10-Q 1 f10q_thirdquarter-cam1.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 10-Q (Mark One) X QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES ----- EXCHANGE ACT OF 1934 For the quarterly period ended December 25, 2002 OR ----- TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 Commission File Number 0-13782 CAMBRIDGE ADVANTAGED PROPERTIES LIMITED PARTNERSHIP ------------------------------ (Exact name of registrant as specified in its charter) Delaware 13-3228969 ------------------------------- ----------------- (State or other jurisdiction of (I.R.S. Employer incorporation or organization) Identification No.) 625 Madison Avenue, New York, New York 10022 ---------------------------------------- -------------- (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code (212)421-5333 Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No --- --- PART I - Financial Information Item 1. Financial Statements CAMBRIDGE ADVANTAGED PROPERTIES LIMITED PARTNERSHIP AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (Unaudited)

============ ============ ~~September~~December 25, March 25, 2002 2002* ------------ ------------ ASSETS Property and equipment - less accumulated depreciation of $43,~~086~~214,~~086~~590 and $7,639,553, respectively $ 43,~~372~~526,~~003~~547 $ 5,470,303 Property and equipment - held for sale - less accumulated depreciation of $89,~~234~~155,~~808~~587 and $16,326,084, respectively 34,~~840~~397,~~275~~105 11,548,976 Cash and cash equivalents 7,~~641~~125,~~475~~043 4,967,577 Cash - restricted for tenants' security deposits ~~262~~254,~~398~~436 304,539 Mortgage escrow deposits 3,~~235~~275,~~677~~193 4,376,911 Prepaid expenses and other assets 1949,~~047,305~~127 758,693 ------------ ------------ Total assets $ 2019,~~399~~527,~~133~~451 $ 27,426,999 ============ ============

2 CAMBRIDGE ADVANTAGED PROPERTIES LIMITED PARTNERSHIP AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (Unaudited) (continued)

============ ============ ~~September~~December 25, March 25, 2002 2002* ------------ ------------ LIABILITIES AND PARTNERS' DEFICIT Liabilities Mortgage notes payable $ 6,~~868~~203,~~123~~531 $ 13,137,483 Purchase Money Notes payable (Note 2) 54,~~513~~549,~~598~~492 9,861,837 Due to selling partners (Note 2) 1412,~~698~~102,~~908~~612 22,957,424 Deferred revenue on sale of properties 01,610,858 5,905,828 Accounts payable, accrued expenses and other liabilities ~~743~~654,~~348~~212 587,491 Tenants' security deposits payable ~~219~~218,~~514~~293 283,920 Due to general partners of subsidiaries and their affiliates ~~111~~95,~~728~~811 114,744 Due to general partners and affiliates 3,~~214~~278,~~194~~545 3,329,471 ------------ ------------ Total liabilities 3128,~~369~~713,~~413~~354 56,178,198 ------------ ------------ Minority interest ~~131~~109,~~340~~826 222,153 ------------ ------------ Commitments and contingencies (Note 56) Partners' deficit: Limited partners (108,~~453~~665,~~079~~247) (28,146,094) General partners (~~648~~630,~~541~~482) (827,258) ------------ ------------ Total partners' deficit (119,~~101~~295,~~620~~729) (28,973,352) ------------ ------------ Total liabilities and partners' deficit $ 2019,~~399~~527,~~133~~451 $ 27,426,999 ============ ============

*Reclassified for comparative purposes. See accompanying notes to consolidated financial statements. 3 CAMBRIDGE ADVANTAGED PROPERTIES LIMITED PARTNERSHIP AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

============================ ============================ Three Months Ended ~~Six~~Nine Months Ended ~~September~~December 25, ~~September~~December 25, ---------------------------- ---------------------------- 2002 2001 2002 2001 ---------------------------- ---------------------------- Revenues: Rentals, net $ 1870,~~187,916~~791 $ 2,~~972~~591,~~306~~487 $ 23,~~744~~615,~~759~~550 $ 68,~~330~~921,~~360~~847 Other 7653,~~325~~784 ~~227~~152,~~487~~337 ~~239~~293,~~816~~600 ~~413~~565,~~602~~939 Gain on sale of properties (Note 4) 12,~~960~~605,~~003~~134 27,~~664~~436,~~619~~742 24,~~222~~827,~~376~~510 19,~~657~~093,~~081~~823 ------------ ------------ ------------ ------------ Total revenues 3,~~224~~529,~~244~~709 510,~~864~~180,~~412~~566 58,~~206~~736,~~951~~660 818,~~401~~581,~~043~~609 ------------ ------------ ------------ ------------ Expenses Administrative and management ~~306~~159,~~180~~764 ~~683~~502,~~697~~271 ~~645~~805,~~802~~566 1,~~364~~866,~~535~~806 Administrative and management- related parties (Note 3) ~~354~~319,~~014~~544 ~~475~~448,~~193~~858 ~~730~~1,~~465~~050,009 ~~959~~1,~~430~~408,288 Operating ~~193~~149,~~797~~684 ~~558~~485,~~473~~216 ~~548~~697,~~000~~684 1,~~361~~846,~~591~~807 Repairs and maintenance ~~224~~257,~~929~~828 ~~758~~602,~~529~~519 ~~549~~807,~~284~~112 12,~~539~~142,~~926~~445 Taxes and insur- ance ~~332~~112,~~381~~448 ~~388~~311,~~125~~758 ~~572~~684,~~183~~631 ~~797~~1,~~783~~109,541 Interest ~~331~~184,~~554~~890 1781,~~225,944~~508 ~~747~~932,~~215~~105 23,~~767~~548,~~487~~995 Depreciation ~~121~~49,~~295~~872 ~~320~~259,~~066~~492 ~~249~~299,~~841~~713 ~~764~~1,~~854~~024,346 Loss on impairment of assets (Note 5) 268,523 0 268,523 0 ------------ ------------ ------------ ------------ Total expenses 1,~~864~~502,~~150~~553 43,~~410~~391,~~027~~622 45,~~042~~545,~~790~~343 912,~~555~~947,~~606~~228 ------------ ------------ ------------ ------------ Net income ~~(loss)~~ before minority interest 12,~~360~~027,~~094~~156 16,~~454~~788,~~385~~944 13,~~164~~191,~~161~~317 (15,~~154~~634,~~563)~~381 Minority interest in loss (income) ~~loss~~ of subsidiaries 21,514 (~~145~~123,~~658~~311) ~~109,450~~ (8059,~~930~~416) ~~350~~227,~~578~~267 ------------ ------------ ------------ ------------ Income ~~(loss)~~ before extra-ordinary item 12,~~214~~048,~~436~~670 16,~~563~~665,~~835~~633 13,~~083~~131,~~231~~901 ~~(803~~5,~~985)~~861,648 Extraordinary item-forgiveness of indebtedness income (Note 4) 11(242,~~104,825~~779) 101,~~473~~667,~~627~~561 16,~~788~~545,~~501~~722 1415,~~312~~980,~~983~~544 ------------ ------------ ------------ ------------ Net income $12 1,~~319~~805,~~261~~891 $12 8,~~037~~333,~~462~~194 $17 19,~~871~~677,~~732~~623 $13 21,~~508~~842,~~998~~192 ============ ============ ============ ============

4 CAMBRIDGE ADVANTAGED PROPERTIES LIMITED PARTNERSHIP AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) (continued)

See accompanying notes to consolidated financial statements. 5 CAMBRIDGE ADVANTAGED PROPERTIES LIMITED PARTNERSHIP AND SUBSIDIARIES CONSOLIDATED STATEMENT OF CHANGEs IN PARTNERS' DEFICIT (Unaudited)

================================================= Limited General Total Partners Partners ------------------------------------------------- Balance - March 26, 2002 $(28,973,352) $(28,146,094) $ (827,258) Net income 1719,~~871~~677,~~732~~623 1719,~~693~~480,~~015~~847 ~~178~~196,~~717~~776 ------------ ------------ ------------ Balance - ~~September~~December 25, 2002 $ (119,~~101~~295,~~620~~729) $ (108,~~453~~665,~~079~~247) $ (~~648~~630,~~541~~482) ============ ============ ============

See accompanying notes to consolidated financial statements. 6 CAMBRIDGE ADVANTAGED PROPERTIES LIMITED PARTNERSHIP AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (Unaudited)

============================== ~~Six~~Nine Months Ended ~~September~~December 25, ------------------------------ 2002 2001 ------------------------------ Cash flows from operating activities: Net income $ 1719,~~871~~677,~~732~~623 $ 1321,~~508~~842,~~998~~192 ------------ ------------ Adjustments to reconcile net income to net cash provided by (used in) operating activities: Gain on sale of properties (Note 4) (24,~~222~~827,~~376~~510) (19,~~657~~093,~~081~~823) Extraordinary item-forgiveness of indebtedness income (Note 4) (16,~~788~~545,~~501~~722) (1415,~~312~~980,~~983~~544) Depreciation ~~249~~299,~~841~~713 ~~764~~1,~~854~~024,346 Loss on impairment of assets (Note 5) 268,523 0 Minority interest in income (loss) of subsidiaries 8059,~~930~~416 (~~350~~227,~~578~~267) (Increase) decrease in cash-restricted for tenants' security deposits (1911,~~099~~137) 1310,~~016~~481 Increase in mortgage escrow deposits (64291,~~397~~161) (~~101~~296,~~299~~468) Increase in prepaid expenses and other assets (~~256~~255,~~776~~156) (~~360~~325,~~301~~882) Increase in due to selling partners ~~640~~837,~~127~~294 23,~~327~~059,~~661~~794 Payments of interest to selling partners (251,~~472~~049,874) (94,019) Increase (decrease) in accounts payable, accrued expenses and other liabilities ~~508~~1,~~608~~999,022 (1,~~887~~827,~~603~~887) Increase in tenants' security deposits payable 1312,~~844~~623 63,~~576~~177 Increase in due to general partners of subsidiaries and their affiliates 07,867 383 Decrease in due to general partners of subsidiaries and their affiliates 0(17,284) (410) Increase in due to general partners and affiliates 988,~~298~~649 ~~316~~514,~~687~~178 ------------ ------------ Total adjustments (1719,~~873~~424,~~973~~737) (1523,~~335~~233,~~097~~941) ------------ ------------ Net cash provided by (used in) operating activities (2252,~~241)~~886 (1,~~826~~391,~~099~~749) ------------ ------------

7 CAMBRIDGE ADVANTAGED PROPERTIES LIMITED PARTNERSHIP AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (Unaudited) (continued)

============================== ~~Six~~Nine Months Ended ~~September~~December 25, ------------------------------ 2002 2001 ------------------------------ Cash flows from investing activities: Proceeds from sale of properties 10,760,000 1112,~~393~~203,542 Acquisitions of property and equipment (~~104~~134,~~607~~966) (~~208~~312,~~766~~006) Increase in mortgage escrow deposits (~~195~~175,~~330~~527) (~~599~~823,~~971~~988) ------------ ------------ Net cash provided by investing activities 10,~~460~~449,~~063~~507 1011,~~584~~067,~~805~~548 ------------ ------------ Cash flows from financing activities: Principal payment of mortgage notes payable (5,~~543~~633,~~841~~717) (78,~~446~~164,~~822~~825) Principal payments of purchase money notes payable (2,~~068~~739,~~340~~467) (3,~~270~~507,~~301~~870) Decrease in capitalization of minority interest (171,743) (~~155~~176,~~637~~923) ------------ ------------ Net cash used in financing activities (78,~~783~~544,~~924~~927) (1011,~~872~~849,~~760~~618) ------------ ------------ Net increase (decrease) in cash and cash equivalents 2,~~673~~157,~~898~~466 (2,~~114~~173,~~054~~819) Cash and cash equivalents - beginning of period 4,967,577 4,943,694 ------------ ------------ Cash and cash equivalents - end of period $ 7,~~641~~125,~~475~~043 $ 2,~~829~~769,~~640~~875 ============ ============ Supplemental disclosures of noncash activities: Increase in property and equipment - held for sale reclassified from property and equipment $ 0 $ 25,~~163~~764,~~925~~304 Decrease in property and equipment, net of accumulated depreciation 0(590) (21,~~165~~114) Increase in deferred revenue on sale of properties reclassified from purchase money notes payable and due to selling partners 0181,280 105,~~892~~407,~~510~~677

8 CAMBRIDGE ADVANTAGED PROPERTIES LIMITED PARTNERSHIP AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (Unaudited) (continued)

============================== ~~Six~~Nine Months Ended ~~September~~December 25, ------------------------------ 2002 2001 ------------------------------ Forgiveness of indebtedness income (Note 4): Decrease in ~~deferred~~accounts ~~revenue~~payable, ~~from~~accrued ~~sale~~expenses ofand ~~properties~~other liabilities (5,683,676) (3,839,356) Decrease in purchase money note payable (2,~~279~~037,~~899~~119) (1,~~148~~479,~~096~~557) Decrease in due to selling partners (8,824,~~926~~927) (910,~~325~~661,~~531~~631) Summarized below are the components of the gain on sale of property: Decrease in property and equipment, and property and equipment-held for sale 8,661,767 913,~~008~~005,~~040~~337 Decrease in cash - restricted for tenants' security deposits 61,240 79141,~~179~~512 Decrease in mortgage escrow deposits 1,~~400~~568,~~961~~406 ~~801~~1,~~751~~191,695 (Increase) decrease in prepaid expenses and other assets (3110,~~836~~278) ~~436~~486,~~814~~838 Decrease in purchase money notes payable (535,759) (2,355,100) Decrease in due to selling partners (1,636,025) (6,817,633) Decrease in accounts payable, accrued expenses and other liabilities (~~574~~649,~~903~~285) (~~161~~224,~~609~~675) Decrease in tenant's security deposits payable (78,250) (75127,~~480~~129) Decrease in due to general partners and affiliates (~~124~~139,575) (166,856) Decrease in due to general partners of subsidiaries and their affiliates (39,~~016~~516) 0 Decrease in ~~due to selling partners (48,245) (185,354) Decrease in~~ mortgage notes payable (~~725~~1,~~519~~300,235) 0

See accompanying notes to consolidated financial statements. 9 CAMBRIDGE ADVANTAGED PROPERTIES LIMITED PARTNERSHIP AND SUBSIDIARIES Notes to Consolidated Financial Statements December 25, 2002 (Unaudited) Note 1 - General The consolidated financial statements for the nine months ended December 25, 2002 and 2001 include the accounts of Cambridge Advantaged Properties Limited Partnership (the "Partnership") and fourteen and thirty subsidiary partnerships, respectively ("subsidiaries," "subsidiary partnerships" or "Local Partnerships"). The Partnership is a limited partner, with an ownership interest of 98.99% in each of the subsidiary partnerships. Through the rights of the Partnership and/or an affiliate of one of its General Partners (a "General Partner"), which affiliate has a contractual obligation to act on behalf of the Partnership, to remove the general partner of the subsidiary partnerships (the "Local General Partner") and to approve certain major operating and financial decisions, the Partnership has a controlling financial interest in the subsidiary partnerships. For financial reporting purposes, the Partnership's fiscal quarter ends December 25. All subsidiaries have fiscal quarters ending September 30. Accounts of the subsidiary partnerships have been adjusted for intercompany transactions from October 1 through December 25. The Partnership's fiscal quarter ends on December 25 in order to allow adequate time for the subsidiaries' financial statements to be prepared and consolidated. The books and records of the Partnership are maintained on the accrual basis of accounting, in accordance with generally accepted accounting principles ("GAAP"). All intercompany accounts and transactions have been eliminated in consolidation. Increases (decreases) in the capitalization of consolidated subsidiaries attributable to minority interest arise from cash contributions and cash distributions to the minority interest partners. Losses attributable to minority interests which exceed the minority interests' investment in a subsidiary have been charged to the Partnership. Such losses aggregated approximately $0 and $7,000 and $5,000 and $24,000 for the three and nine months ended December 25, 2002 and 2001, respectively. The Partnership's investment in each subsidiary is equal to the respective subsidiary's partners' 10 CAMBRIDGE ADVANTAGED PROPERTIES LIMITED PARTNERSHIP AND SUBSIDIARIES Notes to Consolidated Financial Statements December 25, 2002 (Unaudited) equity less minority interest capital, if any. In consolidation, all subsidiary partnership losses are included in the Partnership's capital account except for losses allocated to minority interest capital. The unaudited financial statements have been prepared on the same basis as the audited financial statements included in the Partnership's Form 10-K for the year ended March 25, 2002. In the opinion of the General Partners, the accompanying unaudited financial statements contain all adjustments (consisting only of normal recurring adjustments) necessary to present fairly the financial position of the Partnership as of December 25, 2002, the results of operations for the three and nine months ended December 25, 2002 and 2001 and cash flows for the nine months ended December 25, 2002 and 2001, respectively. However, the operating results for the nine months ended December 25, 2002 may not be indicative of the results for the year. Certain information and note disclosures normally included in financial statements prepared in accordance with GAAP have been omitted. It is suggested that these consolidated financial statements should be read in conjunction with the financial statements and notes thereto included in the Partnership's March 25, 2002 Annual Report on Form 10-K. Note 2 - Purchase Money Notes Payable Purchase Money Notes (the "Purchase Money Notes") in the original amount of $85,458,825 were issued to the selling partners of the subsidiary partnerships as part of the purchase price and are secured only by the interest in the subsidiary partnership to which the Purchase Money Note relates. A portion of these Purchase Money Notes, in the original amount of $31,932,568, is an obligation at the subsidiary partnership level, whereas the remaining $53,526,257 was recorded at the Partnership level. As of December 25, 2002, and March 25, 2002, Purchase Money Notes aggregated approximately $4,489,000 and $9,757,000, respectively. The Purchase Money Notes generally provided for compound interest at rates which, in general, ranged from 9% to 10% per annum through August 31, 1989. Thereafter, simple interest has accrued, without 11 CAMBRIDGE ADVANTAGED PROPERTIES LIMITED PARTNERSHIP AND SUBSIDIARIES Notes to Consolidated Financial Statements December 25, 2002 (Unaudited) further interest thereon, through maturity as extended (see below). Purchase Money Notes at December 25, 2002 and March 25, 2002 include $4,336,417 of interest accrued through August 31, 1989. The Purchase Money Notes, which provide for simple interest, will not be in default if not less than 60% of the cash flow actually distributed to the Partnership by the corresponding subsidiary partnership (generated from operations, as defined) is applied first to accrued interest and then to current interest thereon. Any interest not paid currently accrues, without further interest thereon, through the extended due date of the Purchase Money Note. Continued accrual of such interest beyond the initial term, without payment, reduces the effective interest rate of 9%. The exact effect is not determinable inasmuch as it is dependent on the actual future interest payments and ultimate repayment dates of the Purchase Money Notes. The Purchase Money Notes, after the extended maturity dates, call for the simple accrual of interest on the balance of principal, interest and Purchase Money Note extension fees payable as of the date of maturity at one of the following two rates: (i) the lesser of 12% or the legally allowable rate; or (ii) the lesser of prime plus 2% or the lowest legally allowable rate. Unpaid interest of approximately $12,103,000 and $22,909,000 as of December 25, 2002 and March 25, 2002, respectively, has been accrued and is included in due to selling partners in the consolidated balance sheets. In general, the interest on and the principal of each Purchase Money Note is also payable to the extent of the Partnership's actual receipt of proceeds of the sale or refinancing of the apartment complex. The Partnership extended the original terms of the Purchase Money Notes (ranging from August to December 1996) for up to three additional years (four years with respect to three subsidiary partnerships and seven years with respect to three subsidiary partnerships). In connection with such extensions, the Partnership incurred extension fees of 1/2 % per annum of the outstanding principal balance of the Purchase Money Notes. Of such fees incurred, $60,934 was accrued and added to the Purchase Money Notes balance. The extension fees are being amortized over the term of the extensions. The Purchase Money Notes with seven-year extensions have all been sold. Additionally, an oral agreement was reached in November 2002 that extended the maturity dates of the remaining 12 CAMBRIDGE ADVANTAGED PROPERTIES LIMITED PARTNERSHIP AND SUBSIDIARIES Notes to Consolidated Financial Statements December 25, 2002 (Unaudited) Purchase Money Notes through June 2003. Further extensions, until such properties are sold, are currently in the discussion stage. The Partnership is working with the Local General and Purchase Money Note holders to refinance or sell the properties. No assurance can be given that management's efforts will be successful. Based on the historical operating results of the Local Partnerships and the current economic conditions, including changes in tax laws, it is unlikely that the proceeds from such sales will be sufficient to meet the outstanding balances of principal, accrued interest and extension fees. The Purchase Money Notes are without personal recourse to either the Partnership or any of its partners and the selling partner's recourse, in the event of nonpayment, would be to foreclose on the Partnership's interests in the respective subsidiary partnerships. Distributions aggregating approximately $5,083,000 and $4,180,000 were made to the Partnership for the nine months ended December 25, 2002 and 2001, respectively, of which $4,013,000 and $3,593,000, respectively, were used to pay principal and interest on the Purchase Money Notes. 13 CAMBRIDGE ADVANTAGED PROPERTIES LIMITED PARTNERSHIP AND SUBSIDIARIES Notes to Consolidated Financial Statements December 25, 2002 (Unaudited) Note 3 - Related Party Transactions The costs incurred to related parties for the three and nine months ended December 25, 2002 and 2001 were as follows:

Three Months Ended ~~Six~~Nine Months Ended ~~September~~December 25, ~~September~~December 25, ----------------------- ----------------------- 2002 2001 2002 2001 ----------------------- ----------------------- Partnership management fees (a) $ 267,000 $ 271,000 $~~534~~ 801,000 $~~542~~ 813,000 Expense reimbursement (b) 1913,~~104~~611 4928,~~650~~001 4761,~~725~~336 84112,~~142~~143 Local administrative fee (c) 10,000 14,000 2030,000 2842,000 ---------- ---------- ---------- ---------- Total general and administrative- General Partners ~~296~~290,~~104~~611 ~~334~~313,~~650~~001 ~~601~~892,~~725~~336 ~~654~~967,~~142~~143 ---------- ---------- ---------- ---------- Property management fees incurred to affiliates of the subsidiary partnerships' general partners 5728,~~910~~933 ~~140~~135,~~543~~857 ~~128~~157,~~740~~673 ~~305~~441,~~288~~145 ---------- ---------- ---------- ---------- Total general and administrative-related parties $~~354~~ 319,~~014~~544 $~~475~~ 448,~~193~~858 $~~730~~1,~~465~~050,009 $~~959~~1,~~430~~408,288 ========== ========== ========== ==========

(a) After all other expenses of the Partnership are paid, an annual partnership management fee of up to .5% of invested assets is payable to the Partnership's General Partners and affiliates. Partnership management fees owed to the General Partners amounting to approximately $2,998,000 and $2,847,000 were accrued and unpaid as of December 25, 2002 and March 25, 2002, respectively. Without the General Partner's continued allowance of accrual with partial payment of the partnership management fees, the Partnership will not be in a position to meet its obligations. The General Partners have continued allowing the accrual with 14 CAMBRIDGE ADVANTAGED PROPERTIES LIMITED PARTNERSHIP AND SUBSIDIARIES Notes to Consolidated Financial Statements December 25, 2002 (Unaudited) partial payment of the partnership management fees but are under no obligation to do so. Net proceeds and distributions received from future sales will be used to pay any outstanding amounts due to the General Partners. (b) The Partnership reimburses the General Partners and their affiliates for actual Partnership operating expenses incurred by the General Partners and their affiliates on the Partnership's behalf. The amount of reimbursement from the Partnership is limited by the provisions of the partnership agreement. Another affiliate of the General Partners performs asset monitoring for the Partnership. These services include site visits and evaluations of the subsidiary partnerships' performance. Expense reimbursements and asset monitoring fees owed to the General Partners amounting to approximately $17,000 and $95,000 were accrued and unpaid as of December 25, 2002 and March 25, 2002, respectively. (c) C/R Special Partnership, the special limited partner, owning a .01% interest, is entitled to receive a local administrative fee of up to $2,500 per year from each subsidiary partnership. Note 4 - Sale of Properties General ------- The Partnership is currently in the process of disposing of its investments. As of December 25, 2002, the Partnership has disposed of fifty-six of its sixty-one original investments. One investment was sold subsequently. It is anticipated that the remaining four investments will be liquidated sometime during the first half of 2003 but there can be no assurance as to whether or not the Partnership will achieve this goal. Furthermore, there can be no assurance that any excess proceeds will be realized based on the historical operating results of the Local Partnerships and the current economic conditions. Moreover, the Local General Partners and holders of the Purchase Money Notes generally have decision-making rights with respect to the sale of each property which therefore makes it more cumbersome for the General Partners to sell each property. In order to facilitate an orderly disposition of the Partnership's assets, the Partnership formed a new entity: Cambridge Advantaged Liquidating L.L.C. (the 15 CAMBRIDGE ADVANTAGED PROPERTIES LIMITED PARTNERSHIP AND SUBSIDIARIES Notes to Consolidated Financial Statements December 25, 2002 (Unaudited) "Trust"), a Delaware limited liability company which is wholly-owned by the Partnership. On July 21, 1999, the Partnership contributed its limited partnership interest in Decatur Apartments, Ltd., Florence Apartments, Ltd., Saraland Apartments, Ltd., Dickens Ferry Apartments, Ltd., Boonie Doone Apartments, Ltd., University Gardens Apartments, Ltd., and Southside Village Apartments, Ltd., to the Trust. In each case, the interests were contributed subject to each respective Purchase Money Note. The contribution did not involve any consideration being paid to the Partnership, therefore, there should not be any tax effect to the limited partners of the Partnership. As of December 25, 2002 all of these properties were sold or disposed. Information Regarding Dispositions. ----------------------------------- On December 20, 2002, the property and related assets and liabilities of Pinewood Village ("Pinewood") were sold to an unaffiliated third party for $2,000,000, resulting in a gain of approximately $764,000. The Partnership will receive and use approximately $1,453,000 of the proceeds to settle the associated Purchase Money Note and accrued interest thereon, which had a total outstanding balance of approximately $1,634,000, which is included in deferred revenue on sale of properties at December 25, 2002, and will result in forgiveness of indebtedness income of approximately $181,000 during the quarter ended March 25, 2003. On July 31, 2002, an unaffiliated third party agreed to purchase the limited partnership interests in Cabarrus Arms Associates ("Cabarrus Arms") for an agreed upon price of $25,000. Such purchase is expected to be finalized sometime during 2003. No assurance can be given that the closing will actually occur. On July 31, 2002, an unaffiliated third party agreed to purchase the limited partnership interests in Hathaway Court Associates ("Hathaway") for an agreed upon price of $50,000. Such purchase is expected to be finalized sometime during 2003. No assurance can be given that the closing will actually occur. On July 23, 2002, the Partnership's interest in Saraland Apartments ("Saraland") was forfeited pursuant to the First Amended Bankruptcy Plan by order of the 16 CAMBRIDGE ADVANTAGED PROPERTIES LIMITED PARTNERSHIP AND SUBSIDIARIES Notes to Consolidated Financial Statements December 25, 2002 (Unaudited) United States Bankruptcy Court in Dallas, TX, resulting in a gain of approximately $502,000. No proceeds were used to pay off the Purchase Money Note and accrued interest, which had a total outstanding balance of approximately $2,124,000 and a $21,000 advance from the Partnership resulting in additional gain of approximately $2,103,000 (see Note 6). On May 30, 2002, the property and the related assets and liabilities of Lexington Village ("Lexington") were sold to an affiliate of the Local General Partner for approximately $1,350,000, resulting in a gain of approximately $425,000. The Partnership used approximately $617,000 of the proceeds to pay off the Purchase Money Note and accrued interest thereon, which had a total outstanding balance of approximately $3,445,000, resulting in forgiveness of indebtedness income of approximately $2,828,000. On May 9, 2002, the property and the related assets and liabilities of Huntley #1 were sold to the Local General Partner for approximately $1,750,000, resulting in a gain of approximately $145,000. No proceeds were used to settle the Purchase Money Note and accrued interest thereon, resulting in forgiveness of indebtedness income of approximately $2,645,000. On May 9, 2002, the property and the related assets and liabilities of Huntley #2 were sold to the Local General Partner for approximately $1,750,000, resulting in a gain of approximately $351,000. No proceeds were used to settle the Purchase Money Note and accrued interest thereon, resulting in forgiveness of indebtedness income of approximately $1,725,000. On April 30, 2002, the property and the related assets and liabilities of Shelton Beach Apartments ("Northpointe I") were sold to an unaffiliated third party for $2,333,333, resulting in a gain of approximately $598,000. The Partnership used approximately $1,124,000 of proceeds to settle the associated Purchase Money Note and accrued interest thereon, which had a total outstanding balance of approximately $3,239,000, resulting in forgiveness of indebtedness income of approximately $2,115,000. 17 CAMBRIDGE ADVANTAGED PROPERTIES LIMITED PARTNERSHIP AND SUBSIDIARIES Notes to Consolidated Financial Statements December 25, 2002 (Unaudited) On April 30, 2002, the property and the related assets and liabilities of Northpointe II were sold to an unaffiliated third party for $1,666,667 resulting in a gain of approximately $394,000. The Partnership used approximately $570,000 of the proceeds to settle the associated Purchase Money Note and accrued interest thereon, which had a total outstanding balance of approximately $2,119,000, resulting in forgiveness of indebtedness income of approximately $1,549,000. On February 15, 2002, the property and the related assets and liabilities of Robindale East Apartments ("Robindale") were sold to an unaffiliated third party for $10,000, resulting in a loss of approximately $536,000. No proceeds were used to settle the related Purchase Money Note and accrued interest thereon, which had a total outstanding balance of approximately $2,904,000, resulting in forgiveness of indebtedness income of such amount. On February 14, 2002, the property and the related assets and liabilities of Nottingham Woods Apartments ("Nottingham") were sold to an unaffiliated third party for $1,900,000, resulting in a gain of approximately $799,000. The Partnership used approximately $249,000 of the proceeds to settle the associated Purchase Money Note and accrued interest thereon, which had a total outstanding balance of approximately $3,251,000, resulting in forgiveness of indebtedness income. In Fiscal Year 2003, additional proceeds of approximately $298,000 were received, of which approximately $223,000 was paid on the Purchase Money Note, resulting in net forgiveness of indebtedness income of approximately $2,779,000. Note 5 - Impairment of Assets As of September 30, 2002, Summer Arms Apartments ("Summer Arms") entered into a verbal agreement to sell the property. In accordance with SFAS No. 144, an impairment loss of approximately $269,000 was recognized during the quarter ended December 25, 2002. This amount represents the excess of the carrying amount of the assets over the fair value of the assets as determined by the sales price. Summer Arms was sold on December 31, 2002. See Note 7 regarding discussion of the sale. 18 CAMBRIDGE ADVANTAGED PROPERTIES LIMITED PARTNERSHIP AND SUBSIDIARIES Notes to Consolidated Financial Statements December 25, 2002 (Unaudited) Note 6 - Commitments and Contingencies The following disclosures include changes and/or additions to disclosures regarding the subsidiary partnerships which were included in the Partnership's Annual Report on Form 10-K for the year ended March 25, 2002. Saraland Apartments, Ltd. ------------------------- On March 21, 2002, Saraland filed a petition for relief under Chapter 11 of the Bankruptcy Code in the United States Bankruptcy Court for the Northern District of Texas, Dallas Division (the "Bankruptcy Court"). The schedules listed total assets valued at $924 and liabilities of $12,962,501. The value of the land was listed as undetermined and the Department of Housing and Urban Development ("HUD") possesses a secured claim related to mortgages it holds in the estimated amount of $681,527. The filing was commenced in response to a nonjudicial foreclosure brought by HUD. The remaining liabilities consist of unsecured nonpriority claims, the bulk of which relate to a claim held by the U.S. Environmental Protection Agency ("USEPA") and Rentokil Initial Environmental Services, Inc., in the amount of $12,000,000. This claim relates to a lawsuit under Section 107 of the Comprehensive Environmental Response, Compensation and Liability Act, which is currently pending in the District Court for the Southern District of Alabama (the "District Court") against Saraland and others who it claims are potentially responsible parties. Redwing Carriers, Inc., a codefendant in the USEPA lawsuit, has commenced an action, also in the District Court, to recover all or a pro rata share of its environmental response costs from Saraland and others. Another lawsuit, pending in Circuit Court, Mobile County, Alabama was filed by the former tenants of Saraland against Saraland and Redwing and is also related to the environmental issues. The Debtor had filed an Amended Plan of Reorganization which was confirmed by the Bankruptcy Court as of July 26, 2002. The plan provided for resolution of HUD, EPA and general unsecured claims. The plan required the holders of partnership interests, including the Partnership, to make new capital 19 CAMBRIDGE ADVANTAGED PROPERTIES LIMITED PARTNERSHIP AND SUBSIDIARIES Notes to Consolidated Financial Statements December 25, 2002 (Unaudited) contributions in order for them to preserve their interests in the reorganized company. The Partnership did not make the contribution and thus transferred its interest in the reorganized entity to the Local General Partner. Due to the resolution of the bankruptcy proceeding and restructuring of the Local Partnership, no loss contingency has been accrued in the accompanying financial statements. The Local Partnership has virtually abandoned the property, and is not making payments on its mortgage loan (See Note 4). Note 7 - Subsequent Event On December 31, 2002, the Partnership's limited partnership interest in Summer Arms was sold to an unaffiliated third party for $25,000, resulting in a loss of approximately $185,000. No proceeds were used to settle the associated Purchase Money Note and accrued interest thereon, which had a total outstanding balance of approximately $3,253,000 and will result in a gain on disposition during the quarter ended March 25, 2003. 20 Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations Liquidity and Capital Resources ------------------------------- The Partnership's primary sources of funds are the cash distributions from operations of the Local Partnerships in which the Partnership has invested and net proceeds from sales. These sources are available to meet obligations of the Partnership. However, the cash distributions received from the Local Partnerships to date have not been sufficient to meet all such obligations of the Partnership. Accordingly, certain fees and expense reimbursements owed to the General Partners amounting to approximately $3,290,000 and $3,217,000, were accrued and unpaid as of December 25, 2002 and March 25, 2002, respectively. Without the General Partners' continued allowance of accrual with partial payment of the partnership management fees, the Partnership will not be in a position to meet its obligations. The General Partners have continued allowing the accrual with partial payment of the partnership management fees, but are under no obligation to do so. Net proceeds and distributions received from future sales of the Partnership's investments will be used to pay any outstanding amounts due to the General Partners. Distributions aggregating approximately $5,083,000 and $4,180,000 were made to the Partnership for the nine months ended December 25, 2002 and 2001, respectively, of which $4,013,000 and $3,593,000, respectively, were used to pay principal and interest on the Purchase Money Notes. During the nine months ended December 25, 2002, cash and cash equivalents of the Partnership and its consolidated Local Partnerships increased approximately $2,157,000. This increase was due to proceeds from the sale of properties ($10,760,000) and cash provided by operating activities ($253,000) which exceeded principal payment of mortgage notes payable ($5,634,000), principal payments of Purchase Money Notes payable ($2,739,000), acquisitions of property and equipment ($135,000), an increase in mortgage escrow deposits ($175,000) and a decrease in capitalization of minority interest ($172,000). Included in the adjustments to reconcile the net income to cash provided by operating activities are gain on sale of properties ($4,828,000), forgiveness of indebtedness income ($16,546,000), depreciation ($300,000) and loss on impairment of assets ($269,000). 21 For a discussion of Purchase Money Notes Payable, see Note 2 to the financial statements. For a discussion of the sale of properties in which the Partnership owns direct and indirect interests, see Note 4 and Note 7 to the financial statements. Even though sales have resulted in net gains for tax purposes, the net sales proceeds have not been sufficient to permit any significant distributions to investors after payment of all or a portion of the Purchase Money Notes. Therefore, investors should not expect that they will receive distributions sufficient to pay taxes incurred as a result of such sales. For a discussion of contingencies affecting certain Local Partnerships, see Note 6 to the financial statements. Since the maximum loss for which the Partnership would be liable is its net investment in the respective Local Partnerships, the resolution of the existing contingencies is not anticipated to impact future results of operations, liquidity or financial condition in a material way except that the Partnership would lose its investment in the properties and any potential proceeds from the sale or refinancing of the properties. Management is not aware of any trends or events, commitments or uncertainties which have not been otherwise disclosed, that will or are likely to impact liquidity in a material way. Management believes the only impact would be from laws that have not yet been adopted. Due to the sale of properties, the portfolio is not diversified by the location of the properties around the United States. The Partnership has five properties remaining and therefore the Partnership may not be protected against a general downturn in the national economy. Results of Operations --------------------- During the periods ended December 25, 2002 and 2001, Bellfort, Fircrest, Cloisters (Sundown), Conifer 208, West Scenic, Tall Pines, Northwoods III (Windgate), Oakwood Manor, Ware Manor, Washington Highland, Seymour O'Brien, Autumn Ridge, Nottingham Woods, Robindale East, Northpointe I, Northpointe II, Huntley #1, Huntley #2 and Lexington sold their properties and the related assets and liabilities and the Partnership sold or transferred its Local Partnership Interest in Greenwood Manor, Henslee Heights, Hereford Manor, Malvern Manor, Southwest, Southside, University, Hackley and Saraland (collectively the "Sold Assets"). The results of operations of the Partnership, as well as the Local Partnerships, remained fairly consistent during the three 22 and nine months ended December 25, 2002 and 2001, excluding the Sold Assets, gain on sale of properties, forgiveness of indebtedness income, other income, administrative and management, repairs and maintenance, interest expense and loss on impairment of assets. The majority of Local Partnership income continues to be in the form of rental income with the corresponding expenses being divided among operations, depreciation and mortgage interest. In addition, the Partnership incurred interest expense relating to the Purchase Money Notes which were issued when the Local Partnerships Interests were acquired. Rental income decreased approximately 66% and 59% for the three and nine months ended December 25, 2002 as compared to 2001. Excluding the Sold Assets, rental income increased approximately 2% and 3% for the three and nine months ended December 25, 2002 as compared to 2001, primarily due to rental rate increases. Other income decreased approximately $99,000 and $272,000 for the three and nine months ended December 25, 2002, as compared to 2001. Excluding the Sold Assets, other income decreased approximately $37,000 for the nine months ended December 25, 2002 as compared to 2001 primarily due to a decrease in interest income in 2002 at the Local Partnerships and Partnership level as a result of lower interest rates. Administrative and management decreased approximately $343,000 and $1,061,000 for the three and nine months ended December 25, 2002 as compared to 2001. Excluding the Sold Assets, administrative and management decreased approximately $54,000 and $118,000, primarily due to a decrease in legal expense at the Partnership level. Repairs and maintenance decreased approximately $345,000 and $1,335,000 for the three and nine months ended December 25, 2002 as compared to 2001. Excluding the Sold Assets, repairs and maintenance increased approximately $33,000 and decreased approximately $6,000. The increase for the three months is primarily due to carpet repairs at one Local Partnership in 2002. Interest expense decreased approximately $597,000 and $2,617,000 for the three and nine months ended December 25, 2002 as compared to 2001. Excluding the Sold Assets, interest expense decreased approximately $59,000 and $208,000, primarily due to a decrease in the prime interest rate in 2002. 23 Administrative and management-related parties, operating, taxes and insurance and depreciation decreased approximately $129,000 and $358,000, $336,000 and $1,149,000, $199,000 and $425,000, and $210,000 and $725,000, respectively, for the three and nine months ended December 25, 2002 as compared to 2001, primarily due to decreases relating to the Sold Assets. Summer Arms, Cabarrus, Nu-Elm, Hathaway and Pinewood are not being depreciated during the period ended December 25, 2002, because they are classified as assets held for sale. A loss on impairment of assets of approximately $269,000 was recognized for the three and nine months ended December 25, 2002. This loss represents the excess of the carrying amount of the assets over the fair value of the assets as determined by the sales price for Summer Arms. Gain on sale of properties and forgiveness of indebtedness income will continue to fluctuate as a result of the disposition of properties (see Note 4 of the financial statements). Item 3. Quantitative and Qualitative Disclosures about Market Risk None Item 4. Controls and Procedures The Chief Executive Officer and Chief Financial Officer of Related Beta Corporation and Assisted Housing, Inc., each of which is a general partner of Cambridge Advantaged Properties Limited Partnership (the "Partnership"), has evaluated the Partnership's disclosure controls and procedures relating to the Partnership's quarterly report on Form 10-Q for the period ending December 25, 2002, as filed with Securities and Exchange Commission and has judged such controls and procedures to be effective as of December 25, 2002 (the "Evaluation Date"). There have been no significant changes in the internal controls or in other factors that could significantly affect internal controls relating to the Partnership since the Evaluation Date. 24 PART II - OTHER INFORMATION Item 1. Legal Proceedings This information is incorporated by reference in Note 6 to the financial statements. Item 2. Changes in Securities and Use of Proceeds - None Item 3. Defaults Upon Senior Securities - None Item 4. Submission of Matters to a Vote of Security Holders - None Item 5. Other information - None Item 6. Exhibits and Reports on Form 8-K (a) Exhibits 99.1 Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. (b) Reports on Form 8-K - No reports on Form 8-K were filed during the quarter. 25 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. CAMBRIDGE ADVANTAGED PROPERTIES LIMITED PARTNERSHIP (Registrant) By: Related Beta Corporation, a General Partner Date: January 31, 2003 By: /s/ Alan P. Hirmes ------------------ Alan P. Hirmes, President (principal executive and financial officer) Date: January 31, 2003 By: /s/ Glenn F. Hopps ------------------ Glenn F. Hopps, Treasurer (principal accounting officer) By: ASSISTED HOUSING ASSOCIATES, INC., a General Partner Date: January 31, 2003 By: /s/ Alan P. Hirmes ------------------ Alan P. Hirmes, President (principal executive and financial officer) Date: January 31, 2003 By: /s/ Glenn F. Hopps ------------------ Glenn F. Hopps, Treasurer (principal accounting officer) By: CAMBRIDGE AND RELATED ASSOCIATES LIMITED PARTNERSHIP By: Related Beta Corporation, Date: January 31, 2003 By: /s/ Alan P. Hirmes ------------------ Alan P. Hirmes, President (principal executive and financial officer) Date: January 31, 2003 By: /s/ Glenn F. Hopps ------------------ Glenn F. Hopps, Treasurer (principal accounting officer) CERTIFICATION I, Alan P. Hirmes, Chief Executive Officer and Chief Financial Officer of Related Beta Corporation (general partner of each of the Partnership and Cambridge and Related Associates, General Partners of the Partnership) and Assisted Housing Associates, Inc. (general partner of the Partnership), hereby certify that: 1. I have reviewed this quarterly report on Form 10-Q for the period ending December 25, 2002 of the Partnership; 2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary in order to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report; 3. Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the Partnership as of, and for, the periods presented in this quarterly report; 4. I am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15-d-14) for the Partnership and we have: a) designed such disclosure controls and procedures to ensure that material information relating to the Partnership is made known to us, particularly during the period in which this quarterly report was being prepared; b) evaluated the effectiveness of the Partnership's disclosure controls and procedures as of December 25, 2002 (the "Evaluation Date"); and c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on my evaluation as of the Evaluation Date; 5. I have disclosed, based on our most recent evaluation, to the Partnership's auditors and to the board of directors of the General Partners: a) all significant deficiencies in the design or operation of internal controls which could adversely affect the Partnership's ability to record, process, summarize and report financial data and have identified for the Partnership's auditors any material weaknesses in internal controls; and b) any fraud, whether or not material, that involves management or other employees who have a significant role in the Partnership's internal controls; and 6. I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses. By: /s/ Alan P. Hirmes ------------------ Alan P. Hirmes Chief Executive Officer and Chief Financial Officer January 31, 2003 Exhibit 99.1 CERTIFICATION PURSUANT TO 18.U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002 In connection with the Quarterly Report of Cambridge Advantaged Properties Limited Partnership (the "Partnership") on Form 10-Q for the period ending December 25, 2002 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Alan P. Hirmes, Chief Executive Officer and Chief Financial Officer of Related Beta Corporation (general partner of each of the Partnership and Cambridge and Related Associates, general partner of the Partnership) and Assisted Housing Associates, Inc. (general partner of the Partnership), certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that: (1) The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and (2) The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Partnership. By: /s/ Alan P. Hirmes ------------------ Alan P. Hirmes Chief Executive Officer and Chief Financial Officer January 31, 2003

Filing Compare · CAMBRIDGE ADVANTAGED PROPERTIES LIMITED PARTNERSHIP