logo, except where they are used in connection with the Partnership and other affiliated investment programs. For all other purposes, American Finance Group will operate as Equis Financial Group effective April 2, 1996. 10 AMERICAN INCOME FUND I-D, a Massachusetts Limited Partnership FORM 10-Q PART 1. FINANCIAL INFORMATION Item 2. Management's Discussion and Analysis of Financial Condition and - - ------------------------------------------------------------------------- Results of Operations. - - ---------------------- Three months ended March 31, 1996 compared to the three months ended March 31, - - ------------------------------------------------------------------------------ 1995: - - ----- Overview - - -------- As an equipment leasing partnership, the Partnership was organized to acquire a diversified portfolio of capital equipment subject to lease agreements with third parties. The Partnership was designed to progress through three principal phases: acquisitions, operations, and liquidation. During the operations phase, a period of approximately six years, all equipment in the Partnership's portfolio will progress through various stages. Initially, all equipment will generate rental revenue under primary term lease agreements. During the life of the Partnership, these agreements will expire on an intermittent basis and equipment held pursuant to the related leases will be renewed, re-leased or sold, depending on prevailing market conditions and the assessment of such conditions by AFG to obtain the most advantageous economic benefit. Over time, a greater portion of the Partnership's original equipment portfolio will become available for remarketing and cash generated from operations and from sales or refinancings will begin to fluctuate. Ultimately, all equipment will be sold and the Partnership will be dissolved. The Partnership's operations commenced in 1991. Results of Operations - - --------------------- For the three months ended March 31, 1996, the Partnership recognized lease revenue of $1,165,575 compared to $1,376,006 for the same period in 1995. The decrease in lease revenue from 1995 to 1996 reflects the effects of primary lease term expirations and a temporary decline in aircraft lease revenues associated with the Partnerships aircraft exchange (discussed below) which was concluded late in the first quarter of 1996. As a result of this exchange, the Partnership replaced its ownership interest in a Boeing 747-SP, having aggregate quarterly lease revenues of $257,420, with interests in six other aircraft (three Boeing 737 aircraft leased by Southwest Airlines, Inc., two McDonnell Douglas MD-82 aircraft leased by Finnair OY and one McDonnell Douglas MD-87 aircraft leased by Reno Air, Inc.), having aggregate quarterly lease revenues of $395,689. The Finnair Aircraft and the Reno Aircraft were exchanged into the Partnership on March 25 and March 26, 1996, respectively. Accordingly, the first quarter of 1996 reflected only a portion of the rents ultimately anticipated from the like-kind exchange. For the three months ended March 31, 1996, the Partnership earned interest income of $66,303 compared to $14,007 for the period ended March 31, 1995. Interest income is typically generated from temporary investment of rental receipts and equipment sales proceeds in short-term instruments. The increase in interest income in 1996 compared to 1995 is a result of interest of $54,300 earned on cash held in a special-purpose escrow in connection with the like-kind exchange transactions, discussed below. During the three months ended March 31, 1996 and 1995, the Partnership also earned interest income of $4,605 and $9,863, respectively, on a note receivable from AFG resulting from the settlement with ICCU Containers S.p.A. (See Note 5 to the financial statements). The amount of future interest income is expected to fluctuate in relation to prevailing interest rates, the collection of lease revenue, and the proceeds from equipment sales. The Partnership's equipment portfolio includes certain assets in which the Partnership holds a proportionate ownership interest. In such cases, the remaining interests are owned by AFG or an affiliated equipment leasing program sponsored by AFG. Proportionate equipment ownership enables the Partnership to further diversify its equipment portfolio by participating in the ownership of selected assets, thereby reducing the general levels of risk 11 AMERICAN INCOME FUND I-D, a Massachusetts Limited Partnership FORM 10-Q PART 1. FINANCIAL INFORMATION which could result from a concentration in any single equipment type, industry or lessee. The Partnership and each affiliate individually report, in proportion to their respective ownership interests, their respective shares of assets, liabilities, revenues, and expenses associated with the equipment. For the three months ended March 31, 1995, the Partnership sold equipment having a net book value of $37,611 to existing lessees and third parties. These sales resulted in a net loss, for financial statement purposes, of $21,136. There were no equipment sales during the three months ended March 31, 1996. In September 1995, the Partnership transferred its 39.9% ownership interest in the United Aircraft, pursuant to the rules of a like-kind exchange for income tax reporting purposes (See Note 3 to the financial statements). In November 1995, the Partnership partially replaced the United Aircraft with a 17.39% interest in the Southwest Aircraft, at an aggregate cost of $2,546,156. To acquire the interests in the Southwest Aircraft, the Partnership obtained financing of $1,900,028 from a third-party lender and utilized $646,128 of the cash consideration received from the transfer of the United Aircraft. The remaining ownership interest of 82.61% in the Southwest Aircraft is held by affiliated equipment leasing programs sponsored by AFG. Additionally, in March 1996, the Partnership completed the replacement of the United Aircraft with the acquisitions of a 14.39% ownership interest in the Finnair Aircraft and a 25.82% ownership interest in the Reno Aircraft at a total cost to the Partnership of $4,027,969 and $3,507,561, respectively. To acquire the ownership interest in the Finnair Aircraft, the Partnership paid $1,346,709 in cash and obtained financing of $2,681,260 from a third-party lender. To acquire the ownership interest in the Reno Aircraft, the Partnership paid $599,595 in cash and obtained financing of $2,908,067 from a third-party lender. The remaining ownership interests of 85.61% and 74.18% of the Finnair Aircraft and Reno Aircraft, respectively, are held by affiliated equipment leasing programs sponsored by AFG. During the three months ended March 31, 1996, the Partnership transferred its ownership interest in certain trailers, previously leased to The Atchison Topeka and Santa Fe Railroad to a third party for cash consideration of $35,000. The trailers had an aggregate net book value of $29,442 at the date of transfer resulting in a net gain, for financial statement purposes, of $5,558. The transaction was structured as a like-kind exchange for income tax reporting purposes. The Partnership intends to replace these trailers with comparable trailers and lease such equipment to a new lessee. Accordingly, the net cash consideration of $35,000 was deposited into a special-purpose escrow account through a third-party Exchange Agent pending completion of the equipment exchange. For financial statement purposes, the cash consideration has been reported as Contractual Right for Equipment on the Statement of Financial Position at March 31, 1996. The amount of gain will reduce the carrying value of the replacement trailers upon completion of the exchange and has been reported as Other Liabilities on the Statement of Financial Position at March 31, 1996. It cannot be determined whether future sales of equipment will result in a net gain or a net loss to the Partnership, as such transactions will be dependent upon the condition and type of equipment being sold and its marketability at the time of sale. In addition, the amount of gain or loss reported for financial statement purposes is partly a function of the amount of accumulated depreciation associated with the equipment being sold. 12 AMERICAN INCOME FUND I-D, a Massachusetts Limited Partnership FORM 10-Q PART 1. FINANCIAL INFORMATION The ultimate realization of residual value for any type of equipment is dependent upon many factors, including AFG's ability to sell and re-lease equipment. Changing market conditions, industry trends, technological advances, and many other events can converge to enhance or detract from asset values at any given time. AFG attempts to monitor these changes in order to identify opportunities which may be advantageous to the Partnership and which will maximize total cash returns for each asset. The total economic value realized upon final disposition of each asset is comprised of all primary lease term revenue generated from that asset, together with its residual value. The latter consists of cash proceeds realized upon the asset's sale in addition to all other cash receipts obtained from renting the asset on a re-lease, renewal or month-to-month basis. The Partnership classifies such residual rental payments as lease revenue. Consequently, the amount of gain or loss reported in the financial statements is not necessarily indicative of the total residual value the Partnership achieved from leasing the equipment. Depreciation and amortization expense for the three months ended March 31, 1996 was $1,000,579 compared to $1,115,278 for the same period in 1995. For financial reporting purposes, to the extent that an asset is held on primary lease term, the Partnership depreciates the difference between (i) the cost of the asset and (ii) the estimated residual value of the asset at the date of primary lease expiration on a straight-line basis over such term. For purposes of this policy, estimated residual values represent equipment values at the date of the primary lease expiration. To the extent that equipment is held beyond its primary lease term, the Partnership continues to depreciate the remaining net book value of the asset on a straight-line basis over the asset's remaining economic life. Interest expense was $110,255 or 9.4% of lease revenue for the three months ended March 31, 1996 compared to $111,203 or 8.1% of lease revenue for the same period in 1995. In the near-term, interest expense is expected to increase due to interest to be incurred in connection with the leveraging obtained to finance the like-kind exchange transactions, discussed above. Thereafter, interest expense will decline in amount and as a percentage of lease revenue as the principal balance of notes payable is reduced through the application of rent receipts to outstanding debt. Management fees were 2.8% of lease revenue during the three months ended March 31, 1996 compared to 3% of lease revenue for the same period in 1995. Management fees are based on 5% of gross lease revenue generated by operating leases and 2% of gross lease revenue generated by full payout leases. Operating expenses consist principally of administrative charges, professional service costs, such as audit and legal fees, as well as printing, distribution and remarketing expenses. In certain cases, equipment storage or repairs and maintenance costs may be incurred in connection with equipment being remarketed. Collectively, operating expenses represented 2.7% of lease revenue during the three months ended March 31, 1996, compared to 2.9% of lease revenue for the same period in 1995. The amount of future operating expenses cannot be predicted with certainty; however, such expenses are usually higher during the acquisition and liquidation phases of a partnership. Other fluctuations typically occur in relation to the volume and timing of remarketing activities. Liquidity and Capital Resources and Discussion of Cash Flows - - ------------------------------------------------------------ The Partnership by its nature is a limited life entity which was established for specific purposes described in the preceding "Overview". As an equipment leasing program, the Partnership's principal operating activities derive 13 AMERICAN INCOME FUND I-D, a Massachusetts Limited Partnership FORM 10-Q PART 1. FINANCIAL INFORMATION from asset rental transactions. Accordingly, the Partnership's principal source of cash from operations is provided by the collection of periodic rents. These cash inflows are used to satisfy debt service obligations associated with leveraged leases, and to pay management fees and operating costs. Operating activities generated net cash inflows of $1,267,906 and $1,203,346 for the three months ended March 31, 1996 and 1995, respectively. In the future, renewal, re- lease and equipment sale activities will cause a gradual decline in the Partnership's lease revenue and corresponding sources of operating cash. Overall, expenses associated with rental activities, such as management fees, and net cash flow from operating activities will continue to decline as the Partnership experiences a higher frequency of remarketing events. Ultimately, the Partnership will dispose of all assets under lease. This will occur principally through sale transactions whereby each asset will be sold to the existing lessee or to a third party. Generally, this will occur upon expiration of each asset's primary or renewal/re-lease term. In certain instances, casualty or early termination events may result in the disposal of an asset. Such circumstances are infrequent and usually result in the collection of stipulated cash settlements pursuant to terms and conditions contained in the underlying lease agreements. Cash expended for equipment acquisitions and cash realized from asset disposal transactions is reported under investing activities on the accompanying Statement of Cash Flows. During the three months ended March 31, 1996, the Partnership expended $63,243 in cash in connection with the like-kind exchange transactions referred to above. There were no equipment acquisitions during the same period in 1995. During the three months ended March 31, 1995, the Partnership realized $16,475 in equipment sale proceeds. There were no equipment sales during the same period in 1996. Future inflows of cash from asset disposals will vary in timing and amount and will be influenced by many factors including, but not limited to, the frequency and timing of lease expirations, the type of equipment being sold, its condition and age, and future market conditions. The Partnership obtained long-term financing in connection with certain equipment leases. The repayments of principal related to such indebtedness are reported as a component of financing activities. Each note payable is recourse only to the specific equipment financed and to the minimum rental payments contracted to be received during the debt amortization period (which period generally coincides with the lease rental term). As rental payments are collected, a portion or all of the rental payment is used to repay the associated indebtedness. In the near-term, the amount of cash used to repay debt obligations is expected to increase due to leveraging obtained to finance the acquisition of equipment relating to the like-kind exchange transactions, discussed above. Thereafter, the amount of cash used to repay debt obligations will generally decline as the principal balance of notes payable is reduced through the collection and application of rents. However, the Partnership has balloon payment obligations at the expiration of the respective primary lease terms related to the Finnair Aircraft and the Reno Aircraft. Cash distributions to the General and Limited Partners are declared and generally paid within fifteen days following the end of each calendar quarter. The payment of such distributions is presented as a component of financing activities. For the three months ended March 31, 1996, the Partnership declared total cash distributions of Distributable Cash From Operations of $218,295. In accordance with the Amended and Restated Agreement and Certificate of Limited Partnership, the Limited Partners were allocated 95% of these distributions, or $207,380, and the General Partner was allocated 5%, or $10,915. The first quarter 1996 cash distribution was paid on April 15, 1996. Cash distributions paid to the Limited Partners consist of both a return of and a return on capital. To the extent that cash distributions consist of Cash From Sales or Refinancings, substantially all of such cash 14 AMERICAN INCOME FUND I-D, a Massachusetts Limited Partnership FORM 10-Q PART 1. FINANCIAL INFORMATION distributions should be viewed as a return of capital. Cash distributions do not represent and are not indicative of yield on investment. Actual yield on investment cannot be determined with any certainty until conclusion of the Partnership and will be dependent upon the collection of all future contracted rents, the generation of renewal and/or re-lease rents, and the residual value realized for each asset at its disposal date. Future market conditions, technological changes, the ability of AFG to manage and remarket the assets, and many other events and circumstances, could enhance or detract from individual asset yields and the collective performance of the Partnership's equipment portfolio. The future liquidity of the Partnership will be influenced by the foregoing and will be greatly dependent upon the collection of contractual rents and the outcome of residual activities. The General Partner anticipates that cash proceeds resulting from these sources will satisfy the Partnership's future expense obligations. However, the amount of cash available for distribution in future periods will fluctuate. Equipment lease expirations and asset disposals will cause the Partnership's net cash from operating activities to diminish over time; and equipment sale proceeds will vary in amount and period of realization. In addition, the Partnership may be required to incur asset refurbishment or upgrade costs in connection with future remarketing activities. Accordingly, fluctuations in the level of quarterly cash distributions will occur during the life of the Partnership. 15 AMERICAN INCOME FUND I-D, a Massachusetts Limited Partnership FORM 10-Q PART II. OTHER INFORMATION Item 1. Legal Proceedings Response: None Item 2. Changes in Securities Response: None Item 3. Defaults upon Senior Securities Response: None Item 4. Submission of Matters to a Vote of Security Holders Response: None Item 5. Other Information Response: None Item 6(a). Exhibits Response: None Item 6(b). Reports on Form 8-K Response: None 16 SIGNATURE PAGE Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below on behalf of the registrant and in the capacity and on the date indicated. AMERICAN INCOME FUND I-D, a Massachusetts Limited Partnership By: AFG Leasing VI Incorporated, a Massachusetts corporation and the General Partner of the Registrant. By: /s/ Michael J. Butterfield -------------------------------------------- Michael J. Butterfield Treasurer of AFG Leasing VI Incorporated (Duly Authorized Officer and Principal Accounting Officer) Date: May 15, 1996 -------------------------------------------- By: /s/ Gary Romano -------------------------------------------- Gary M. Romano Clerk of AFG Leasing VI Incorporated (Duly Authorized Officer and Principal Financial Officer) Date: May 15, 1996 -------------------------------------------- 17 EX-27 2 FINANCIAL DATA SCHEDULE
5 3-MOS DEC-31-1996 JAN-01-1996 MAR-31-1996 521,264 0 871,659 0 0 1,392,923 28,954,403 13,993,334 19,564,419 541,552 10,040,280 0 0 0 8,982,587 19,564,419 1,165,575 1,231,878 0 0 1,064,483 0 110,255 0 0 57,140 0 0 0 57,140 0 0
-----END PRIVACY-ENHANCED MESSAGE-----