Item 3 - Legal Proceedings
On December 12, 2001, three individuals filed an action in the Superior Court of the State of California for the County of Contra Costa originally captioned Buchanan et al. v. NTS-Properties Associates et al. (Case No. C 01-05090) against our general partner, the general partners of four public partnerships affiliated with us and several individuals and entities affiliated with us. The action purports to bring claims on behalf of a class of limited partners. These claims are based on, among other things, tender offers made by the public partnerships and an affiliate of our general partner, as well as the operation of the partnerships by the general partners. The plaintiffs allege, among other things, that the prices at which limited partnership interests were purchased in these tender offers were too low. The plaintiffs are seeking monetary damages and equitable relief, including an order directing the disposition of the properties owned by the public partnerships and the distribution of the proceeds. No amounts have been accrued as a liability for this action in our consolidated financial statements. Under an indemnification agreement with our general partner, we are responsible for the costs of defending any such action.
On February 27, 2003, two individuals filed a class and derivative action in the Circuit Court of Jefferson County, Kentucky captioned Bohm et al. v. J.D. Nichols et al. (Case No. 03-CI-01740) against our general partner and the general partners of three public partnerships affiliated with us and several individuals and entities affiliated with us. On March 21, 2003, the complaint was amended to include the general partner of a public partnership affiliated with us and the general partner of a partnership that was affiliated with us but is no longer in existence. In the amended complaint, the plaintiffs purport to bring claims on behalf of a class of limited partners and derivatively on behalf of us and affiliated public partnerships based on alleged overpayments of fees, prohibited investments, improper failures to make distributions, purchases of limited partnership interests at insufficient prices and other violations of the limited partnership agreements. The plaintiffs are seeking, among other things, compensatory and punitive damages in an unspecified amount, an accounting, the appointment of a receiver or liquidating trustee, the entry of an order of dissolution against the public partnerships, a declaratory judgment and injunctive relief. No amounts have been accrued as a liability for this action in our financial statements. Our general partner believes that this action is without merit, and is vigorously defending it. On March 2, 2004, we, along with all defendants, filed a Motion to Dismiss the Bohm litigation. That Motion is currently pending before the court.
On June 20, 2003, our general partner, along with the general partners of four public partnerships affiliated with us, reached an agreement in principle (the “Settlement Agreement”) with representatives of the class of plaintiffs to settle the Buchanan action. This settlement is subject to, among other things, preparing and executing a settlement agreement to be presented to the court for preliminary and final approval. The proposed settlement would include releases for all of the parties for all of the claims asserted in the Buchanan litigation and the Bohm litigation. As part of the proposed settlement, the general partners have agreed, among other things, to pursue a merger of the partnerships along with other real estate entities affiliated with the general partners into a newly-formed entity. For more information on the merger, see Item 7, Proposed Merger.
On February 26, 2004, the Superior Court of the State of California for the County of Contra Costa preliminarily approved the settlement as set forth in the Stipulation and Agreement of Settlement jointly filed by the general partners (the “General Partners”) of NTS-Properties III, NTS-Properties IV, NTS-Properties V, NTS-Properties VI and NTS-Properties VII, Ltd. (the “Partnerships”), along with certain of their affiliates, with the class of plaintiffs in the action originally captioned Buchanan et al. v. NTS-Properties Associates et al. (Case No. C 01-05090) on December 5, 2003. The Superior Court’s order, which sets forth its preliminary determination that the Stipulation and Agreement of Settlement is within the range of reasonableness, and is fair, just and adequate to the class of plaintiffs, is filed as an attachment to our Form 8-K filed on March 1, 2004. The Superior Court has scheduled a hearing (the “Final Hearing”) on May 6, 2004, to finally determine, among other things, whether: (1) the Stipulation and Agreement of Settlement is fair, reasonable and adequate, and in the best interests of the class of plaintiffs, and (2) the Buchanan litigation should be dismissed with prejudice and on the merits in accordance with the Stipulation and Agreement of Settlement.
At the Final Hearing, any member of the class of plaintiffs may appear personally or through his or her counsel to object to the final approval of the Stipulation and Agreement of Settlement, the entry of a final judgment dismissing with prejudice the Buchanan litigation or the application for an award of attorneys’ fees and expenses to the counsel for the class of plaintiffs. To do so, a class member must file the following with the Superior Court and the attorneys for the class of plaintiffs and the General Partners and other defendants at least fourteen days prior to the Final Hearing: (1) a notice of the class member’s intention to appear at the Final Hearing, (2) a detailed statement of the class member’s specific objections and (3) the grounds for the objections and any documents that the class member desires the Superior Court to consider.
Pending the entry by the Superior Court of a final judgment and order dismissing the Buchanan litigation with prejudice, all members of the class of plaintiffs are barred and enjoined from: (1) transferring, selling, assigning or otherwise disposing of any limited partner units of the Partnerships, (2) granting a proxy to object to the merger of the Partnerships into NTS Realty Holdings Limited Partnership (“NTS Realty”) as contemplated by the joint consent solicitation statement/prospectus that NTS Realty filed with the Securities and Exchange Commission or (3) commencing a tender offer for the limited partner units of the Partnerships.
For the year ended December 31, 2003, our share of the legal costs for the Buchanan and Bohm litigations was approximately $204,000, which was included in our professional and administrative expenses.
We do not believe there is any other litigation threatened against us other than routine litigation arising out of the ordinary course of business, some of which is expected to be covered by insurance, none of which is expected to have a material effect on our financial position or results of operations, except as discussed herein.
Item 4
Item 4 - Submission of Matters to a Vote of Security Holders
None.
PART II
Item 5
Item 5 - Market for Registrant’s Limited Partnership Interests and Related Partner Matters
There is no established trading market for the limited partnership interests, nor is one likely to develop. We had 1,342 limited partners as of January 31, 2004. Cash distributions and allocations of income (loss) are made as described in Item 8 - Note 1D.
No distributions were paid during 2003, 2002 or 2001. Quarterly distributions are determined based on current cash balances, cash flow being generated by operations and cash reserves needed for future leasing costs, tenant finish costs and capital improvements. Distributions have been indefinitely suspended to fund current and future capital improvements and debt repayment. Our ability to pay distributions is dependent upon, among other things, our ability to refinance properties on favorable terms.
Item 6
Item 6 - Selected Financial Data
Years ended December 31:
2003 2002 2001 2000 1999 --------------- ---------------- --------------- --------------- ---------------- Total revenues $ 5,081,130 $ 5,006,595 $ 5,077,144 $ 4,756,468 $ 4,605,597 Operating income $ 188,622 $ 323,470 $ 613,336 $ 994,472 $ 768,939
Loss before minority interest $ (667,354)$ (758,446)$ (462,553)$ (48,330)$ (90,500) Minority interest $ (5,090)$ (74,459)$ (52,034)$ (10,123)$ (11,230)
Net loss $ (662,264)$ (683,987)$ (410,519)$ (38,207)$ (79,270)
Net loss allocated to: General Partner $ (6,623)$ (6,840)$ (4,105)$ (382)$ (793) Limited partners $ (655,641)$ (677,147)$ (406,414)$ (37,825)$ (78,477)
Net loss per limited partnership interest $ (21.48) $ (22.19) $ (13.32) $ (1.24) $ (2.39)
Weighted average number of limited partnership interests 30,521 30,521 30,521 30,620 32,861
Cumulative net income allocated to: General Partner $ 48,606 $ 55,229 $ 62,069 $ 66,174 $ 66,556 Limited partners $ (6,453,939)$ (5,798,298)$ (5,121,151)$ (4,714,737)$ (4,676,912)
Cumulative taxable income (loss) allocated to: General Partner $ 160,343 $ 156,787 $ 158,336 $ 165,329 $ 146,496 Limited partners $ (8,354,381)$ (7,701,424)$ (6,706,294)$ (5,864,636)$ (5,723,508)
Distributions declared: General Partner $ -- $ -- $ -- $ -- $ 12,649 Limited partners $ -- $ -- $ -- $ -- $ 1,252,275
Cumulative distributions declared: General Partner $ 168,176 $ 168,176 $ 168,176 $ 168,176 $ 168,176 Limited partners $ 16,641,479 $ 16,641,479 $ 16,641,479 $ 16,641,479 $ 16,641,479
At year end: Land, buildings and amenities, net $ 20,360,408 $ 20,764,422 $ 21,435,471 $ 22,074,949 $ 19,908,042
Total assets $ 22,385,446 $ 22,185,284 $ 23,268,453 $ 24,186,003 $ 23,880,328
Mortgages and notes payable $ 13,614,792 $ 13,517,370 $ 13,792,816 $ 14,436,464 $ 14,143,157
The above selected financial data should be read in conjunction with the consolidated financial statements and related notes appearing elsewhere in this Form 10-K report.
The Emerging Issues Tasks Force (“EITF”) of the Financial Accounting Standards Board (“FASB”) reached a consensus on Issue No. 00-1, “Applicability of the Pro Rata Method of Consolidation to Investments in Certain Partnerships and Other Unincorporated Joint Ventures.” The EITF reached a consensus that a proportionate gross financial statement presentation (referred to as “proportionate consolidation” in the Notes to Consolidated Financial Statements) is not appropriate for an investment in an unincorporated legal entity accounted for by the equity method of accounting, unless the investee is in either the construction industry or an extractive industry where there is a longstanding practice of its use.
The consensus is applicable to financial statements for annual periods ending after June 15, 2000. We have applied the consensus to all comparative financial statements, restating them to conform with the consensus for all periods presented. The application of this consensus did not result in a restatement of previously reported partners’ equity or results of operations, but did result in a recharacterization or reclassification of certain financial statements’ captions and amounts. The affected data in the table above has been restated to provide comparable information for all periods presented.
Item 7
Item 7 - Management’s Discussion and Analysis of Financial Condition and Results ofOperations
Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) should be read in conjunction with the Consolidated Financial Statements in Item 8 and the cautionary statements below.
Critical Accounting Policies
General
A critical accounting policy is one that would materially effect our operations or financial condition, and requires management to make estimates or judgments in certain circumstances. These judgments often result from the need to make estimates about the effect of matters that are inherently uncertain. Critical accounting policies discussed in this section are not to be confused with accounting principles and methods disclosed in accordance with accounting principles generally accepted in the United States (“GAAP”). GAAP requires information in financial statements about accounting principles, methods used and disclosures pertaining to significant estimates. The following disclosure discusses judgments known to management pertaining to trends, events or uncertainties known which were taken into consideration upon the application of those policies and the likelihood that materially different amounts would be reported upon taking into consideration different conditions and assumptions.
Impairment and Valuation
Statement of Financial Accounting Standards (“SFAS”) No. 144 “Accounting for the Impairment or Disposal of Long-Lived Assets,” specifies circumstances in which certain long-lived assets must be reviewed for impairment. If the carrying amount of an asset exceeds the sum of its expected future cash flows, the asset’s carrying value must be written down to fair value. In determining the value of an investment property and whether the investment property is impaired, management considers several factors such as projected rental and vacancy rates, property operating expenses, capital expenditures and interest rates. The capitalization rate used to determine property valuation is based on the market in which the investment property is located, length of leases, tenant financial strength, the economy in general, demographics, environment, property location, visibility, age and physical condition among others. All of these factors are considered by management in determining the value of any particular investment property. The value of any particular investment property is sensitive to the actual results of any of these factors, either individually or taken as a whole. If the actual results differ from management’s judgment, the valuation could be negatively or positively affected.
Recognition of Rental Income
Our apartment community has operating leases with apartment residents with terms generally of twelve months or less. We recognize rental revenue related to these leases on an accrual basis when due from residents. In accordance with our standard lease terms, rental payments are generally due on a monthly basis.
Our commercial property leases are accounted for as operating leases. We accrue minimum rents on a straight-line basis over the terms of their respective leases. We structure our leases to allow us to recover a significant portion of our property operating, real estate taxes and repairs and maintenance expenses from our commercial tenants. Property operating expenses typically include utility, insurance, security, janitorial, landscaping and other administrative expenses. We accrue reimbursements from tenants for recoverable portions of all these expenses as revenue in the period the applicable expenditures are incurred. We also receive estimated payments for these reimbursements from substantially all our tenants throughout the year. We do this to reduce the risk of loss on uncollectible accounts once we perform the final year-end billings for recoverable expenditures. We recognize the difference between estimated recoveries and the final billed amounts in the subsequent year and we believe these differences were not material in any period presented.
Under GAAP, we are required to recognize rental income based on the effective monthly rent for each lease. The effective monthly rent is equal to the average monthly rent during the term of the lease, not the stated rent for any particular month. The process, known as “straight-lining” or “stepping” rent generally has the effect of increasing rental revenues during the early phases of a lease and decreasing rental revenues in the latter phases of a lease. Due to the impact of “straight- lining,” rental income exceeded the cash collected for rent by approximately $158,000, $110,000 and $145,000, for the years ended December 31, 2003, 2002 and 2001, respectively. If rental income calculated on a straight-line basis exceeds the cash rent due under the lease, the difference is
recorded as an increase in deferred rent receivable and included as a component of accounts receivable on the relevant balance sheet. If the cash rent due under the lease exceeds rental income calculated on a straight-line basis, the difference is recorded as a decrease in deferred rent receivable and is recorded as a decrease of accounts receivable on the relevant balance sheet. We defer recognition of contingent rental income, such as percentage or excess rent, until the specified target that triggers the contingent rental income is achieved. We periodically review the collectability of outstanding receivables. Allowances are generally taken for tenants with outstanding balances due for a period greater than ninety days and tenants with outstanding balances due for a period less than ninety days but that we believe are potentially uncollectible.
Recognition of Lease Termination Income
We recognize lease termination income upon receipt of the income. We accrue lease termination income if there is a signed termination agreement, all of the conditions of the agreement have been met and the tenant is no longer occupying the property.
Cost Capitalization and Depreciation Policies
We review all expenditures and capitalize any item exceeding $1,000 deemed to be an upgrade or a tenant improvement with an expected useful life greater than one year. Land, building and amenities are stated at cost. Depreciation expense is computed using the straight-line method over the estimated useful lives of the assets. Buildings and improvements have estimated useful lives between 3 - 30 years, land improvements have estimated useful lives of between 5 - 30 years, and amenities have estimated useful lives between 3 - 30 years.
Consolidation of Variable Interest Entities
In January 2003, the FASB issued Interpretation No. 46 (“FIN 46”), “Consolidation of Variable Interest Entities, an interpretation of ARB 51.” The primary objectives of this interpretation are to provide guidance on the identification of entities for which control is achieved through means other than through voting rights (“variable interest entities”) and how to determine when and which business enterprise (the “primary beneficiary”) should consolidate the variable interest entity. This new model for consolidation applies to an entity which either (i) the equity investors (if any) do not have a controlling financial interest; or (ii) the equity investment at risk is insufficient to finance that entity’s activities without receiving additional subordinated financial support from other parties. In addition, FIN 46 requires that the primary interest entity, make additional disclosures. Certain disclosure requirements of FIN 46 were effective for financial statements issued after January 31, 2003.
In December 2003, the FASB issued FIN No. 46 (Revised December 2003), “Consolidation of Variable Interest Entities” (“FIN 46-R”) to address certain FIN 46 implementation issues. The effective dates and impact of FIN 46 and FIN 46-R are as follows:
(i)
Special purpose entities (“SPEs”) created prior to February 1, 2003. We must apply either the provisions of FIN 46 or early adopt the provisions of FIN 46-R at the end of the first interim or annual reporting period ending after December 15, 2003.
(ii)
Non-SPEs created prior to February 1, 2003. We are required to adopt FIN 46-R at the end of the first interim or annual reporting period ending after March 15, 2004.
(iii)
All entities, regardless of whether a SPE, that were created subsequent to January 31, 2003. The provisions of FIN 46 were applicable for variable interests in entities obtained after January 31, 2003. We are required to adopt FIN 46-R at the end of the first interim or annual reporting period ending after March 15, 2004.
The adoption of the provisions applicable to FIN 46 did not have any impact on our financial statements.
Minority Interest
In May 2003, the FASB issued Statement No. 150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity (SFAS 150). SFAS 150 establishes standards for classifying and measuring as liabilities certain financial instruments that embody obligations of the issuer and have characteristics of both liabilities and equity. SFAS 150 was effective for all financial instruments created or modified after May 31, 2003, and otherwise was effective at the beginning of the first interim period beginning after June 15, 2003. On November 7, 2003, FASB Staff Position No. FAS 150-3 was issued, which deferred for an indefinite period the classification and measurement provisions, but not the disclosure provisions of SFAS 150.
We consolidate certain properties that are also owned by affiliated parties that have noncontrolling interests. In certain cases, the applicable joint venture agreement provides for a contractual termination date of the agreement based on certain specified events. SFAS 150 describes this type of arrangement as a “limited-life subsidiary”. SFAS 150 requires the disclosure of the estimated settlement value of these noncontrolling interests. As of December 31 2003, the estimated settlement value of these noncontrolling interests is approximately $3,147,000. This settlement value is based on estimated third party consideration paid to the joint venture upon disposition of each property and is net of all other assets and liabilities including any yield maintenance that would have been due on that date had the mortgages encumbering the properties been prepaid on December 31, 2003. Due to the inherent risks and uncertainties related to the operations and sale of real estate assets, among other things, the amount of any potential distribution to the noncontrolling interests is likely to change.
Results of Operations for 2003, 2002 and 2001
The following table includes our selected summarized operating data for the years ended December 31, 2003, 2002 and 2001. This data is presented to provide assistance in identifying trends in our operating results and other factors affecting our business. This data should be read in conjunction with our financial statements, including the notes thereto, in Part II, Item 8 of this report.
The following table of segment data is provided:
----------------------------------------------------------------------- Residential Commercial Partnership Total ----------------------------------------------------------------------- Net revenues $ 1,232,075 $ 3,849,055 $ -- $ 5,081,130 Operating expenses and operating expenses - affiliated 504,459 1,503,159 -- 2,007,618 Depreciation and amortization 228,427 995,648 18,619 1,242,694 Interest expense 278,086 678,678 20,362 977,126 Net income (loss) 101,020 36,307 (799,591) (662,264)
----------------------------------------------------------------------- Residential Commercial Partnership Total ----------------------------------------------------------------------- Net revenues $ 1,225,210 $ 3,781,385 $ -- $ 5,006,595 Operating expenses and operating expense - affiliated 593,838 1,551,296 (2,000) 2,143,134 Depreciation and amortization 226,011 1,094,496 18,619 1,339,126 Interest expense 298,498 720,638 20,362 1,039,498 Net loss (75,047) (248,447) (360,493) (683,987)
----------------------------------------------------------------------- Residential Commercial Partnership Total ----------------------------------------------------------------------- Net revenues $ 1,239,900 $ 3,837,244 $ -- $ 5,077,144 Operating expenses and operating expenses - affiliated 587,947 1,525,985 2,000 2,115,932 Depreciation and amortization 221,236 1,014,017 18,619 1,253,872 Interest expense 317,072 798,266 20,362 1,135,700 Net loss (12,115) (136,911) (261,493) (410,519)
During our most recent operating period net revenues for the residential segment have essentially remained level, while net revenues for the commercial segment have increased primarily due to higher average occupancy at Lakeshore Business Center Phase III as a result of our efforts to lease this recently constructed property. This is partially offset by occupancy decreases at Commonwealth Business Center Phase II, where we have not been successful in renewing several tenants’ expired leases. We continue our leasing efforts by seeking new tenants for this property. Operating expenses and operating expenses - affiliated have decreased primarily as a result of personnel changes for both the residential and commercial segments. Interest expense and depreciation expense have decreased due to lower debt balances and assets becoming fully depreciated, respectively. The expenses related to our ongoing litigation and proposed merger have negatively impacted our partnership net losses.
The rental income and tenant reimbursements generated by our properties and joint ventures for the years ended December 31 were as follows:
2003 2002 2001 ------------- ------------- -------------- Wholly-Owned Properties Commonwealth Business Center Phase II $ 472,591 $ 543,963 $ 566,413
Joint Venture Properties (Ownership % on December 31, 2003) The Willows of Plainview Phase II (90.30%) (1) $ 1,232,075 $ 1,225,210 $ 1,239,900 Lakeshore Business Center Phase I (81.19%) (1) $ 1,520,509 $ 1,557,015 $ 1,603,765 Lakeshore Business Center Phase II (81.19%) (1) $ 1,446,848 $ 1,390,591 $ 1,454,079 Lakeshore Business Center Phase III (81.19%) $ 409,107 $ 289,816 $ 212,987
(1)
We believe the changes in rental income and tenant reimbursements from year to year are temporary effects of each property’s specific mix of lease maturities and is not indicative of any known trend.
The occupancy levels at our properties and joint ventures as of December 31 were as follows:
2003 2002 2001 ------------- ------------- -------------- Wholly-Owned Properties Commonwealth Business Center Phase II 62% 73% 81%
Joint Venture Properties (Ownership % on December 31, 2003) The Willows of Plainview Phase II (90.30%) (2) 82% 89% 74% Lakeshore Business Center Phase I (81.19%) (2) 71% 71% 89% Lakeshore Business Center Phase II (81.19%) (2) 79% 81% 82% Lakeshore Business Center Phase III (81.19%) 89% 37% 28%
(2)
We believe the changes in occupancy on December 31 from year to year are temporary effects of each property’s specific mix of lease maturities and is not indicative of any known trend.
The average occupancy levels at our properties and joint ventures for the years ended December 31 were as follows:
2003 2002 2001 ------------- ------------- -------------- Wholly-Owned Properties Commonwealth Business Center Phase II 67% 77% 75%
Joint Venture Properties (Ownership % on December 31, 2003) The Willows of Plainview Phase II (90.30%) (3) 85% 85% 83% Lakeshore Business Center Phase I (81.19%) (3) 70% 80% 85% Lakeshore Business Center Phase II (81.19%) (3) 81% 84% 82% Lakeshore Business Center Phase III (81.19%) 59% 36% 26%
(3)
We believe the changes in average occupancy from year to year are temporary effects of each property’s specific mix of lease maturities and is not indicative of any known trend.
The following discussion relating to changes in our results of operations includes only material line items within our Statements of Operations or line items for which there was a material change between the years ending December 31, 2003, 2002 and 2001.
Rental Income and Tenant Reimbursements
Our rental income and tenant reimbursements did not change significantly between the years ending December 31, 2003, 2002 and 2001. There were no offsetting material changes.
Operating Expenses and Operating Expenses - Affiliated
Our operating expenses did not change significantly between the years ending December 31, 2003, 2002 and 2001. There were no offsetting material changes.
Our operating expenses - affiliated for the years ended December 31, 2003, 2002 and 2001 were approximately $572,000, $675,000 and $630,000, respectively. The decrease of $103,000, or 15%, from the year ended December 31, 2002 to the year ended December 31, 2003 and the increase of $45,000, or 7%, from the year ended December 31, 2001 to the year ended December 31, 2002 were both the result of changes in personnel costs.
Operating expenses - affiliated are for the services performed by employees of NTS Development Company, an affiliate of our General Partner. These employee services include property management, leasing, maintenance, security and other services necessary to manage and operate our business.
Professional and Administrative Expenses and Professional and Administrative Expenses -Affiliated
Our professional and administrative expenses for the years ended December 31, 2003, 2002 and 2001 were approximately $661,000, $233,000 and $119,000, respectively. The increase of $428,000, or 183%, from the year ended December 31, 2002 to the year ended December 31, 2003 and the increase of $114,000, or 95%, from the year ended December 31, 2001 to the year ended December 31, 2002 was primarily due to increased legal and professional fees associated with our proposed merger and litigation filed by limited partners. See Part II, Item 8 - Note 8 and Note 11 for information regarding our proposed merger and our litigation filed by limited partners.
Our professional and administrative expenses - affiliated for the years ended December 31, 2003, 2002 and 2001 were approximately $187,000, $168,000 and $185,000, respectively. The increase of $19,000, or 11%, in 2003 is due to increased salary costs. The decrease of $17,000, or 9%, in 2002 is due to decreased salary costs.
Professional and administrative expenses - affiliated are for the services performed by employees of NTS Development Company, an affiliate of our General Partner. These employee services include legal, financial and other services necessary to manage and operate our business.
Depreciation and Amortization
Our depreciation and amortization for the years ended December 31, 2003, 2002 and 2001 were approximately $1,243,000, $1,339,000 and $1,254,000. The decrease of $96,000, or 7%, from the year ended December 31, 2002 to the year ended December 31 2003 and the increase of $85,000, or 7%, from the year ended December 31, 2001 to the year ended December 31, 2002 are primarily due to a change in estimate, by management, of the useful lives of the Lakeshore Business Center Phase I roofs from 30 years to 16.5 years in anticipation of replacing the roofs. The roofs became fully depreciated in December 2002. The aggregate cost of the Partnership’s properties for federal tax purposes is $42,053,881.
Interest Expense
Our interest expense for the years ended December 31, 2003, 2002 and 2001 was approximately $977,000, $1,039,000 and $1,135,000, respectively. Our interest expense did not change significantly between the years ending December 31, 2003 and 2002. The decrease of $96,000, or 9%, from the year ended December 31, 2001 to the year ended December 31, 2002 was primarily due to regular principal payments on the mortgages at Lakeshore Business Center Phases I and II and The Willows of Plainview Phase II.
Liquidity and Capital Resources
The majority of our cash flow is derived from operating activities. Cash flows used in investing activities consist of amounts spent for capital improvements at our properties. Cash flows used in financing activities consist of principal payments on mortgages payable and payment of loan costs. We do not expect any material changes in the mix and relative cost of capital resources from those in 2003.
The following table illustrates our cash flows provided by or used in operating activities, investing activities and financing activities:
2003 2002 2001 -------------- ------------- ------------- Operating activities $ 798,627 $ 335,459 $ 751,273 Investing activities (858,537) (502,135) (520,684) Financing activities 15,430 (279,971) (644,998) -------------- ------------- -------------
Net decrease in cash and equivalents $ (44,480)$ (446,647)$ (414,409) ============== ============= =============
Net cash provided by operating activities increased from approximately $335,000 for the twelve months ended December 31, 2002 to approximately $799,000 for the twelve months ended December 31, 2003. The increase is primarily due to the change in accounts payable and accounts payable - affiliate. This is due to our outstanding payables for professional services related to our litigation filed by limited partners and pending merger as well as reimbursements of salary and overhead expenses due to NTS Development Company. Net cash provided by operating activities decreased from approximately $751,000 for the twelve months ended December 31, 2001 to approximately $335,000 for the twelve months ended December 31, 2002. The decrease is primarily due to cash payments to reduce our outstanding accounts payable and increased net loss from operations.
Net cash flow used in investing activities increased from approximately $502,000 for the twelve months ended December 31, 2002 to approximately $859,000 for the twelve months ended December 31, 2003. The increase is primarily the result of decreased investment in consolidated joint ventures by minority partners and increased capital expenditures for tenant finish costs. Net cash flow used in investing activities decreased from approximately $521,000 for the twelve months ended December 31, 2001 to approximately $502,000 for the twelve months ended December 31, 2002. The decrease is primarily due to cash invested in our joint ventures by minority partners, which was partially offset by increased capital expenditures.
Net cash flow provided by financing activities was approximately $15,000 for the twelve months ended December 31, 2003. For the twelve months ended December 31, 2002, we used approximately $280,000 in net cash for financing activities. The increase in cash is primarily the result of refinancing the existing loans at Lakeshore Business Center Phases I and II and obtaining new financing for the construction loan at Lakeshore Business Center Phase III. The net cash flow used in financing activities decreased from approximately $645,000 for the twelve months ended December 31, 2001 to approximately $280,000 for the twelve months ended December 31, 2002. The decrease is primarily a result of an increase in proceeds from the short-term mortgage on Commonwealth Business Center Phase II, partially offset by continued principal payments on the mortgages at Lakeshore Business Center Phases I and II and The Willows of Plainview Phase II.
See Part II, Item 8 - Financial Statements and Supplementary Data, Note 5 - Mortgages and Notes Payable, for details regarding our material indebtedness.
Due to the fact that no distributions were made during 2003, 2002 or 2001, the table which presents that portion of the distributions that represents a return of capital based on GAAP has been omitted.
Future Liquidity
Our future liquidity depends significantly on our properties’ occupancy remaining at a level which provides for debt payments and adequate working capital, currently and in the future. If occupancy were to fall below that level and remain at or below that level for a significant period of time, our ability to make payments due under our debt agreements and to continue paying daily operational costs would be greatly impaired. In addition, we may be required to obtain financing in connection with the capital improvements and leasing costs described below.
NTS Development Company has agreed to defer, until March 31, 2005, amounts owed to them by us as of December 31, 2003 and those amounts accruing from January 1, 2004 through March 31, 2005, other than as permitted by our cash flows. There can be no assurances that NTS Development Company will continue to defer amounts due them past March 31, 2005. If these amounts are not deferred, such action could have a material adverse effect on our liquidity and financial condition. Payment of such deferred amounts would be dependent upon available operating cash flow or funding from potential third-party resources in the form of loans or advances.
On March 14, 2003, we reached an agreement with the mortgage lender on the Lakeshore Business Center Phases I and II mortgages to suspend principal payments for twelve months beginning with the payments due May 1, 2003. The principal payments due to the lender will continue to be paid and deposited by the lender into an escrow account. We will then be allowed to draw upon the escrowed funds for specific capital improvements listed in the agreement. The agreement does not change any terms of the existing mortgage loans. However, the suspension of principal payments will result in significant balances remaining due on the loans at maturity in 2008, currently estimated to be approximately $757,000 and $814,000, respectively.
On June 1, 2003, we signed an amendment to the agreement reached on March 14, 2003 with the mortgage lender on the Lakeshore Business Center Phases I and II mortgages. The amendment suspended principal payments for twelve months beginning with the payments due June 1, 2003. The May 1, 2003 payments were applied to the principal balances. The amendment does not change any terms of the existing mortgage loans.
On October 1, 2003, we refinanced the mortgage loan on Lakeshore Business Center Phase III (which matured on September 8, 2003). The new loan will provide funds for tenant improvements, leasing commissions, closing costs and interest carry. The new loan is for $3,150,000, matures on October 1, 2005 and has an outstanding balance of $2,632,387 as of December 31, 2003. The new loan has a variable interest rate based on the LIBOR daily rate plus 2.5% and is guaranteed by the joint venture partners, NTS-Properties V, NTS-Properties IV, NTS/Fort Lauderdale, Ltd. and ORIG, LLC, as well as NTS Corporation, an affiliate.
As of December 31, 2003, our planned capital improvements include HVAC replacements at Commonwealth Business Center Phase II, Lakeshore Business Center Phase I and Lakeshore Business Center Phase II estimated to cost approximately $16,000, $18,000 and $18,000, respectively. At Lakeshore Business Center Phase I we also plan to replace the common area decor for an estimated cost of approximately $30,000 and repaint the building exterior for an estimated cost of approximately $30,000.
Currently, our plans for renovations and other major capital expenditures include tenant improvements at our commercial properties as required by lease negotiations at these properties. Changes to current tenant finish improvements are a typical part of any lease negotiation. Improvements generally include a revision to the current floor plan to accommodate a tenant’s needs, new carpeting and paint and/or wallcovering. The extent and cost of the improvements are determined by the size of the space being leased and whether the improvements are for a new tenant or incurred because of a lease renewal.
The demands on liquidity as discussed above will be managed by our general partner using cash provided by operations, cash reserves, deferral of amounts owed to NTS Development Company and existing or additional financing secured by our properties. Typically, these capital improvements and leasing costs require use of existing financing or additional financing. There can be no guarantee that such funds will be available at which time our general partner will manage the demand on liquidity according to our best interest.
We are making efforts to increase the occupancy levels at our properties. At Commonwealth Business Center Phase II, the leasing and renewal negotiations are conducted by leasing agents that are employees of NTS Development Company in Louisville, Kentucky. The leasing agents are located in the same city as the property. All advertising is coordinated by NTS Development Company’s marketing staff located in Louisville, Kentucky. The leasing and renewal negotiations at Lakeshore Business Center Phases I, II and III are managed by an employee of NTS Development Company. At The Willows of Plainview Phase II, we have an on-site leasing staff that are employees of NTS Development Company, who facilitate all on-site visits from potential tenants, make visits to local companies to promote fully furnished apartments, negotiate lease renewals with current residents and coordinate all local advertising with NTS Development Company’s marketing staff.
Leases at our commercial properties provide for tenants to contribute toward the payment of common area maintenance expenses, insurance and real estate taxes. These lease provisions, along with the fact that residential leases are generally for a period of one year, provide limited protection to our operations from the impact of inflation and changing prices.
We have no other material commitments for renovations or capital improvements as of December 31, 2003.
Proposed Merger
As part of the Settlement Agreement, our general partner and the general partners of the four public partnerships affiliated with us, have agreed to pursue a merger of the partnerships and several other affiliated real estate entities into a newly formed limited partnership known as NTS Realty Holdings Limited Partnership (“NTS Realty”). The merger is subject to, among other things, approval by a majority of the limited partner interests in each partnership and final approval of the Superior Court. We may not seek the approval of the limited partners until a filing made by NTS Realty with the Securities and Exchange Commission is declared effective. For the year ended December 31, 2003, our share of the legal and professional fees for the proposed merger was approximately $197,000.
Ownership of Joint Ventures
On June 25, 2002, NTS-Properties Plus Ltd. merged with ORIG, LLC, (“ORIG”) an affiliate of ours. ORIG is the surviving entity as a result of this merger. NTS-Properties V continues to hold a 81.19% interest in the L/U II Joint Venture after the completion of the NTS-Properties Plus Ltd./ORIG Merger. ORIG now holds a 7.69% interest in the L/U II Joint Venture.
Contractual Obligations and Commercial Commitments
The following disclosure represents our obligations and commitments to make future payments under contracts, such as debt and lease agreements, and under contingent commitments, such as debt guarantees.
Payments Due by Period -------------------------------------------------------------------------- Within One One - Three Three - Five After 5 Contractual Obligations Total Year Years Years Years -------------------------------- ------------- ------------- ------------- ------------- ------------- Mortgages payable $ 13,614,792 $ 1,691,282 $ 5,554,174 $ 4,404,015 $ 1,965,321
Capital lease obligations $ -- $ -- $ -- $ -- $ --
Operating leases (1) $ -- $ -- $ -- $ -- $ --
Other long-term obligations (2) $ -- $ -- $ -- $ -- $ -- ------------- ------------- ------------- ------------- -------------
Total contractual cash obligations $ 13,614,792 $ 1,691,282 $ 5,554,174 $ 4,404,015 $ 1,965,321 ============= ============= ============= ============= =============
(1)
We are party to numerous small operating leases for office equipment such as copiers, postage machines and fax machines, which represent an insignificant obligation.
(2)
We are party to several annual maintenance agreements with vendors for such items as outdoor maintenance, pool service and security systems, which represent an insignificant obligation.
Amount of Commitment Expiration Per Period ----------------------------------------------------------- Total Other Commercial Amounts Within One One - Three Three - Five Over 5 Commitments Committed Year Years Years Years ------------------------------- -------------- ------------- ------------- ------------- ------------- Line of credit $ -- $ -- $ -- $ -- $ --
Standby letters of credit and guarantees $ -- $ -- $ -- $ -- $ --
Other commercial commitments (1) $ -- $ -- $ -- $ -- $ -- -------------- ------------- ------------- ------------- -------------
Total commercial commitments $ -- $ -- $ -- $ -- $ -- ============== ============= ============= ============= =============
(1)
We do not, as a practice, enter into long term purchase commitments for commodities or services. We may from time to time agree to “fee for service arrangements” which are for a term of greater than one year.
Cautionary Statements
Our liquidity, capital resources and results of operations are subject to a number of risks and uncertainties including, but not limited to the following:
·
our ability to achieve planned revenues;
·
our ability to control expenses relative to fluctuating revenues;
·
our ability to make payments due under our debt agreements;
·
our ability to negotiate and maintain terms with vendors and service providers for operating expenses;
·
competitive pressures from other real estate companies, including large commercial and residential real estate companies, which may affect the nature and viability of our business strategy;
·
trends in the economy as a whole which may affect consumer confidence and demand for the types of rental property held by us;
·
our ability to predict the demand for specific rental properties;
·
our ability to attract and retain tenants;
·
availability and costs of management and labor employed;
·
real estate occupancy and development costs, including the substantial fixed investment costs associated with renovations necessary to obtain new tenants and retain existing tenants;
·
the risk of a major commercial tenant defaulting on its lease due to risks generally associated with real estate, many of which are beyond our control, including general or local economic conditions, competition, interest rates, real estate tax rates, other operating expenses and acts of God; and
·
the risk of revised zoning laws, taxes and utilities regulations as well as municipal mergers of local governmental entities.
Item 7A
Item 7A - Quantitative and Qualitative Disclosures About Market Risk
Our primary market risk exposure with regard to financial instruments is changes in interest rates. Our debt bears interest at a fixed rate with the exception of the $2,632,387 mortgage payable on Lakeshore Business Center Phase III and the $800,000 mortgage payable on Commonwealth Business Center Phase II. On December 31, 2003, a hypothetical 100 basis point increase in interest rates would result in an approximate $326,000 decrease in the fair value of all debt and would increase interest expense on the variable rate mortgages by approximately $34,000 for the year.
Item 8
Item 8 - Consolidated Financial Statements and Supplementary Data
REPORT OF INDEPENDENT AUDITORS
To NTS-Properties V, a Maryland Limited Partnership:
We have audited the accompanying consolidated balance sheets of NTS-Properties V, a Maryland limited partnership (the “Partnership”) as of December 31, 2003 and 2002, and the related consolidated statements of operations, partners’ equity and cash flows for each of the two years in the period ended December 31, 2003. Our audits also included the financial statement schedule listed in the index at Item 15. These financial statements and schedule are the responsibility of the Partnership’s management. Our responsibility is to express an opinion on these financial statements and schedule based on our audits. The consolidated financial statements of the Partnership and the financial statement schedule as of December 31, 2001, and for the year then ended, were audited by other auditors who have ceased operations and whose report dated March 21, 2002, expressed an unqualified opinion on those statements and schedule.
We conducted our audits in accordance with auditing standards generally accepted in the United States. 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, the 2003 and 2002 financial statements referred to above present fairly, in all material respects, the consolidated financial position of NTS-Properties V, a Maryland limited partnership at December 31, 2003 and 2002, and the consolidated results of its operations and its cash flows for each of the two years in the period ended December 31, 2003 in conformity with accounting principles generally accepted in the United States. Also, in our opinion, the related financial statement schedule, when considered in relation to the basic financial statements taken as a whole, presents fairly in all material respects the information set forth therein.
Ernst & Young LLP
Louisville, Kentucky
March 26, 2004
This report is a copy of the previously issued Arthur Andersen LLP ("Andersen") Auditors' Report. This report has not been reissued by Andersen.
REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
To NTS-Properties V, a Maryland limited partnership:
We have audited the accompanying consolidated balance sheets of NTS-Properties V, a Maryland limited partnership, as of December 31, 2001 and 2000, and the related consolidated statements of operations, partners’ equity and cash flows for each of the three years in the period ended December 31, 2001. These financial statements and the schedules referred to below are the responsibility of the Partnership’s management. Our responsibility is to express an opinion on these financial statements and schedules based on our audits.
We conducted our audits in accordance with auditing standards generally accepted in the United States. 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, the financial statements referred to above present fairly, in all material respects, the financial position of NTS-Properties V, a Maryland limited partnership as of December 31, 2001 and 2000, and the results of their operations and their 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 States.
Our audits were made for the purpose of forming an opinion on the basic financial statements taken as a whole. The schedule of Real Estate and Accumulated Depreciation included in this filing is presented for purposes of complying with the Securities and Exchange Commission’s rules and is not part of the basic financial statements. This schedule has been subjected to the auditing procedures applied in the audit of the basic financial statements and, in our opinion, fairly states in all material respects the financial data required to be set forth therein in relation to the basic financial statements taken as a whole.
ARTHUR ANDERSEN LLP
Louisville, Kentucky
March 21, 2002
NTS-PROPERTIES V,
A MARYLAND LIMITED PARTNERSHIP
CONSOLIDATED BALANCE SHEETS
DECEMBER 31, 2003 AND 2002
2003 2002 ----------------- -----------------
ASSETS Cash and equivalents $ 191,321 $ 235,801 Cash and equivalents - restricted 363,643 74,602 Accounts receivable, net 576,113 332,279 Land, buildings and amenities, net 20,360,408 20,764,422 Other assets 893,961 778,180 ----------------- -----------------
TOTAL ASSETS $ 22,385,446 $ 22,185,284 ================= =================
LIABILITIES AND PARTNERS' EQUITY Mortgages and notes payable $ 13,614,792 $ 13,517,370 Accounts payable 725,261 268,940 Accounts payable - affiliate 294,771 -- Security deposits 210,252 164,707 Other liabilities 192,601 205,071 ----------------- -----------------
TOTAL LIABILITIES 15,037,677 14,156,088
MINORITY INTEREST 1,015,947 1,035,110
COMMITMENTS AND CONTINGENCIES (Note 8)
PARTNERS' EQUITY 6,331,822 6,994,086 ----------------- -----------------
TOTAL LIABILITIES AND PARTNERS' EQUITY $ 22,385,446 $ 22,185,284 ================= =================
The accompanying notes to consolidated financial statements are an integral part of these statements.
NTS PROPERTIES V,
A MARYLAND LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 2003, 2002 AND 2001
2003 2002 2001 -------------- ------------- ------------- REVENUES Rental income $ 3,970,342 $ 3,894,447 $ 3,959,029 Tenant reimbursements 1,110,788 1,112,148 1,118,115 -------------- ------------- -------------
TOTAL REVENUES 5,081,130 5,006,595 5,077,144
EXPENSES Operating expenses 1,435,268 1,467,950 1,485,550 Operating expenses - affiliated 572,350 675,184 630,382 Management fees 286,176 283,677 285,864 Real estate taxes 508,053 515,924 503,174 Professional and administrative expenses 660,988 233,440 119,679 Professional and administrative expenses - affiliated 186,979 167,824 185,287 Depreciation and amortization 1,242,694 1,339,126 1,253,872 -------------- ------------- -------------
TOTAL OPERATING EXPENSES 4,892,508 4,683,125 4,463,808
OPERATING INCOME 188,622 323,470 613,336
Interest and other income 126,934 27,554 62,688 Interest expense (977,126) (1,039,498) (1,135,700) Loss on disposal of assets (5,784) (69,972) (2,877) -------------- ------------- -------------
Loss before minority interest $ (667,354)$ (758,446)$ (462,553) Minority interest (5,090) (74,459) (52,034) -------------- ------------- -------------
Net loss $ (662,264)$ (683,987)$ (410,519) ============== ============= =============
Net loss allocated to the limited partners $ (655,641)$ (677,147)$ (406,414) ============== ============= =============
Net loss per limited partnership interest $ (21.48) $ (22.19) $ (13.32) ============== ============= =============
Weighted average number of limited partnership interests 30,521 30,521 30,521 ============== ============= =============
The accompanying notes to consolidated financial statements are an integral part of these statements.
NTS-PROPERTIES V,
A MARYLAND LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF PARTNERS’ EQUITY (1)
FOR THE YEARS ENDED DECEMBER 31, 2003, 2002 AND 2001
Limited Partners' Limited General Interests Partners Partner Total ------------- ------------- -------------- ------------- PARTNERS' EQUITY/(DEFICIT) Balances on January 1, 2001 30,521 $ 8,190,494 $ (101,902)$ 8,088,592
Net loss (406,414) (4,105) (410,519) ------------- ------------- -------------- -------------
Balances on December 31, 2001 30,521 7,784,080 (106,007) 7,678,073
Net loss (677,147) (6,840) (683,987) ------------- ------------- -------------- -------------
Balances on December 31, 2002 30,521 7,106,933 (112,847) 6,994,086
Net loss (655,641) (6,623) (662,264) ------------- ------------- -------------- -------------
Balances on December 31, 2003 30,521 $ 6,451,292 $ (119,470)$ 6,331,822 ============= ============= ============== =============
(1)
For the periods presented, there are no elements of other comprehensive income as defined by the Financial Accounting Standards Board, Statement of Financial Accounting Standards Statement No. 130, “Reporting Comprehensive Income.”
The accompanying notes to consolidated financial statements are an integral part of these statements.
NTS-PROPERTIES V,
A MARYLAND LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2003, 2002 AND 2001
2003 2002 2001 ------------- ------------- -------------- CASH FLOWS FROM OPERATING ACTIVITIES Net loss $ (662,264)$ (683,987)$ (410,519) Adjustments to reconcile net loss to net cash provided by operating activities: Loss on disposal of assets 5,784 69,972 2,877 Depreciation and amortization 1,459,207 1,575,006 1,478,316 Minority interest loss (5,090) (74,459) (52,034) Changes in assets and liabilities: Cash and equivalents - restricted (289,041) 45,822 (72,035) Accounts receivable (243,834) (94,579) (70,271) Other assets (250,302) (222,841) (235,693) Accounts payable 456,321 (317,681) 219,463 Accounts payable - affiliate 294,771 -- -- Security deposits 45,545 (49,425) (12,959) Other liabilities (12,470) 87,631 (95,872) ------------- ------------- --------------
Net cash provided by operating activities 798,627 335,459 751,273 ------------- ------------- --------------
CASH FLOWS FROM INVESTING ACTIVITIES Additions to land, buildings and amenities (847,587) (732,892) (598,936) Proceeds from sale of land and buildings 3,123 559 233 Minority interest (14,073) 230,198 78,019 ------------- ------------- --------------
Net cash used in investing activities (858,537) (502,135) (520,684) ------------- ------------- --------------
CASH FLOWS FROM FINANCING ACTIVITIES Proceeds from mortgages and notes payable 3,098,101 955,974 466,551 Principal payments on mortgages and notes payable (3,000,679) (1,231,420) (1,110,199) Additions to loan costs (81,992) (4,525) (1,350) ------------- ------------- --------------
Net cash provided by (used in) financing activities 15,430 (279,971) (644,998) ------------- ------------- --------------
Net decrease in cash and equivalents (44,480) (446,647) (414,409)
CASH AND EQUIVALENTS, beginning of year 235,801 682,448 1,096,857 ------------- ------------- --------------
CASH AND EQUIVALENTS, end of year $ 191,321 $ 235,801 $ 682,448 ============= ============= ==============
Interest paid on a cash basis $ 920,073 $ 987,759 $ 1,090,475 ============= ============= ==============
The accompanying notes to consolidated financial statements are an integral part of these statements.
NTS-PROPERTIES V,
A MARYLAND LIMITED PARTNERSHIP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 2003, 2002 AND 2001
Note 1 - Significant Accounting Policies
A) Organization
NTS-Properties V, a Maryland limited partnership (the “Partnership”), is a limited partnership organized on April 30, 1984. The general partner is NTS-Properties Associates V, a Kentucky limited partnership (the “General Partner”). We are in the business of developing, constructing, owning and operating residential apartments and commercial real estate.
B) Consolidation Policy
The consolidated financial statements include the accounts of all wholly-owned properties and majority-owned joint ventures. Intercompany transactions and balances have been eliminated. The terms “we,” “us” or “our,” as the context requires, may refer to the Partnership or its interests in this property and joint ventures.
Consolidation of Variable Interest Entities
In January 2003, the FASB issued Interpretation No. 46 (“FIN 46”), “Consolidation of Variable Interest Entities, an interpretation of ARB 51.” The primary objectives of this interpretation are to provide guidance on the identification of entities for which control is achieved through means other than through voting rights (“variable interest entities”) and how to determine when and which business enterprise (the “primary beneficiary”) should consolidate the variable interest entity. This new model for consolidation applies to an entity which either (i) the equity investors (if any) do not have a controlling financial interest; or (ii) the equity investment at risk is insufficient to finance that entity’s activities without receiving additional subordinated financial support from other parties. In addition, FIN 46 requires that the primary interest entity, make additional disclosures. Certain disclosure requirements of FIN 46 were effective for financial statements issued after January 31, 2003.
In December 2003, the FASB issued FIN No. 46 (Revised December 2003), “Consolidation of Variable Interest Entities” (“FIN 46-R”) to address certain FIN 46 implementation issues. The effective dates and impact of FIN 46 and FIN 46-R are as follows:
(i)
Special purpose entities (“SPEs”) created prior to February 1, 2003. We must apply either the provisions of FIN 46 or early adopt the provisions of FIN 46-R at the end of the first interim or annual reporting period ending after December 15, 2003.
(ii)
Non-SPEs created prior to February 1, 2003. We are required to adopt FIN 46-R at the end of the first interim or annual reporting period ending after March 15, 2004.
(iii)
All entities, regardless of whether a SPE, that were created subsequent to January 31, 2003. The provisions of FIN 46 were applicable for variable interests in entities obtained after January 31, 2003. We are required to adopt FIN 46-R at the end of the first interim or annual reporting period ending after March 15, 2004.
The adoption of the provisions applicable to FIN 46 did not have any impact on our financial statements.
Minority Interest
In May 2003, the FASB issued Statement No. 150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity (SFAS 150). SFAS 150 establishes standards for classifying and measuring as liabilities certain financial instruments that embody obligations of the issuer and have characteristics of both liabilities and equity. SFAS 150 was effective for all financial instruments created or modified after May 31, 2003, and otherwise was effective at the beginning of the first interim period beginning after June 15, 2003. On November 7, 2003, FASB Staff Position No. FAS 150-3 was issued, which deferred for an indefinite period the classification and measurement provisions, but not the disclosure provisions of SFAS 150.
We consolidate certain properties that are also owned by affiliated parties that have noncontrolling interests. In certain cases, the applicable joint venture agreement provides for a contractual termination date of the agreement based on certain specified events. SFAS 150 describes this type of arrangement as a “limited-life subsidiary”. SFAS 150 requires the disclosure of the estimated settlement value of these noncontrolling interests. As of December 31, 2003, the estimated settlement value of these noncontrolling interests is approximately $3,147,000. This settlement value is based on estimated third party consideration paid to the joint venture upon disposition of each property and is net of all other assets and liabilities including any yield maintenance that would have been due on that date had the mortgages encumbering the properties been prepaid on December 31, 2003. Due to the inherent risks and uncertainties related to the operations and sale of real estate assets, among other things, the amount of any potential distribution to the noncontrolling interests is likely to change.
C) Properties and Joint Ventures
We own and operate the following properties and joint ventures:
·
Commonwealth Business Center Phase II, a business center with approximately 65,700 net rentable square feet located in Louisville, Kentucky.
·
A 90.30% joint venture interest in The Willows of Plainview Phase II, a 144-unit luxury apartment complex located in Louisville, Kentucky.
·
An 81.19% joint venture interest in the Lakeshore/University II Joint Venture. A description of the properties owned by the joint venture appears below:
·
Lakeshore Business Center Phase I - a business center with approximately 104,100 net rentable square feet located in Fort Lauderdale, Florida.
·
Lakeshore Business Center Phase II - a business center with approximately 96,600 net rentable square feet located in Fort Lauderdale, Florida.
·
Lakeshore Business Center Phase III - a business center with approximately 38,900 net rentable square feet located in Fort Lauderdale, Florida.
D) Allocation of Net Income (Loss) and Cash Distributions
Operating net cash receipts, as defined in the Partnership Agreement and which are made available for distribution will be distributed 1) 99% to the limited partners and 1% to the General Partner until the limited partners have received their 8% preferred return as defined in the Partnership Agreement; 2) to the General Partner in an amount equal to approximately 10% of the limited partners 8% preferred return and 3) the remainder, 90% to the limited partners and 10% to the General Partner. Net operating income (loss), exclusive of depreciation, is allocated to the limited partners and the General Partner in proportion to their cash distributions. Net operating income, exclusive of depreciation, in excess of cash distributions shall be allocated as follows: (1) pro rata to all partners with a negative capital account in an amount to restore their respective negative capital account to zero; (2) 99% to the limited partners and 1% to the General Partner until the limited partners have received cash distributions from all sources equal to their original capital; (3) the balance, 75% to the limited partners and 25% to the General Partner. Depreciation expense is allocated 99% to the limited partners and 1% to the General Partner for all periods presented in the accompanying consolidated financial statements.
E) Tax Status
We have received a ruling from the Internal Revenue Service stating that we are classified as a limited partnership for federal income tax purposes. As such, we make no provision for income taxes. The taxable income or loss is passed through to the holders of partnership interests for inclusion on their individual income tax returns.
A reconciliation of net loss for financial statement purposes versus that for income tax reporting is as follows:
2003 2002 2001 ------------- ------------- -------------- Net loss $ (662,264)$ (683,987)$ (410,519) Items handled differently for tax purposes: Depreciation and amortization 19,905 2,716 41,063 Rental income (24,313) (27,140) (31,684) Merger costs 236,455 -- -- Other (219,184) (288,268) (447,512) ------------- ------------- --------------
Taxable loss $ (649,401)$ (996,679)$ (848,652) ============= ============= ==============
F) Use of Estimates in the Preparation of Financial Statements
The preparation of financial statements in accordance with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
G) Cash and Equivalents
Cash and equivalents include cash on hand and short-term, highly liquid investments with initial maturities of three months or less. We have a cash management program which provides for the overnight investment of excess cash balances. Under an agreement with a bank, excess cash is invested in a repurchase agreement for U.S. government or agency securities each night. As of December 31, 2003, approximately $183,000 was transferred into the investment.
H) Cash and Equivalents - Restricted
Cash and equivalents - restricted represents funds received for residential security deposits and funds which have been escrowed with mortgage companies for property taxes in accordance with the loan agreements with said mortgage companies.
I) Basis of Property and Depreciation
Land, buildings and amenities are stated at historical cost less accumulated depreciation. Costs directly associated with the acquisition, development and construction of a project are capitalized. Depreciation is computed using the straight-line method over the estimated useful lives of the assets which are 5-30 years for land improvements, 3-30 years for buildings and improvements, 3-30 years for amenities and the applicable lease term for tenant improvements.
Statement of Financial Accounting Standards (“SFAS”) No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets,” specifies circumstances in which certain long-lived assets must be reviewed for impairment. If such review indicates that the carrying amount of an asset exceeds the sum of its expected future cash flows, the asset’s carrying value must be written down to fair value. Application of this standard during the year ended December 31, 2003 did not result in an impairment loss.
J) Accounts Payable - Affiliate
Accounts payable - affiliate includes amounts owed to NTS Development Company for reimbursement of salary and overhead expenses.
NTS Development Company has agreed to defer, until March 31, 2005, amounts owed to them by us as of December 31, 2003 and those amounts accruing from January 1, 2004 through March 31, 2005, other than as permitted by our cash flows. There can be no assurances that NTS Development Company will continue to defer amounts due them past March 31, 2005.
K) Revenue Recognition - Rental Income and Capitalized Leasing Costs
Our apartment community has operating leases with apartment residents with terms generally of twelve months or less. We recognize rental revenue related to these leases on an accrual basis when due from residents. In accordance with our standard lease terms, rental payments are generally due on a monthly basis.
Our commercial property leases are accounted for as operating leases. We accrue minimum rents on a straight-line basis over the terms of their respective leases. We structure our leases to allow us to recover a significant portion of our property operating, real estate taxes and repairs and maintenance expenses from our commercial tenants. Property operating expenses typically include utility, insurance, security, janitorial, landscaping and other administrative expenses. We accrue reimbursements from tenants for recoverable portions of all these expenses as revenue in the period the applicable expenditures are incurred. We also receive estimated payments for these reimbursements from substantially all our tenants throughout the year. We do this to reduce the risk of loss on uncollectible accounts once we perform the final year-end billings for recoverable expenditures. We recognize the difference between estimated recoveries and the final billed amounts in the subsequent year and we believe these differences were not material in any period presented.
Certain of our lease agreements for the commercial properties are structured to include scheduled and specified rent increases over the lease term. For financial reporting purposes, the income from these leases is being recognized on a straight-line basis over the lease term. Accrued income under these leases is included in accounts receivable and totaled $468,350 and $309,907 on December 31, 2003 and 2002, respectively. All commissions paid to commercial leasing agents and incentives paid to tenants are deferred and amortized on a straight-line basis over the applicable lease term.
We recognize lease termination income upon receipt of the income. We accrue lease termination income if there is a signed termination agreement, all of the conditions of the agreement have been met and the tenant is no longer occupying the property.
L) Advertising
We expense advertising costs as incurred. Advertising expense was immaterial to us during the years ended December 31, 2003, 2002 and 2001.
M) Statements of Cash Flows
For purposes of reporting cash flows, cash and equivalents include cash on hand and short-term, highly liquid investments with initial maturities of three months or less.
Note 2 - Concentration of Credit Risk
We own and operate or have a joint venture investment in commercial properties in Louisville, Kentucky, and Ft. Lauderdale, Florida. We also have a joint venture investment in a residential property in Louisville, Kentucky.
Our financial instruments that are exposed to concentrations of credit risk consist of cash and equivalents. We maintain our cash accounts primarily with banks located in Kentucky. The total cash balances are insured by the FDIC up to $100,000 per bank account. We may at times, in certain accounts, have deposits in excess of $100,000.
Note 3 - Tender Offers
Between October 13, 1998 and December 31, 2001, we and ORIG, LLC, (“ORIG”) an affiliate of ours, (the “Offerors”), filed five tender offers with the Securities and Exchange Commission. Through the five tender offers, we repurchased 3,473 Interests for $720,715 at a price ranging from $205 to $230 per Interest. ORIG purchased 7,783 Interests for $1,743,640 at a price ranging from $205 to $230 per Interest. ORIG did not participate in the second tender offer. We did not participate in the fifth tender offer. Interests repurchased by us were retired. Interests purchased by ORIG are being held by it.
On May 10, 2002, ORIG commenced a tender offer to purchase up to 2,000 Interests at a price of $230 per Interest. ORIG had the option to acquire additional Interests on a pro rata basis if more than 2,000 Interests were tendered. The tender offer was scheduled to expire on August 9, 2002. On July 31, 2002, ORIG amended its tender offer to extend the expiration date from August 9, 2002, to September 9, 2002. ORIG’s tender offer expired September 9, 2002. A total of 1,586 Interests were tendered. ORIG accepted all Interests tendered at a purchase price of $230 per Interest for a total of $364,780. We did not participate in this tender offer.
Note 4- Land, Buildings and Amenities
The following schedule provides an analysis of our investment in property held for lease as of December 31:
2003 2002 --------------- ---------------- Land and improvements $ 10,654,904 $ 10,648,510
Buildings, improvements and amenities 31,197,692 30,438,924 --------------- ----------------
41,852,596 41,087,434
Less accumulated depreciation 21,492,188 20,323,012 --------------- ----------------
$ 20,360,408 $ 20,764,422 =============== ================
Note 5- Mortgages and Notes Payable
Mortgages and notes payable as of December 31 consist of the following:
2003 2002 --------------- ---------------- Mortgage payable to an insurance company in monthly installments, bearing interest at fixed rate of 8.125%, due August 1, 2008, secured by land and a building. $ 3,356,890 $ 3,567,113
Mortgage payable to an insurance company in monthly installments, bearing interest at a fixed rate of 8.125%, due August 1, 2008, secured by land and buildings. 3,120,096 3,315,490
Mortgage payable to a bank on demand with interest payable in monthly installments, at a variable rate based on the LIBOR daily rate plus 2.5%, currently 3.615%, due on October 1, 2005, secured by land and a building. 2,632,387 --
Mortgage payable to an insurance company in monthly installments, bearing interest at a fixed rate of 7.2%, due January 5, 2013, secured by land, buildings and amenities. 2,319,883 2,494,654
Mortgage payable to an insurance company in monthly installments, bearing interest at a fixed rate of 7.2%, due January 5, 2013, secured by land, buildings and amenities. 1,385,536 1,489,917
Mortgage payable to a bank on demand with interest payable in monthly installments, at a variable rate based on the LIBOR daily rate plus 2.3%, repaid in October 2003. -- 1,844,049
Mortgage payable to a bank on demand with interest payable in monthly installments, at a variable rate based on the LIBOR one-month rate plus 2.75%, currently 3.869%, due on November 1, 2004, secured by land and a building. 800,000 800,000
Note payable to a bank in monthly installments, bearing interest at the Prime Rate, but not less than 6%, repaid in April 2003. -- 5,595
Note payable to a bank in monthly installments, bearing interest at the Prime Rate, but not less than 6%, repaid in April 2003. -- 552 --------------- ----------------
$ 13,614,792 $ 13,517,370 =============== ================
Our mortgages may be prepaid but are generally subject to a yield-maintenance premium.
Scheduled maturities of debt are as follows:
For the Years Ended December 31, Amount ------------------------------------ --------------------------- 2004 $ 1,691,282 2005 4,035,698 2006 1,518,476 2007 1,643,117 2008 2,760,898 Thereafter 1,965,321 ---------------------------
$ 13,614,792 ===========================
Based on the borrowing rates currently available to us for mortgages with similar terms and average maturities, the fair value of long-term debt on December 31, 2003 and 2002 was approximately $14,219,000 and $14,032,000, respectively.
On March 14, 2003, we reached an agreement with the mortgage lender on the Lakeshore Business Center Phases I and II mortgages to suspend principal payments for twelve months beginning with the payments due May 1, 2003. The principal payments due to the lender will continue to be paid and deposited by the lender into an escrow account. We will then be allowed to draw upon the escrowed funds for specific capital improvements listed in the agreement. The agreement does not change any terms of the existing mortgage loans. However, the suspension of principal payments will result in significant balances remaining due on the loans at maturity in 2008, currently estimated to be approximately $757,000 and $814,000, respectively.
On June 1, 2003, we signed an amendment to the agreement reached on March 14, 2003 with the mortgage lender on the Lakeshore Business Center Phases I and II mortgages. The amendment suspended principal payments for twelve months beginning with the payments due June 1, 2003. The May 1, 2003 payments were applied to the principal balances. The amendment does not change any terms of the existing mortgage loans.
On August 1, 2003, we obtained a 90-day extension of the $800,000 mortgage loan originally due August 1, 2003, extending the maturity date to November 1, 2003. On November 1, 2003, we obtained a twelve-month renewal extending the maturity date to November 1, 2004.
On October 1, 2003, we refinanced the mortgage loan on Lakeshore Business Center Phase III (which matured on September 8, 2003). The new loan will provide funds for tenant improvements, leasing commissions, closing costs, and interest carry. The new loan is for $3,150,000, matures on October 1, 2005 and has an outstanding balance of $2,632,387 as of December 31, 2003. The new loan has a variable interest rate based on the LIBOR daily rate plus 2.5% and is guaranteed by the joint venture partners, NTS-Properties V, NTS-Properties IV, NTS/Fort Lauderdale, Ltd. and ORIG, LLC, as well as NTS Corporation, an affiliate.
Note 6 - Rental Income Under Operating Leases
The following is a schedule of minimum future rental income on noncancellable operating leases for our commercial properties as of December 31, 2003:
For the Years Ended December 31, Amount ------------------------------------ --------------------------- 2004 $ 2,478,157 2005 1,918,667 2006 1,433,080 2007 987,324 2008 842,581 Thereafter 1,633,633 ---------------------------
$ 9,293,442 ===========================
Note 7 - Related Party Transactions
Pursuant to an agreement with us, NTS Development Company, an affiliate of our General Partner, receives property management fees on a monthly basis. The fees are paid in an amount equal to 5% of the gross receipts from the residential property and 6% of the gross receipts from the commercial properties. Also pursuant to an agreement, NTS Development Company receives a repair and maintenance fee equal to 5.9% of costs incurred which relate to capital improvements. These repair and maintenance fees are capitalized as part of land, buildings and amenities.
We were charged the following amounts from NTS Development Company for the years ended December 31, 2003, 2002 and 2001. These charges include items which have been expensed as operating expenses - affiliated or professional and administrative expenses - affiliated and items which have been capitalized as other assets or as land, buildings and amenities.
For the Years Ended December 31, --------------------------------------------------------- 2003 2002 2001 ------------------ ------------------ -----------------
Property management fees $ 286,176 $ 283,677 $ 285,864 ------------------ ------------------ -----------------
Property management 391,933 441,170 372,746 Leasing 74,119 135,610 164,865 Administrative - operating 105,386 97,022 89,423 Other 912 1,382 3,348 ------------------ ------------------ -----------------
Total operating expenses - affiliated 572,350 675,184 630,382 ------------------ ------------------ -----------------
Professional and administrative expenses - affiliated 186,979 167,824 185,287 ------------------ ------------------ -----------------
Repairs and maintenance fees 6,251 32,505 31,858 Leasing commissions 6,341 77,760 94,706 Construction management -- 6,061 2,350 ------------------ ------------------ -----------------
Total related party transactions capitalized 12,592 116,326 128,914 ------------------ ------------------ -----------------
Total related party transactions $ 1,058,097 $ 1,243,011 $ 1,230,447 ================== ================== =================
Note 8 - Commitments and Contingencies
As an owner of real estate, we are subject to various environmental laws of federal, state and local governments. Our compliance with existing laws has not had a material adverse effect on our financial condition and results of operations. However, we cannot predict the impact of new or changed laws or regulations on our current properties or on properties that we may acquire in the future.
Litigation
On December 12, 2001, three individuals filed an action in the Superior Court of the State of California for the County of Contra Costa originally captioned Buchanan et al. v. NTS-Properties Associates et al. (Case No. C 01-05090) against our general partner, the general partners of four public partnerships affiliated with us and several individuals and entities affiliated with us. The action purports to bring claims on behalf of a class of limited partners. These claims are based on, among other things, tender offers made by the public partnerships and an affiliate of our general partner, as well as the operation of the partnerships by our general partners. The plaintiffs allege, among other things, that the prices at which limited partnership interests were purchased in these tender offers were too low. The plaintiffs are seeking monetary damages and equitable relief, including an order directing the disposition of the properties owned by the public partnerships and the distribution of the proceeds. No amounts have been accrued as a liability for this action in our consolidated financial statements. Under an indemnification agreement with our general partner, we are responsible for the costs of defending any such action.
On February 27, 2003, two individuals filed a class and derivative action in the Circuit Court of Jefferson County, Kentucky captioned Bohm et al. v. J.D. Nichols et al. (Case No. 03-CI-01740) against our general partner and the general partners of three public partnerships affiliated with us and several individuals and entities affiliated with us. On March 21, 2003, the complaint was amended to include the general partner of a public partnership affiliated with us and the general partner of a partnership that was affiliated with us but is no longer in existence. In the amended complaint, the plaintiffs purport to bring claims on behalf of a class of limited partners and derivatively on behalf of us and affiliated public partnerships based on alleged overpayments of fees, prohibited investments, improper failures to make distributions, purchases of limited partnership interests at insufficient prices and other violations of the limited partnership agreements. The plaintiffs are seeking, among other things, compensatory and punitive damages in an unspecified amount, an accounting, the appointment of a receiver or liquidating trustee, the entry of an order of dissolution against the public partnerships, a declaratory judgment and injunctive relief. No amounts have been accrued as a liability for this action in our financial statements. Our general partner believes that this action is without merit, and is vigorously defending it.
On June 20, 2003, our general partner, along with the general partners of four public partnerships affiliated with us, reached an agreement in principle (the “Settlement Agreement”) with representatives of the class of plaintiffs to settle the Buchanan action. This settlement is subject to, among other things, preparing and executing a settlement agreement to be presented to the court for preliminary and final approval. The proposed settlement would include releases for all of the parties for all of the claims asserted in the Buchanan litigation and the Bohm litigation. As part of the proposed settlement, the general partners have agreed, among other things, to pursue a merger of the partnerships along with other real estate entities affiliated with the general partners into a newly-formed entity.
For the year ended December 31, 2003, our share of the legal costs for the Buchanan and Bohm litigations was approximately $204,000, which was included in our professional and administrative expenses.
We do not believe there is any other litigation threatened against us other than routine litigation arising out of the ordinary course of business, some of which is expected to be covered by insurance, none of which is expected to have a material effect on our financial position or results of operations, except as discussed herein.
Proposed Merger
As part of the Settlement Agreement, our general partner and the general partners of the four public partnerships affiliated with us, have agreed to pursue a merger of the partnerships and several other affiliated real estate entities into a newly formed limited partnership known as NTS Realty Holdings Limited Partnership (“NTS Realty”). The merger is subject to, among other things, approval by a majority of the limited partner interests in each partnership and final approval of the Superior Court. We may not seek the approval of the limited partners until a filing made by NTS Realty with the Securities and Exchange Commission is declared effective. For the year ended December 31, 2003, our share of the legal and professional fees for the proposed merger was approximately $197,000.
Note 9 - Segment Reporting
Our reportable operating segments include - Residential and Commercial Real Estate Operations. The residential operations represent our ownership and operating results relative to an apartment community known as The Willows of Plainview Phase II. The commercial operations represent our ownership and operating results relative to suburban commercial office space known as Commonwealth Business Center Phase II and Lakeshore Business Center Phases I, II and III.
The financial information of the operating segments has been prepared using a management approach, which is consistent with the basis and manner in which our management internally reports financial information for the purposes of assisting in making internal operating decisions. Our management evaluated performance based on stand-alone operating segment net income. Professional and administrative expenses, interest and other income, depreciation, interest expense and minority interest income (loss) recorded at the Partnership level have not been allocated to the segments.
--------------------------------------------------------- Residential Commercial Total ----------------- ------------------ ------------------ Rental income $ 1,232,075 $ 2,738,267 $ 3,970,342 Tenant reimbursements -- 1,110,788 1,110,788 ----------------- ------------------ ------------------
Total revenues $ 1,232,075 $ 3,849,055 $ 5,081,130 ----------------- ------------------ ------------------
Operating expenses and operating expenses - affiliated $ 504,459 $ 1,503,159 $ 2,007,618 Management fees 61,971 224,205 286,176 Real estate taxes 56,796 451,257 508,053 Depreciation and amortization 228,427 995,648 1,224,075 ----------------- ------------------ ------------------
Total operating expenses $ 851,653 $ 3,174,269 $ 4,025,922 ----------------- ------------------ ------------------
Operating income 380,422 674,786 1,055,208
Interest and other income 754 43,913 44,667 Interest expense (278,086) (678,678) (956,764) Loss on disposal of assets (2,070) (3,714) (5,784) ----------------- ------------------ ------------------
Net income $ 101,020 $ 36,307 $ 137,327 ================= ================== ==================
Land, buildings and amenities, net $ 3,432,043 $ 16,925,973 $ 20,358,016 ================= ================== ==================
Expenditures for land, buildings and amenities $ 14,382 $ 833,205 $ 847,587 ================= ================== ==================
Segment liabilities $ 3,940,786 $ 10,696,988 $ 14,637,774 ================= ================== ==================
--------------------------------------------------------- Residential Commercial Total ----------------- ------------------ ------------------ Rental income $ 1,225,210 $ 2,669,237 $ 3,894,447 Tenant reimbursements -- 1,112,148 1,112,148 ----------------- ------------------ ------------------
Total revenues $ 1,225,210 $ 3,781,385 $ 5,006,595 ----------------- ------------------ ------------------
Operating expenses and operating expenses - affiliated $ 593,838 $ 1,551,296 $ 2,145,134 Management fees 62,995 220,682 283,677 Real estate taxes 65,768 450,156 515,924 Depreciation and amortization 226,011 1,094,496 1,320,507 ----------------- ------------------ ------------------
Total operating expenses $ 948,612 $ 3,316,630 $ 4,265,242 ----------------- ------------------ ------------------
Operating income 276,598 464,755 741,353
Interest and other income 1,666 22,595 24,261 Interest expense (298,498) (720,638) (1,019,136) Loss on disposal of assets (54,813) (15,159) (69,972) ----------------- ------------------ ------------------
Net loss $ (75,047)$ (248,447)$ (323,494) ================= ================== ==================
Land, buildings and amenities, net $ 3,656,265 $ 17,100,980 $ 20,757,245 ================= ================== ==================
Expenditures for land, buildings and amenities $ 164,738 $ 568,154 $ 732,892 ================= ================== ==================
Segment liabilities $ 4,099,888 $ 10,032,994 $ 14,132,882 ================= ================== ==================
--------------------------------------------------------- Residential Commercial Total ----------------- ------------------ ------------------ Rental income $ 1,239,900 $ 2,719,129 $ 3,959,029 Tenant reimbursements -- 1,118,115 1,118,115 ----------------- ------------------ ------------------
Total revenues $ 1,239,900 $ 3,837,244 $ 5,077,144 ----------------- ------------------ ------------------
Operating expenses and operating expenses - affiliated $ 587,947 $ 1,525,985 $ 2,113,932 Management fees 62,877 222,987 285,864 Real estate taxes 64,026 439,148 503,174 Depreciation and amortization 221,236 1,014,017 1,235,253 ----------------- ------------------ ------------------
Total operating expenses $ 936,086 $ 3,202,137 $ 4,138,223 ----------------- ------------------ ------------------
Operating income 303,814 635,107 938,921
Interest and other income 3,570 26,698 30,268 Interest expense (317,072) (798,266) (1,115,338) Loss on disposal of assets (2,427) (450) (2,877) ----------------- ------------------ ------------------
Net loss $ (12,115)$ (136,911)$ (149,026) ================= ================== ==================
Land, buildings and amenities, net $ 3,777,892 $ 17,645,618 $ 21,423,510 ================= ================== ==================
Expenditures for land, buildings and amenities $ 90,223 $ 508,713 $ 598,936 ================= ================== ==================
Segment liabilities $ 4,326,161 $ 10,308,231 $ 14,634,392 ================= ================== ==================
A reconciliation of the totals reported for the operating segments to the applicable line items in the consolidated financial statements is necessary given amounts recorded at the Partnership level and not allocated to the operating properties for internal reporting purposes:
2003 2002 2001 ------------------ ------------------ ----------------- OPERATING EXPENSES AND OPERATING EXPENSES - AFFILIATED Operating expenses and operating expenses - affiliated for reportable segments $ 2,007,618 $ 2,145,134 $ 2,113,932 Operating expenses and operating expenses - affiliated for Partnership -- (2,000) 2,000 ------------------ ------------------ -----------------
Total operating expenses and operating expenses - affiliated for Partnership $ 2,007,618 $ 2,143,134 $ 2,115,932 ================== ================== =================
DEPRECIATION AND AMORTIZATION Depreciation and amortization for reportable segments $ 1,224,075 $ 1,320,507 $ 1,235,253 Depreciation and amortization for Partnership 18,619 18,619 18,619 ------------------ ------------------ -----------------
Total depreciation and amortization $ 1,242,694 $ 1,339,126 $ 1,253,872 ================== ================== =================
INTEREST AND OTHER INCOME Interest and other income for reportable segments $ 44,667 $ 24,261 $ 30,268 Interest and other income for Partnership 82,267 3,293 32,420 ------------------ ------------------ -----------------
Total interest and other income $ 126,934 $ 27,554 $ 62,688 ================== ================== =================
INTEREST EXPENSE Interest expense for reportable segments $ 956,764 $ 1,019,136 $ 1,115,338 Interest expense for Partnership 20,362 20,362 20,362 ------------------ ------------------ -----------------
Total interest expense $ 977,126 $ 1,039,498 $ 1,135,700 ================== ================== =================
NET INCOME (LOSS) Net income (loss) for reportable segments $ 137,327 $ (323,494)$ (149,026) Net loss for Partnership (1) (804,681) (434,952) (313,527) Minority interest (5,090) (74,459) (52,034) ------------------ ------------------ -----------------
Total net loss $ (662,264)$ (683,987)$ (410,519) ================== ================== =================
LAND, BUILDINGS AND AMENITIES Land, buildings and amenities for reportable segments $ 20,358,016 $ 20,757,245 $ 21,423,510 Land, buildings and amenities for Partnership 2,392 7,177 11,961 ------------------ ------------------ -----------------
Total land, buildings and amenities $ 20,360,408 $ 20,764,422 $ 21,435,471 ================== ================== =================
LIABILITIES Liabilities for reportable segments $ 14,637,774 $ 14,132,882 $ 14,634,392 Liabilities for Partnership 399,903 23,206 76,617 ------------------ ------------------ -----------------
Total liabilities $ 15,037,677 $ 14,156,088 $ 14,711,009 ================== ================== =================
(1)
The Partnership net loss is primarily composed of professional and administrative costs born by the Partnership as well as interest and other income, depreciation, interest expense and minority interest recorded at the partnership level and not allocated to the operating segments. The professional and administrative costs include the tax and public company reporting and compliance costs associated with a public limited partnership.
Note 10 - Selected Quarterly Financial Data (Unaudited)
For the Quarters Ended -------------------------------------------------------------------- 2003 March 31 June 30 September 30 December 31 ------------------------------------ --------------- ---------------- --------------- ----------------
Total revenues $ 1,206,033 $ 1,392,484 $ 1,232,267 $ 1,250,346 Operating income 7,921 83,693 70,520 26,488 Minority interest (7,046) 11,688 (4,925) (4,807) Net loss allocated to the limited partners (229,576) (170,975) (161,165) (93,925) Net loss per limited partnership interest (7.52) (5.60) (5.28) (3.08)
For the Quarters Ended -------------------------------------------------------------------- 2002 March 31 June 30 September 30 December 31 ------------------------------------ --------------- ---------------- --------------- ----------------
Total revenues $ 1,261,818 $ 1,251,855 $ 1,274,980 $ 1,217,942 Operating income 113,159 141,975 38,665 29,671 Minority interest (13,688) (15,663) (25,986) (19,122) Net loss allocated to the limited partners (116,097) (152,917) (193,833) (214,300) Net loss per limited partnership interest (3.80) (5.01) (6.35) (7.03)
Note 11 - Subsequent Events
On February 4, 2004, NTS Realty Holdings Limited Partnership filed a joint consent solicitation statement/prospectus on Form S-4 with the Securities and Exchange Commission. The solicitation statement/prospectus presents the merger of NTS-Properties III; NTS-Properties IV; NTS-Properties V; NTS-Properties VI; and NTS-Properties VII, Ltd. with NTS Realty Holdings Limited Partnership, a newly formed limited partnership (“NTS Realty”). Concurrent with the merger, ORIG, LLC, a Kentucky limited liability company, which is affiliated with our general partner, will contribute substantially all its real estate assets and all of its liabilities to NTS Realty.
On February 26, 2004, the Superior Court of the State of California for the County of Contra Costa preliminarily approved the settlement as set forth in the Stipulation and Agreement of Settlement jointly filed by the general partners (the “General Partners”) of NTS-Properties III, NTS-Properties IV, NTS-Properties V, NTS-Properties VI and NTS-Properties VII, Ltd. (the “Partnerships”), along with certain of their affiliates, with the class of plaintiffs in the action originally captioned Buchanan et al. v. NTS-Properties Associates et al. (Case No. C 01-05090) on December 5, 2003. The Superior Court’s order, which sets forth its preliminary determination that the Stipulation and Agreement of Settlement is within the range of reasonableness, and is fair, just and adequate to the class of plaintiffs, is filed as an attachment to our Form 8-K filed on March 1, 2004. The Superior Court has scheduled a hearing (the “Final Hearing”) on May 6, 2004, to finally determine, among other things, whether: (1) the Stipulation and Agreement of Settlement is fair, reasonable and adequate, and in the best interests of the class of plaintiffs, and (2) the Buchanan litigation should be dismissed with prejudice and on the merits in accordance with the Stipulation and Agreement of Settlement.
On March 2, 2004, we, along with all defendants, filed a Motion to Dismiss the Bohm litigation. That Motion is currently pending before the court.
Pending the entry by the Superior Court of a final judgment and order dismissing the Buchanan litigation with prejudice, all members of the class of plaintiffs are barred and enjoined from: (1) transferring, selling, assigning or otherwise disposing of any limited partner units of the Partnerships, (2) granting a proxy to object to the merger of the Partnerships into NTS Realty Holdings Limited Partnership (“NTS Realty”) as contemplated by the joint consent solicitation statement/prospectus that NTS Realty filed with the Securities and Exchange Commission or (3) commencing a tender offer for the limited partner units of the Partnerships.
Item 9
Item 9 - Change in and Disagreements with Accountants on Accounting and Financial
Disclosure
None.
Item 9A
Item 9A - Controls and Procedures
Our General Partner, with the participation of the Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures as of December 31, 2003. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective as of December 31, 2003. There were no material changes in our internal controls over financial reporting during the fourth quarter of 2003.
PART III
Item 10
Item 10 - Directors and Executive Officers of the Registrant
Because we are a limited partnership and not a corporation, we do not have directors or officers. We are managed by our General Partner, NTS-Properties Associates V. Additionally we have entered into a management contract with NTS Development Company, an affiliate of our General Partner, to provide property management services.
The general partners of NTS-Properties Associates V are as follows:
J.D. Nichols
Mr. Nichols (age 62) is the managing general partner of NTS-Properties Associates V and is Chairman of NTS Corporation (since 1985) and NTS Development Company (since 1977).
NTS Capital Corporation
NTS Capital Corporation (formerly NTS Corporation) is a Kentucky corporation formed in October 1979. J.D. Nichols is Chairman and the sole director of NTS Capital Corporation.
The Manager of our properties is NTS Development Company, the executive officers and/or directors of which are J.D. Nichols, Brian F. Lavin and Gregory A. Wells.
Brian F. Lavin
Brian F. Lavin (age 50) is President of NTS Corporation and NTS Development Company. He joined NTS Corporation and NTS Development Company in June 1997. From November 1994 through June 1997, Mr. Lavin served as President of the Residential Division of Paragon Group, Inc. and as a Vice President of Paragon’s Midwest Division prior to November 1994. In this capacity, he directed the development, marketing, leasing and management operations for the firm’s expanding portfolios.
Mr. Lavin attended the University of Missouri where he received his Bachelor’s Degree in Business Administration. He is a licensed Kentucky Real Estate Broker and Certified Property Manager. Mr. Lavin is a member of the Institute of Real Estate Management, council member of the Urban Land Institute and member of the National Multi-Housing Council. He has served on the Boards of the Louisville Science Center, Louisville Ballet, National Multi-Housing Council, Louisville Apartment Association, the Board of Trustees for the Louisville Olmsted Parks Conservancy, Inc. and currently serves on the Board of Directors of Greater Louisville Inc. and the Executive Committee Board of Overseers for the University of Louisville.
Gregory A. Wells
Mr. Wells (age 45) is Senior Vice President and Chief Financial Officer of NTS Corporation and NTS Development Company. He joined NTS Corporation and NTS Development Company in July 1999. From May 1998 through June 1999, Mr. Wells served as Chief Financial Officer of Hokanson Companies, Inc. and as Secretary and Treasurer of Hokanson Construction, Inc. in Indianapolis, Indiana from January 1995 through May 1998. In these capacities, he directed financial and operational activities for commercial real estate, company owned and third-party managed properties, building and suite renovations, and commercial and residential construction. Mr. Wells previously served as Vice President of Operations and Treasurer of Executive Telecom System, Inc., a subsidiary of The Bureau of National Affairs, Inc. (Washington, D.C.). Mr. Wells received a Bachelor’s Degree in Business Administration from George Mason University and is a Certified Public Accountant in Virginia and Kentucky. He participates in a number of charitable and volunteer activities in the Louisville, Kentucky area.
Section 16(a) Beneficial Ownership Reporting Compliance
Section 16(a) of the Securities Exchange Act of 1934, as amended, requires that certain persons, including persons who own more than ten percent (10%) of our limited partnership interests, file initial statements of beneficial ownership (Form 3), and statements of changes in beneficial ownership (Forms 4 or 5), with the U.S. Securities and Exchange Commission (the “SEC”). The SEC requires that these persons furnish us with copies of all forms filed with the SEC.
To our knowledge, based solely on review of the copies of forms we received, or written representations from certain reporting persons, no additional forms were required for those persons.
Code of Business Conduct and Ethics
Because we do not directly employ any persons, we rely on a Code of Business Conduct and Ethics adopted by NTS Capital Corporation that applies to the principal executive officer, principal financial officer and principal accounting officer of our General Partner, as well as to persons performing services for us generally. You may obtain a copy of this code of ethics by request to our General Partner at 10172 Linn Station Road, Louisville, Kentucky 40223. We will disclose any amendment to, or waiver from, a provision of our code of ethics by filing a current report on Form 8-K.
Item 11
Item 11 - Management Remuneration and Transactions
The officers and/or directors of our corporate General Partner receive no direct remuneration in such capacities.
Pursuant to an agreement with us, NTS Development Company, an affiliate of our General Partner, receives property management fees on a monthly basis. The fees are paid in an amount equal to 5% of the gross receipts from the residential property and 6% of the gross receipts from the commercial properties. Also pursuant to an agreement, NTS Development Company receives a repair and maintenance fee equal to 5.9% of costs incurred which relate to capital improvements. These repair and maintenance fees are capitalized as part of land, buildings and amenities.
We were charged the following amounts from NTS Development Company for the years ended December 31, 2003, 2002 and 2001. These charges include items which have been expensed as operating expenses - affiliated or professional and administrative expenses - affiliated and items which have been capitalized as other assets or as land, buildings and amenities.
For the Years Ended December 31, --------------------------------------------------------- 2003 2002 2001 ------------------ ------------------ -----------------
Property management fees $ 286,176 $ 283,677 $ 285,864 ------------------ ------------------ -----------------
Property management 391,933 441,170 372,746 Leasing 74,119 135,610 164,865 Administrative - operating 105,386 97,022 89,423 Other 912 1,382 3,348 ------------------ ------------------ -----------------
Total operating expenses - affiliated 572,350 675,184 630,382 ------------------ ------------------ -----------------
Professional and administrative expenses - affiliated 186,979 167,824 185,287 ------------------ ------------------ -----------------
Repairs and maintenance fees 6,251 32,505 31,858 Leasing commissions 6,341 77,760 94,706 Construction management -- 6,061 2,350 ------------------ ------------------ -----------------
Total related party transactions capitalized 12,592 116,326 128,914 ------------------ ------------------ -----------------
Total related party transactions $ 1,058,097 $ 1,243,011 $ 1,230,447 ================== ================== =================
Our General Partner is entitled to receive cash distributions and allocations of profits and losses from us. See Item 8 - Note 1D which describes the methods used to determine income allocations and cash distributions.
See Item 7 - Management’s Discussion and Analysis of Financial Condition and Results of Operations, along with Consolidated Cash Flows and Financial Condition, for information concerning recent tender offers for our limited partners.
Item 12
Item 12 - Security Ownership of Certain Beneficial Owners and Management
The following provides details regarding owners of more than 5% of the total outstanding limited partnership interests as of January 31, 2004. ORIG, LLC owns its interest directly.
Name and Address of Amount of Title of Class Beneficial Owner Beneficial Ownership Percent of Class Limited Partner ORIG, LLC 11,394 Interests 39.09% 10172 Linn Station Road Louisville, Kentucky 40223
Limited Partner Oceanridge Investments, Ltd. 2,632 Interests 8.62% 6110 North Ocean Ridge Blvd #37 Boynton Beach, Florida 33435
ORIG, LLC is a Kentucky limited liability company, the members of which are J.D. Nichols (1%), Barbara M. Nichols (J.D. Nichols’ wife) (74%) and Brian F. Lavin (25%). J.D. Nichols has voting power and investment power with respect to Barbara M. Nichols’ ownership in ORIG, LLC. Oceanridge Investments, Ltd. is a limited partnership solely controlled by members of the family of Mr. J.D. Nichols, a general partner of our General Partner.
The table below sets forth our General Partner’s ownership interest in us. Our General Partner owns its interests directly.
Name and Address of Amount of Title of Class Beneficial Owner Beneficial Ownership Percent of Class General Partner NTS-Properties Associates V 5 Interests 100% 10172 Linn Station Road Louisville, Kentucky 40223
J.D. Nichols and Brian F. Lavin are the Chairman and President, respectively, of NTS Capital Corporation, a general partner of NTS-Properties Associates V, our General Partner. The general partners of our General Partner and their total respective interests (general and limited) in NTS-Properties Associates V are as follows:
J.D. Nichols 59.90%
10172 Linn Station Road
Louisville, Kentucky 40223
NTS Capital Corporation 0.10%
10172 Linn Station Road
Louisville, Kentucky 40223
Item 13
Item 13 - Certain Relationships and Related Transactions
Pursuant to an agreement with us, NTS Development Company, an affiliate of our General Partner, receives property management fees on a monthly basis. The fees are paid in an amount equal to 5% of the gross receipts from the residential property and 6% of the gross receipts from the commercial properties. Also pursuant to an agreement, NTS Development Company receives a repair and maintenance fee equal to 5.9% of costs incurred which relate to capital improvements. These repair and maintenance fees are capitalized as part of land, buildings and amenities.
We were charged the following amounts from NTS Development Company for the years ended December 31, 2003, 2002 and 2001. These charges include items which have been expensed as operating expenses - affiliated or professional and administrative expenses - affiliated and items which have been capitalized as other assets or as land, buildings and amenities.
For the Years Ended December 31, --------------------------------------------------------- 2003 2002 2001 ------------------ ------------------ -----------------
Property management fees $ 286,176 $ 283,677 $ 285,864 ------------------ ------------------ -----------------
Property management 391,933 441,170 372,746 Leasing 74,119 135,610 164,865 Administrative - operating 105,386 97,022 89,423 Other 912 1,382 3,348 ------------------ ------------------ -----------------
Total operating expenses - affiliated 572,350 675,184 630,382 ------------------ ------------------ -----------------
Professional and administrative expenses - affiliated 186,979 167,824 185,287 ------------------ ------------------ -----------------
Repairs and maintenance fees 6,251 32,505 31,858 Leasing commissions 6,341 77,760 94,706 Construction management -- 6,061 2,350 ------------------ ------------------ -----------------
Total related party transactions capitalized 12,592 116,326 128,914 ------------------ ------------------ -----------------
Total related party transactions $ 1,058,097 $ 1,243,011 $ 1,230,447 ================== ================== =================
Between October 13, 1998 and December 31, 2001, we and ORIG, LLC, (“ORIG”) an affiliate of ours, (the “Offerors”), filed five tender offers with the Securities and Exchange Commission. Through the five tender offers, we repurchased 3,473 Interests for $720,715 at a price ranging from $205 to $230 per Interest. ORIG purchased 7,783 Interests for $1,743,640 at a price ranging from $205 to $230 per Interest. ORIG did not participate in the second tender offer. We did not participate in the fifth tender offer. Interests repurchased by us were retired. Interests purchased by ORIG are being held by it.
On May 10, 2002, ORIG commenced a tender offer to purchase up to 2,000 Interests at a price of $230 per Interest. ORIG had the option to acquire additional Interests on a pro rata basis if more than 2,000 Interests were tendered. The tender offer was scheduled to expire on August 9, 2002. On July 31, 2002, ORIG amended its tender offer to extend the expiration date from August 9, 2002, to September 9, 2002. ORIG’s tender offer expired September 9, 2002. A total of 1,586 Interests were tendered. ORIG accepted all Interests tendered at a purchase price of $230 per Interest for a total of $364,780. We did not participate in this tender offer.
Item 14
Item 14 - Principal Accountant Fees and Services
Independent Auditor Fee Information
Fees for professional services provided by our independent auditors in each of the last two fiscal years, in each of the following categories are approximately:
2003 2002 ------------------ ------------------ Audit fees $ 104,300 $ 35,000 Audit-related fees 800 -- Tax fees 101,700 31,700 All other fees -- --
Fees for audit services included fees associated with the annual audit and the reviews of the Partnership’s quarterly reports on Form 10-Q. Included in the audit fees in 2003 is approximately $61,300 of fees for services provided in connection with the joint consent solicitation statement/prospectus on Form S-4 filed with the Securities and Exchange Commission on February 4, 2004. Audit-related fees included accounting consultation. Tax fees included tax compliance, tax advice and tax planning, including approximately $76,000 of fees in 2003 for tax services provided in connection with the Proposed Merger. There were no fees billed for other services not described above.
PART IV
Item 15
Item 15 - Exhibits, Consolidated Financial Statement Schedules and Reports on Form 8-K
1 - Consolidated Financial Statements
The consolidated financial statements for the years ended December 31, 2003 and 2002, along with the report from Ernst & Young LLP dated March 26, 2004, and the consolidated financial statements for the year ended December 31, 2001, along with a copy of the report from Arthur Andersen LLP dated March 21, 2002, which has not been reissued, appear in Part II, Item 8. The following consolidated schedules should be read in conjunction with those consolidated financial statements.
2 - Consolidated Financial Statement Schedules
SchedulesPage No.
III-Real Estate and Accumulated Depreciation 69-71
All other schedules have been omitted because they are not applicable, are not required, or because the required information is included in the consolidated financial statements or notes thereto.
3 - Exhibits
Exhibit No.
3. Amended and Restated Agreement and Certificate *
of Limited Partnership of NTS-Properties V,
a Maryland limited partnership.
3a. First Amendment to Amended and Restated**
Agreement of Limited Partnership of
NTS-Properties V, a Maryland limited partnership.
10.Property Management Agreement between*
NTS Development Company and NTS-Properties V,
a Maryland limited partnership.
14.Code of Ethics***
31.1Certification of Chief Executive Officer Pursuant to****
Rule 13a-14(a) and Rule 15d-14(a) of the Securities
Exchange Act, as amended.
31.2Certification of Chief Financial Officer Pursuant to****
Rule 13a-14(a) and Rule 15d-14(a) of the Securities
Exchange Act, as amended.
32.1Certification of Chief Executive Officer Pursuant to****
18 U.S.C. 1350, as adopted pursuant to Section 906
of the Sarbanes-Oxley Act of 2002.
32.2Certification of Chief Financial Officer Pursuant to****
18 U.S.C. 1350, as adopted pursuant to Section 906
of the Sarbanes-Oxley Act of 2002.
* Incorporated by reference to documents filed with the Securities and Exchange Commission in connection with the filing of the Registration Statements on Form S- 11 on May 1, 1984 (effective August 1, 1984) under Commission File No. 2-90818.
** Incorporated by reference to Form 10-K filed with the Securities and Exchange Commission for the fiscal year ended December 31, 1987 under Commission File No. 0-13400.
***See www.ntsdevelopment.com for our code of ethics.
****Attached as an exhibit with this Form 10-K.
4 - Reports on Form 8-K
We filed a Form 8-K on November 24, 2003, to inform investors of an offer by CMG Partners, LLC to purchase their interests in NTS-Properties V for $200 per interest in cash. We also informed the investors that we recommended a rejection of the offer and provided reasons for our recommendation.
We filed a Form 8-K on December 10, 2003, to announce that the general partners of NTS-Properties III, NTS-Properties IV, NTS-Properties V, NTS-Properties VI and NTS-Properties VII, Ltd., along with certain of their affiliates, jointly filed a Stipulation and Agreement of Settlement (the “Settlement Agreement”) in the Superior Court of the State of California for the County of Contra Costa with the class of plaintiffs in the action originally captioned Buchanan et al. v. NTS Properties Associates et al. (Case No. C 01-05090).
We filed a Form 8-K on February 6, 2004, to announce that as part of the Settlement Agreement referred to in the Form 8-K filed on December 10, 2003, the general partners of NTS-Properties III, NTS-Properties IV, NTS-Properties V, NTS-Properties VI and NTS-Properties VII, Ltd., along with other real estate entities affiliated with the general partners agreed to pursue a merger into NTS Realty Holdings Limited Partnership, a Delaware limited partnership (the “NTS Realty”). On February 4, 2004, NTS Realty filed a Form S-4, which included a joint consent solicitation statement/prospectus, with the Securities and Exchange Commission to seek approval of the merger.
We filed a Form 8-K on February 17, 2004, to inform investors of a second offer by CMG Partners, LLC to purchase their interests in NTS-Properties V for $230 per interest in cash. We also informed the investors that we recommended a rejection of the offer and provided reasons for our recommendation.
We filed a Form 8-K on March 1, 2004, to announce the preliminary approval in the settlement with the class of plaintiffs in the action originally captioned Buchanan et al. v. NTS-Properties Associates et al. (Case No. C 01-05090) by the Superior Court of the State of California for the County of Contra Costa.
NTS-PROPERTIES V,
A MARYLAND LIMITED PARTNERSHIP
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
AS OF DECEMBER 31, 2003
Commonwealth The Willows Lakeshore Business Center of Plainview Business Phase II Phase II Center Phase I ----------------- ---------------- --------------- Encumbrances (B) (A) (A)
Initial cost to Partnership: Land and improvements $ 946,039 $ 1,775,547 $ 3,011,184 Buildings, improvements and amenities 1,574,747 6,240,105 5,053,025
Cost capitalized subsequent to acquisition: Improvements (net of retirements) 2,391,726 276,204 2,712,186
Gross amount at which carried December 31, 2003: Land and improvements 1,006,653 1,831,735 2,701,395 Buildings, improvements and amenities 3,905,859 6,460,121 8,075,000 ----------------- ---------------- ---------------
Total $ 4,912,512 $ 8,291,856 $ 10,776,395 ================= ================ ===============
Accumulated depreciation $ 3,441,146 $ 4,859,813 $ 6,488,100 ================= ================ ===============
Date of construction 09/85 08/85 05/86
Date acquired N/A N/A N/A
Life at which depreciation in latest income statement is computed (C) (C) (C)
(A)
First mortgage held by an insurance company.
(B)
First mortgage held by a bank.
(C)
Depreciation is computed using the straight-line method over the estimated useful lives of the assets which are 5-30 years for land improvements, 3-30 years for buildings and improvements, 3-30 years for amenities and the applicable lease term for tenant improvements.
NTS-PROPERTIES V,
A MARYLAND LIMITED PARTNERSHIP
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
AS OF DECEMBER 31, 2003
Lakeshore Lakeshore Business Business Total Center Phase II Center Phase III Pages 69-70 --------------- ----------------- --------------- Encumbrances (A) (B)
Initial cost to Partnership: Land $ 6,904,246 $ 2,258,235 $ 14,895,251 Buildings and improvements 14,424,541 2,227,580 29,519,998
Cost capitalized subsequent to acquisition: Improvements (net of retirements) (8,712,660) 745,968 (2,586,576)
Gross amount at which carried December 31, 2003: (C) Land 3,731,622 1,383,499 10,654,904 Buildings and improvements 8,884,505 3,848,284 31,173,769 --------------- ----------------- ---------------
Total $ 12,616,127 $ 5,231,783 $ 41,828,673 =============== ================= ===============
Accumulated depreciation $ 6,077,982 $ 603,616 $ 21,470,657 =============== ================= ===============
Date of construction N/A 12/00
Date acquired 01/95 N/A
Life at which depreciation in latest income statement is computed (D) (D)
(A)
First mortgage held by an insurance company.
(B)
First mortgage held by a bank.
(C)
Aggregate cost of real estate for tax purposes is $42,053,881.
(D)
Depreciation is computed using the straight-line method over the estimated useful lives of the assets which are 5-30 years for land improvements, 3-30 years for buildings and improvements, 3-30 years for amenities and the applicable lease term from tenant improvements.
Total gross cost on December 31, 2003 $ 41,828,673 Additions to Partnership for computer hardware and software in 1999 and 2000 23,923 ---------------
Balance on December 31, 2003 41,852,596 Less accumulated depreciation - per above 21,470,657 Less accumulated depreciation for Partnership computer hardware and software 21,531 ---------------
Land, buildings and amenities, net on December 31, 2003 $ 20,360,408 ===============
NTS-PROPERTIES V,
A MARYLAND LIMITED PARTNERSHIP
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
FOR THE YEARS ENDED DECEMBER 31, 2003, 2002 AND 2001
Real Accumulated Estate Depreciation ------------------ ------------------ Balances on January 1, 2001 $ 40,543,168 $ 18,468,219
Additions during period: Improvements 598,936 -- Depreciation (A) -- 1,235,304
Deductions during period: Retirements (275,936) (272,826) ------------------ ------------------
Balances on December 31, 2001 40,866,168 19,430,697
Additions during period: Improvements 732,892 -- Depreciation (A) -- 1,333,411
Deductions during period: Retirements (511,626) (441,096) ------------------ ------------------
Balances on December 31, 2002 41,087,434 20,323,012
Additions during period: Improvements 847,586 -- Depreciation (A) -- 1,242,693
Deductions during period: Retirements (82,424) (73,517) ------------------ ------------------
Balances on December 31, 2003 $ 41,852,596 $ 21,492,188 ================== ==================
(A)
The additions charged to accumulated depreciation on this schedule will differ from the depreciation and amortization on the Consolidated Statements of Cash Flows due to the amortization of loan costs and special tenant allowance.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
NTS-PROPERTIES V,
A MARYLAND LIMITED PARTNERSHIP
By: NTS-Properties Associates V,
General Partner,
By: NTS Capital Corporation,
General Partner
/s/ Gregory A. Wells
Gregory A. Wells
Chief Financial Officer of
NTS Capital Corporation
Date: March 26, 2004
Pursuant to the requirements of the Securities Exchange Act of 1934, this Form 10-K has been signed below by the following persons on behalf of the registrant in their capacities and on the date indicated above.
Signature
Title
/s/ J. D. Nichols
J. D. Nichols
General Partner of NTS-Properties Associates V and Chairman and Sole Director of NTS Capital Corporation
/s/ Brian F. Lavin
Brian F. Lavin
President of NTS Capital Corporation
/s/ Gregory A. Wells
Gregory A. Wells
Chief Financial Officer of NTS Capital Corporation
We are a limited partnership and no proxy material has been sent to the limited partners. We will deliver to the limited partners an annual report containing our consolidated financial statements and a message from our general partner.