UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-K
[ X]
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
OF
1934.
For the fiscal year
ended
April 30, 2012
[ ]
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
OF
1934.
For the transition
period from ____________________ to _________________________
Commission File
number
0-8862
FIRST HARTFORD CORPORATION
(Exact name of registrant as specified in its
character)
Maine
|
|
01-0185800
|
State or other
jurisdiction of
|
|
(I.R.S.
Employer
|
incorporation or
organization
|
|
Identification No.)
|
149 Colonial Road, Manchester,
Connecticut
06042
(Address of
principal executive offices)
(Zip Code)
Registrants
telephone number, including area code
860-646-6555
Securities
registered pursuant to Section 12(b) of the Act: None
Securities registered pursuant to Section 12(g) of the
Act:
Common Stock, par value of $1 per share
Indicate by check
mark if the registrant is a well-known seasoned issuer, as defined in Rule 405
of the Securities Act.
Yes X
No
Indicate by check
mark if the registrant is not required to file reports pursuant to Section 13
or Section 15(d) of the Act.
Yes X
No
Indicate by checkmark 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.
X
Yes No
Indicate by checkmark whether the registrant has submitted
electronically and posted on its corporate Website, if any, every Interactive
Data File required to be submitted and posted pursuant to Rule-405 of
Regulation S-T during the preceding 12 months (or for such shorter period that
the registrant was required to submit and post such files)
X Yes No
1
Indicate by checkmark if disclosure of delinquent filers pursuant to
Item 405 of the Regulation S-K is not contained herein, and will not be
contained, to the best of registrants knowledge, in definitive proxy or
information statements incorporated by reference in Part III of this form 10-K
or any amendment to the Form 10-K.
X Yes No
Indicate by checkmark whether the registrant is a large accelerated
filer, an accelerated filer, a non-accelerated filer or a smaller reporting
company. See definitions of large accelerated filer, accelerated filer and
smaller reporting company in Rule 12-b of the Exchange Act. (check one):
Large accelerated
filer
|
Accelerated filer
|
Non-accelerated
filer
|
Smaller reporting company
X
|
Indicate by checkmark whether the registrant is a shell company (as
defined in Rule 12b-2 of the Act).
Yes X No
As of October 31, 2011, the aggregate market value of the registrants
common stock (based upon $1.38 closing price on that date on the OTC Securities
Market) held by non-affiliates (excludes shares reported as beneficially owned
by directors and officers and does not constitute an admission as to
affiliate status) was approximately $1,494,312.
Indicate the number of shares outstanding of each of the registrants
classes of common stock, as of the latest practical date. 2,419,802 as of July
31, 2012.
DOCUMENTS INCORPORATED BY REFERENCE
None.
Cautionary
Statement Concerning Forward Looking Statements
This Annual Report on Form 10-K contains forward looking statements
that are made pursuant to the Safe Harbor provisions of the Private Securities
Litigation Reform Act of 1995. Forward-looking statements involve risks,
uncertainties and assumptions as described from time to time in registration
statements, annual reports, and other periodic reports and filings of the
Company filed with the Securities and Exchange Commission. All statements,
other than statements of historical facts, which address the companys
expectations of sources of capital or which express the Companys expectation
for the future with respect to financial performance or operating strategies
can be identified as forward-looking statements. As a result, there can be no
assurance that the Companys future results will not be materially different
from those described herein as believe, anticipate, estimate or expect,
which reflect the current view of the Company with respect to future events.
We caution readers that these forward-looking statements speak only as of the
date hereof. The Company hereby expressly disclaims any obligation or
undertaking to release publicly any updates or revisions to any such statement
to reflect any change in the Companys expectations or any change in events,
conditions or circumstances on which such statement is based.
2
PART I
ITEM 1.
BUSINESS
First Hartford Corporation, which was incorporated in Maine in 1909,
and its subsidiaries (the Company), is engaged in the purchase, development,
ownership, management and sale of real estate, which collectively is considered
a single segment.
When profitable opportunities
arise, the Company may consider selling certain properties.
The real estate, owned and/or managed by the Company through various
subsidiaries and joint ventures, is located in Connecticut, New Jersey, Texas,
Massachusetts, Rhode Island and Delaware. Non-residential tenants are obtained
through brokers and employed representatives of the Company, by means of
Industry Trade Shows, direct contacts with retail stores and other potential
commercial tenants and an occasional inquiry by potential tenants at the
Companys on-site offices. Residential tenants are obtained through
advertisements and inquiry at on-site offices.
The Companys real estate business is diversified by geographical
locations, type of commercial property and form of ownership or management.
The commercial real estate business is not divided further into significant
separate classes of products or services.
The Company has an agreement with CVS Pharmacy Inc. (CVS) to be a
preferred developer in western Texas, the Rio Grande Valley in Texas, Houston,
Austin, Long Island, New York, northern New Jersey and Louisiana. Under a
master development agreement dated September 1, 2011, but not finalized until
early October between First Hartford Realty Corporation and Cumberland Farms
Inc., the Company was given an exclusive arrangement to locate and develop
sites for Cumberland Farms stores in parts of the Northeast United States.
The Company has no material patents, license, franchises or
concessions.
Research and development is not a part of the Companys business.
The Companys operations and property are subject to various federal,
state and local laws and regulations concerning the protection of the
environment, including air and water quality, hazardous or toxic substances and
health safety.
The Companys economic performance and the value of its real estate are
subject to the risks incidental to the development, construction and ownership
of real estate properties, as well as the economic well being of its tenants.
On April 30, 2012, the Company employed 103 people full time.
ITEM 1A.
RISK FACTORS
Smaller reporting companies are not required to provide the information
required by this item.
ITEM 2.
PROPERTIES
The following table shows the location, general character and ownership
status of the materially important physical properties of the Company.
Company
Managed
|
Location
of
Commercial
Properties
|
Use
|
Available
Space or
Facilities
and Major
Tenants
|
Ownership
Status
|
X
|
Plainfield, CT
|
Strip Shopping Center
|
64,838 sq. ft.
Big Y 78%
|
Owned by a subsidiary of the Company
|
3
ITEM 2:
PROPERTIES
(continued)
Company
Managed
|
Location
of
Commercial
Properties
|
Use
|
Available
Space or
Facilities
and Major
Tenants
|
Ownership
Status
|
|
|
|
|
|
X
|
Putnam, CT
|
Shopping Center
|
57,311 sq. ft.
Big Lots 46%
|
Owned by a subsidiary of the Company
|
|
|
|
|
|
X
|
W. Springfield, MA
|
Shopping Center
|
144,350 sq. ft.
Price Rite 28%
Home Goods 18%
Big Lots 21%
Harbor Freight 12%
|
Owned by a subsidiary of the Company
|
|
|
|
|
|
|
Dover Township, NJ
|
Shopping Center
|
108,314 sq. ft.
Stop & Shop 52%
Dollar Tree 9%
Plus Outparcels
|
50% owned by a subsidiary of the Company
|
|
|
|
|
|
|
Cranston, RI
|
Shopping Center
|
259,600 sq. ft.
Kmart 40%
Stop & Shop 25 %
TJ Maxx 9%
|
50% owned by a subsidiary of the Company
|
|
|
|
|
|
|
Cranston, RI
|
College
|
60,000 sq. ft. Career
Education College
|
50% owned by a subsidiary of the Company
|
|
|
|
|
|
|
Cranston, RI
|
Restaurant
|
Texas Roadhouse
Land Lease
|
50% owned by a subsidiary of the Company
|
|
|
|
|
|
|
Cranston, RI
|
Police Station
|
60,000 sq. ft. Leased to City of Cranston
|
50% owned by a subsidiary of the Company
|
|
|
|
|
|
X
|
Rockland, MA
|
Apartments
|
204 units, low to moderate income
|
.01% owned by a 75% owned subsidiary of the Company
|
|
|
|
|
|
X
|
Somerville, MA
|
Apartments
|
501 units, low to moderate income
|
.0049% owned by a 75% owned subsidiary of the
Company
|
|
|
|
|
|
X
|
Claymont, DE
|
Apartments
|
208 units, senior housing, 100% sec 8 subsidized
|
Nonconsolidated,
.01% owned by a 75% owned subsidiary of the Company
|
4
ITEM 2:
PROPERTIES
(continued)
Company
Managed
|
Location
of
Commercial
Properties
|
Use
|
Available
Space or
Facilities
and Major
Tenants
|
Ownership
Status
|
|
|
|
|
|
X
|
North Adams, MA
|
Shopping Center
|
131,682 sq. ft.
Steeple City Cinema 15%
Peebles 14%
Planet Fitness 8%
4,000 sq. ft. unleased and not renovated
|
100% owned by a subsidiary of the Company. Lender
to get extra interest if available (50% of cash flow) plus 50% of cash
proceeds from sale or refinancing after Company receives $500,000
|
|
|
|
|
|
X
|
Edinburg, TX
|
Shopping Center
|
338,058 sq. ft.
JC Penney 31%
Academy Sports 23%
Burlington Coat Factory 24%, plus 111,526 sq.ft.
under construction, approximately 90% leased.
|
100% owned by a subsidiary of the Company. Lender
to get extra interest if available (50% of cash flow) plus 50% of cash
proceeds from sale or refinancing
|
|
|
|
|
|
ITEM 3.
LEGAL
PROCEEDINGS
In
connection with a court order in the litigation styled Kaplan vs. First
Hartford Corporation and Neil Ellis, the Company purchased 591,254 shares of
common stock beneficially owned by Richard E. Kaplan on November 29, 2010.
Under the terms set by the court, the Company made a cash payment of $500,000
and issued a secured note for $2,879,407. The note is payable in quarterly
installments of $146,184 (interest of 5.92% included) through November 15,
2015. The accrual for this matter was recorded prior to May 1, 2009. In
addition, the Company was also required to pay pre-judgment interest from
September 13, 2005 through November 29, 2010 of approximately $767,831 which is
due upon the final quarterly payment of $146,184. Such interest has been
accrued as the litigation proceeded.
The
Company has pledged the aforementioned 591,254 shares of repurchased common
stock and a security interest in certain of the Companys other assets as
collateral. On December 16, 2011, Kaplan filed a suit to recover approximately
$140,000 in legal fees. This suit was settled with a $65,000 payment in
February 2012.
The
Company is also involved in other legal proceedings which arise during the
normal course of its business, including disputes over tax assessments,
commercial contracts, lease agreements, construction contracts and personal
injuries. The Company does not believe that any of these proceedings will have
a material impact on its consolidated financial statements.
Other proceedings
The Company is not
aware of any other material legal proceedings which would need to be cited
herein.
For proceedings
involving officers and directors, see Item 10(f) on Page 34.
5
ITEM 4.
MINE
SAFETY DISCLOSURES
Not Applicable.
PART II
ITEM 5.
MARKET
FOR REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS
AND
ISSUER PURCHASES OF EQUITY SECURITIES
First
Hartford Corporation (OTCQX: FHRT) trades on OTCQX. Investors can find
current financial disclosure and Real-Time Level 2 quotes for the Company on
www.otcmarkets.com
.
STOCK PRICE AND DIVIDEND INFORMATION
Stock Price
|
2012
|
High
|
Low
|
Dividends Paid Per Common
Share
|
First Quarter
|
$2.00
|
$1.85
|
None
|
Second Quarter
|
$1.85
|
$1.38
|
None
|
Third Quarter
|
$1.40
|
$1.05
|
None
|
Fourth Quarter
|
$1.45
|
$1.30
|
None
|
|
|
|
|
2011
|
First Quarter
|
$3.00
|
$1.90
|
None
|
Second Quarter
|
1.60
|
1.60
|
None
|
Third Quarter
|
2.10
|
1.45
|
None
|
Fourth Quarter
|
2.10
|
1.90
|
None
|
No
dividends have been paid in the past two fiscal years and none can be paid
until all the payments discussed in Item 3 are paid.
Sales of common stock have
occurred sporadically. The last reported sale was for $1.10 per share on
August 10, 2012.
The
Company repurchased 13,509 of common stock during the year ended Aril 30, 2012.
The
Company has not sold unregistered shares of securities during the year ended
April 30, 2012.
There
are approximately 763 shareholders of record for the Companys common stock as
of April 30, 2012.
ITEM 6.
SELECTED FINANCIAL DATA
Smaller
reporting companies are not required to provide the information required by
this item.
ITEM 7.
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION
AND RESULTS OF OPERATIONS
The discussion and analysis below provides information, which the
Company believes, is relevant to an assessment and understanding of its
consolidated financial position, results of operations and cash flows. This
discussion and analysis should be read in conjunction with the consolidated
financial statements and related notes included elsewhere herein.
This and certain other sections of the Companys Annual Report on Form
10-K contain statements reflecting the Companys views about its future
performance and constitute forward-looking statements under the Private
Securities Litigation Reform Act of 1995. These views may differ materially
from the results discussed in such forward-looking statements. Readers should consider that various factors including
changes in general economic conditions, interest rates and the availability of funds, and competition and relationships with
key customers and their financial condition which
6
ITEM 7.
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION
AND RESULTS OF OPERATIONS (continued);
may affect the Companys performance. The Company undertakes no
obligation to update publicly any forward-looking statements, as a result of
new information, future events or otherwise.
RESULTS OF OPERATIONS
Sales of Real Estate
During the year ended April 30, 2012, the Company purchased 18.46 acres
of land in Del Valle, Texas for approximately $2,413,000 and then sold 2.26
acres of that land for $1,560,000. During the year ended April 30, 2011, the
Company sold an out parcel in its Edinburg, Texas shopping center for
$798,000. Gains on these sales were approximately $592,000 in 2012 and
$129,000 in 2011. These were the only sales of real estate for these years.
Significant judgment was required to estimate the cost of real estate sold,
particularly in 2012. Based on the acres sold and the best available estimates
of the sales value of the remaining acres held using comparable sales, cost was
allocated between the acres sold and those held.
Rental Income
Rental income was approximately $17,938,000 and $16,804,000 for the years
ended April 30, 2012 and 2011 respectively. The increase was mostly a result
of a better occupancy rate in the Clarendon project due to the completion of
renovations plus increases in rents.
Service Income
Service income was approximately $7,849,000 and $4,478,000 for the
years ended April 30, 2012 and 2011, respectively. Included in service income
is $4,220,000 and $3,094,000 of income from CVS development projects for the above
respective periods.
Construction income included in service income, was approximately $1,342,000
for the year ended April 30, 2012 and nil for the year ended April 30, 2011.
The 2012 income is a result of renovations in the Bnai Brith Housing project
in Delaware. This property is not controlled by the Company. Profits on
renovations for properties that are controlled and consolidated with the
Company are eliminated in consolidation.
Also included in service income for the year ended April 30, 2012 is approximately
$1,759,000 related to the Bnai Brith project in Delaware. This income was
realized from a development fee related to arranging the purchase, financing
and renovation for the Bnai Brith partnership in which a subsidiary of the
Company has a nominal, non-controlling interest as a limited partner. In the
year ended April 30, 2011, a development fee for Rockland and Clarendon of
approximately $1,184,000 (25% of fee) was included in service income. The remaining
portion representing the 75% owned by the Company was eliminated in
consolidation as a reduction of the costs of the property renovations.
In December 2011, the Company re-opened the Cinema in the North Adams
shopping plaza, as a subsidiary of the Company. Approximately $243,000
included in other income is for the revenues of the Cinemas operations.
Operating Costs and Expenses
Rental Expenses
Rental expense decreased to approximately $14,066,000 from $14,613,000
for a number of reasons, better weather and related cost was as a definite
cause.
7
ITEM 7.
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION
AND RESULTS OF OPERATIONS (continued);
RESULTS OF OPERATIONS (continued):
Service Expenses
Service expenses of approximately $3,760,000 for the year ended April
30, 2012 and $2,852,000 for April 30, 2011 includes $3,010,000, and $2,445,000,
respectively, of CVS related expenses.
Selling, General and Administrative (SG&A)
SG&A expenses increased approximately $787,000 for the year ended
April 30, 2012 over the same period in the prior year. In the current year
there was also approximately $250,000 in expenses for the cinema in the North
Adams shopping plaza as well as, increases in a broad spectrum of items
including write-off of pending projects $74,000, and leasing expenses of
$127,000.
Equity in
Earnings (Losses) of Unconsolidated Subsidiaries
The equity in earnings (losses) of unconsolidated subsidiaries was
impacted by the Companys share of a non-cash charge for unfavorable changes in
the fair value of derivative liabilities of approximately $700,000 and $400,000,
for the years ended December 31, 2011 and 2010, respectively. The loss in CP
Associates LLC was due to the unfavorable change in the fair value of
derivative liabilities. However, the amount of loss recognized by the Company
has been reduced by $400,000 for the Companys share of losses in excess of its
commitment to provide additional funding. No income will be recognized in the
future until such unrecognized losses are recovered.
Income Taxes
See note 9 to the Companys financial statements for information about the
effective income tax rate. In general, the Company has significant net operating
loss carryforwards, so it will likely not be required to pay income taxes in
the near term.
Capital Resources and Liquidity
The Company ended the 2012 fiscal year with approximately $3,058,000 of
unrestricted cash and cash equivalents. The unrestricted cash and cash
equivalents includes approximately $419,000 belonging to VIEs (Rockland Place,
LP and Clarendon Hill Somerville, LP). Funds received from CVS Pharmacy, which
are to be paid out in connection with CVS developments, amounted to approximately
$458,000 and are included in restricted cash and cash equivalents.
The reduction of the other receivable from April 30, 2011 to April 30,
2012, reflects amounts collected from the City of Edinburg, Texas of $4,403,382
on January 6, 2012 for reimbursement of the shopping centers infrastructure
costs. Of that amount, $3,600,000 was applied as a principal payment of a
related outstanding loan and $803,382 was deposited into a special escrow
account to meet any shortfall amounts of the shopping center. The remaining
balance of the receivable of $2,594,415 will be paid via sales tax or
additional funding from bonds sold by the City of Edinburg, Texas.
As described in the notes to the financial statements, the Company
received capital contributions of $5,557,738 on its Clarendon Hill Project on
February 12, 2012, from which it paid $2,900,000 of the $5,800,000 bridge loan.
On August 22, 2012, Clarendon Hill received $4,940,041 and repaid the balance
of the bridge loan. On September 22, 2012, the final installment of the capital
contribution will be made.
With the August and September payments the Company will have received
its 75% portion of the development fee. The development fee and the
construction profit was eliminated in consolidation as a reduction in the cost
of developed properties and is not reflected in either operating results or
equity. However, both profits are taxable.
8
ITEM 7.
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS (concluded);
RESULTS OF OPERATIONS (concluded):
Capital Resources and Liquidity (concluded):
Fortunately, we have a $17,880,000 Federal net operating loss carry-forward
for tax purposes, and no net deferred income tax asset. The Company will not
have to pay any Federal taxes until its net operating losses are used or
expired.
The Company believes it has sufficient cash and cash resources to fund
operations and debt maturities of $4,822,000 in the next fiscal year without
any new bank borrowings beyond April 30, 2013.
This discussion and analysis of financial condition and results of
operations is based on the Companys Consolidated Financial Statements
contained in Item 8 in this Annual Report.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES:
For a discussion of accounting policies see Note 1 to the consolidated
financial statements included in Item 8, Summary of Significant Accounting
Policies.
ITEM 7A:
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Smaller reporting companies are not required to provide the information
required by this item.
ITEM 8:
FINANCIAL
STATEMENTS AND SUPPLEMENTARY DATA
Financial statements begin on page 15. See the index to Financial
Statements in Item 15.
ITEM 9.
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
See Item 14.
ITEM 9A:
CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls and procedures, as such term is
defined in Rule 13a 15(e) under the Securities Exchange Act of 1934 (the
Exchange Act), that are designed to ensure that information required to be
disclosed in our Exchange Act reports is recorded, processed, summarized and
reported within the time periods specified in the Securities and Exchange
Commission rules and forms, and that such information is accumulated and
communicated to our management, including our President and Treasurer, as
appropriate, to allow timely decisions regarding required disclosure. We
conducted an evaluation (the Evaluation), under the supervision and with the
participation of the President and Treasurer, of the effectiveness of the
design and operation of disclosure controls and procedures (Disclosure
Controls) as of the end of the period covered by this report pursuant to Rule
13a 15b of the Exchange Act.
Based on this Evaluation, our President and Treasurer concluded that
because of weaknesses in our control environment, our Disclosure Controls were
not effective as of the end of the period covered by this report.
9
ITEM 9A:
CONTROLS AND PROCEDURES (concluded):
Managements Report on Internal Control over Financial
Reporting
The management of First Hartford Corporation is responsible for
establishing and maintaining adequate internal control over financial
reporting, as such term is defined in Exchange Act Rule 13a 15(f). The Companys
internal control over financial reporting is a process designed to provide
reasonable assurance to the Companys management and Board of Directors
regarding the reliability of financial reporting and the preparation of the
financial statements for external purposes in accordance with accounting
principles generally accepted in the United States of America.
The Companys internal control over financial reporting includes those
policies and procedures that (i) pertain to the maintenance of records that, in
reasonable detail, accurately and fairly reflect the transactions and
dispositions of the assets of the Company; (ii) provide reasonable assurance
that transactions are recorded as necessary to permit preparation of financial
statements in accordance with accounting principles generally accepted in the
United States of America, and that receipts and expenditures of the Company are
being made only in accordance with authorizations of management and directors
of the company; and (iii) provide reasonable assurance regarding prevention or
timely detection of unauthorized acquisition, use, or disposition of the
Companys assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal controls over financial
reporting may not prevent or detect misstatements. All internal control
systems, no matter how well designed, have inherent limitations, including the
possibility of human error and the circumvention of overriding controls.
Accordingly, even effective internal control over financial reporting can
provide only reasonable assurance with respect to financial statement
preparation. Also, projections of any evaluation of effectiveness to future
periods are subject to the risk that controls may become inadequate because of
changes in conditions, or that the degree of compliance with the policies or
procedures may deteriorate.
Our management assessed the effectiveness of the Companys internal
control over financial reporting as of April 30, 2012. In making this
assessment, it used the criteria set forth by the Committee of Sponsoring
Organizations of the Treadway Commission (COSO) in Internal Control-Integrated
Framework. Based on our assessment, we believe that, as of April 30, 2012, the
companys internal control over financial reporting was not effective due to
the existence of the material weaknesses identified by management and disclosed
below:
Lack of Appropriate Independent Oversight.
There are no independent members of the Board of
Directors who could provide an appropriate level of oversight, including challenging
managements accounting for and reporting of transactions.
Although the Company has identified a lack of appropriate independent
oversight as a material weakness, an independent board of directors is not
required by The OTC Markets (the electronic quotation system that trades the
Companys securities) and the Company does not intend to remediate this
material weakness at this time.
Technical Expertise Relating to Certain Complex,
Non-routine or Unusual Accounting Issues or Transactions
: The Company does not have the capabilities to
account for certain complex, non-routine or unusual accounting issues or
transactions.
The Company will remediate this material weakness by engaging a
consultant to assist the Company with certain complex, non-routine and unusual
accounting issues and transactions when they are encountered.
Changes in Internal control Over Financial Reporting
During the quarter ended April 30, 2012, there have been no changes in
internal control over financial reporting that materially affected, or are
reasonably likely to materially affect, the Companys internal control over
financial reporting.
10
REPORT OF
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board
of Directors and
Shareholders of First Hartford Corporation
We have audited the accompanying
consolidated balance sheets of First Hartford Corporation and Subsidiaries as
of April 30, 2012 and 2011, and the related consolidated statements of
operations, comprehensive loss, changes in deficiency and cash flows for the
years then ended. These consolidated financial statements are the responsibility
of the Companys management. Our responsibility is to express an opinion on
these consolidated financial statements based on our audits.
We conducted our audits in
accordance with the standards of the Public Company Accounting Oversight Board
(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. The Company is not required to have, nor were we
engaged to perform, an audit of its internal control over financial reporting.
Our audit included consideration of internal control over financial reporting
as a basis for designing audit procedures that are appropriate in the
circumstances, but not for the purpose of expressing an opinion on the
effectiveness of the Companys internal control over financial reporting.
Accordingly, we express no such opinion. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements, 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 reasonable basis for our
opinion.
In our opinion, the consolidated
financial statements referred to above present fairly, in all material
respects, the financial position of First Hartford Corporation and Subsidiaries
as of April 30, 2012 and 2011, and their results of operations and cash flows
for the years ended, in conformity with accounting principles generally
accepted in the United States of America.
As disclosed in Note 1, under the
caption New Accounting Pronouncements, the Company adopted, as required, ASU
2009-17
Consolidations (Topic 810): Improvements to Financial Reporting by
Enterprises Involved with Variable Interest Entities
effective May 1, 2010.
/s/ J.H. Cohn LLP
Glastonbury,
Connecticut
September 5, 2012
11
FIRST HARTFORD CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
APRIL 30, 2012 AND 2011
ASSETS
|
2012
|
|
2011
|
|
|
|
|
Real estate and equipment:
|
|
|
|
Developed properties (including $70,644,959 in 2012 and
$67,500,964 in 2011 for VIEs)
|
$139,096,722
|
|
$136,321,737
|
Equipment and tenant improvements (including $2,004,014
in 2012 and $1,790,162 in 2011for VIEs)
|
2,661,928
|
|
2,434,052
|
|
141,758,650
|
|
138,755,789
|
Less accumulated depreciation and amortization
(including $5,722,182 in
2012 and $3,636,804 in 2011 for VIEs)
|
15,086,499
|
|
11,546,363
|
|
126,672,151
|
|
127,209,426
|
Property under construction (including $28,838
in 2012 and $125,586 in 2011 for VIEs)
|
6,381,722
|
|
1,125,437
|
|
|
|
|
|
133,053,873
|
|
128,334,863
|
|
|
|
|
Cash and cash equivalents (including $418,838 in 2012
and $821,706 in 2011 for VIEs)
|
3,057,736
|
|
858,175
|
|
|
|
|
Cash and cash equivalents restricted
|
457,952
|
|
618,086
|
|
|
|
|
Marketable securities (including $155,799 in 2012 and
$0 in 2011 for VIEs)
|
657,299
|
|
13,436
|
|
|
|
|
Accounts and notes receivable, less allowance for
doubtful accounts of
$367,500 in 2012 and $205,700 in 2011
(including $172,899 in 2012 and $163,138 in 2011 for VIEs)
|
1,955,838
|
|
3,004,800
|
|
|
|
|
Other receivables
|
8,600,078
|
|
12,187,535
|
|
|
|
|
Deposits and escrow accounts (including $5,954,372
in 2012 and $6,264,318 in 2011 for VIEs)
|
7,087,150
|
|
7,595,913
|
|
|
|
|
Prepaid expenses (including $204,747 in 2012 and $188,619
in 2011 for VIEs)
|
546,498
|
|
558,008
|
|
|
|
|
Deferred expenses, net (including $1,215,904 in 2012
and $1,324,181 in 2011 for VIEs)
|
2,261,266
|
|
3,066,433
|
|
|
|
|
Investment in affiliate
|
9,665
|
|
9,665
|
|
|
|
|
Due from related parties and affiliates (including
$65,345 in 2012 and $0 in 2011 for VIEs)
|
517,713
|
|
484,888
|
|
|
|
|
Deferred income taxes
|
-0-
|
|
1,238,000
|
|
|
|
|
Total assets
|
$158,205,068
|
|
$157,969,802
|
See accompanying notes.
12
FIRST HARTFORD CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
APRIL 30, 2012 AND 2011
(continued)
LIABILITIES AND DEFICIENCY
|
2012
|
|
2011
|
|
|
|
|
Liabilities:
|
|
|
|
Mortgages and other notes payable:
|
|
|
|
Construction loans payable (including $24,289,341
in 2012 and $24,191,497 in 2011 for VIEs)
|
$74,026,262
|
|
$72,478,683
|
Mortgages payable (including $33,795,664
in 2012 and $34,468,962 in 2011 for VIEs)
|
64,241,626
|
|
65,360,424
|
Notes payable other (including $2,004,697 in 2012
and $1,979,697 in 2011 for VIEs)
|
4,283,654
|
|
4,618,135
|
|
|
|
|
|
142,551,542
|
|
142,457,242
|
|
|
|
|
Accounts payable (including $801,353 in 2012 and $763,453
in 2011 for VIEs)
|
2,673,293
|
|
3,297,878
|
Other payables
|
6,102,292
|
|
5,218,947
|
Accrued liabilities (including $2,367,143 in 2012
and $2,397,453 in 2011 for VIEs)
|
4,160,079
|
|
6,930,289
|
Deferred income (including $214,217 in 2012 and
$219,806 in 2011 for VIEs)
|
657,215
|
|
665,549
|
Other liabilities
|
4,098,351
|
|
4,387,981
|
Due to related parties and affiliates
|
102,752
|
|
102,752
|
Total liabilities
|
160,345,524
|
|
163,060,638
|
|
|
|
|
Commitments and Contingencies
|
|
|
|
|
|
|
|
Deficiency:
|
|
|
|
First Hartford Corporation
|
|
|
|
Preferred stock, $1 par value; $.50 cumulative and
convertible;
authorized 4,000,000 shares; no shares issued
|
-0-
|
|
-0-
|
Common stock, $1 par value; authorized 6,000,000
shares:
issued 3,298,609 in 2012 and 2011, outstanding
2,423,202
and 2,436,355 in 2012 and 2011, respectively
|
3,298,609
|
|
3,298,609
|
|
|
|
|
Capital in excess of par
|
5,198,928
|
|
5,198,928
|
Accumulated deficit
|
(18,419,410)
|
|
(17,503,081)
|
Accumulated other comprehensive income (loss)
|
(12,558)
|
|
64,210
|
Treasury stock, at cost, 875,407 and 861,898 shares in
2012 and 2011, respectively
|
(4,943,289)
|
|
(4,923,836)
|
Total First Hartford Corporation
|
(14,877,720)
|
|
(13,865,170)
|
|
|
|
|
Noncontrolling interests
|
12,737,264
|
|
8,774,334
|
Total deficiency
|
(2,140,456)
|
|
(5,090,836)
|
|
|
|
|
Total liabilities and deficiency
|
$158,205,068
|
|
$157,969,802
|
See accompanying notes.
13
FIRST HARTFORD CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED APRIL 30, 2012 AND 2011
|
|
2012
|
|
2011
|
|
|
|
|
|
Revenues:
|
|
|
|
|
Rental income
|
|
$17,938,326
|
|
$16,803,894
|
Service income
|
|
7,849,297
|
|
4,478,390
|
Sales of real estate
|
|
1,559,658
|
|
798,000
|
Other income
|
|
266,159
|
|
43,896
|
|
|
27,613,440
|
|
22,124,180
|
|
|
|
|
|
Operating costs and expenses:
|
|
|
|
|
Rental expenses
|
|
14,065,821
|
|
14,612,886
|
Service expenses
|
|
3,760,385
|
|
2,852,239
|
Cost of real estate sales
|
|
968,061
|
|
668,912
|
Selling, general and administrative expenses
|
|
3,798,745
|
|
3,010,950
|
|
|
22,593,012
|
|
21,144,987
|
|
|
|
|
|
Income from operations
|
|
5,020,428
|
|
979,193
|
|
|
|
|
|
Non-operating income (expense):
|
|
|
|
|
Equity in earnings of unconsolidated
subsidiaries
|
|
1,307,101
|
|
1,001,970
|
Other income
|
|
319,120
|
|
267,536
|
Interest expense
|
|
(7,684,732)
|
|
(7,121,653)
|
|
|
(6,058,511)
|
|
(5,852,147)
|
|
|
|
|
|
Loss before income taxes
|
|
(1,038,083)
|
|
(4,872,954)
|
|
|
|
|
|
Income taxes
|
|
1,273,054
|
|
148,461
|
|
|
|
|
|
Consolidated net loss
|
|
(2,311,137)
|
|
(5,021,415)
|
|
|
|
|
|
Net loss attributable to noncontrolling interests
|
|
1,394,808
|
|
670,499
|
|
|
|
|
|
Net loss attributable to First Hartford Corporation
|
|
$ (916,329)
|
|
$ (4,350,916)
|
|
|
|
|
|
Net loss per share basic
|
|
$(0.38)
|
|
$(1.56)
|
|
|
|
|
|
Net loss per share diluted
|
|
$(0.38)
|
|
$(1.56)
|
|
|
|
|
|
Shares used in basic per share computation
|
|
2,433,055
|
|
2,781,777
|
Shares used in diluted per share computation
|
|
2,433,055
|
|
2,781,777
|
See accompanying notes.
14
FIRST HARTFORD CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
FOR THE YEARS ENDED APRIL 30, 2012 AND 2011
|
2012
|
|
2011
|
|
|
|
|
Consolidated net loss
|
$(2,311,137)
|
|
$(5,021,415)
|
|
|
|
|
|
|
|
|
Other comprehensive (loss) income, net of tax:
|
|
|
|
Unrealized (loss) gain on marketable securities
|
(76,768)
|
|
64,210
|
|
|
|
|
Other comprehensive (loss) income
|
(76,768)
|
|
64,210
|
|
|
|
|
Comprehensive loss
|
(2,387,905)
|
|
(4,957,205)
|
Comprehensive loss attributable to noncontrolling
interests
|
1,394,808
|
|
670,499
|
|
|
|
|
Comprehensive loss attributable to First Hartford
Corporation
|
$ (993,097)
|
|
$(4,286,706)
|
See accompanying notes.
15
FIRST HARTFORD CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN DEFICIENCY
FOR THE YEARS ENDED APRIL 30, 2012 AND 2011
|
Common
Stock
|
|
Capital
in
Excess
of
Par
|
|
Accumulated
Deficit
|
|
Accumulated
Other
Comprehensive
(Loss)
Income*
|
|
Treasury
Stock
|
|
Total
First
Hartford
Corporation
|
|
Noncontrolling
Interests
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, April 30, 2010
|
$3,298,609
|
|
$2,176,704
|
|
$(15,118,235)
|
|
$(85,414)
|
|
$(2,044,429)
|
|
$(11,772,765)
|
|
$9,131,749
|
|
$(2,641,016)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributions from noncontrolling interests, net
|
-0-
|
|
-0-
|
|
-0-
|
|
-0-
|
|
-0-
|
|
-0-
|
|
1,553,927
|
|
1,553,927
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reclassification of cost of treasury stock
|
-0-
|
|
2,879,407
|
|
-0-
|
|
-0-
|
|
(2,879,407)
|
|
-0-
|
|
-0-
|
|
-0-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deconsolidation of CP Associates, LLC
|
-0-
|
|
-0-
|
|
1,966,070
|
|
85,414
|
|
-0-
|
|
2,051,484
|
|
(498,026)
|
|
1,553,458
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition of minority interest in Rockland Place
Developers, LLC
|
-0-
|
|
142,817
|
|
-0-
|
|
-0-
|
|
-0-
|
|
142,817
|
|
(742,817)
|
|
(600,000)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
-0-
|
|
-0-
|
|
(4,350,916)
|
|
-0-
|
|
-0-
|
|
(4,350,916)
|
|
(670,499)
|
|
(5,021,415)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gain on marketable securities
|
-0-
|
|
-0-
|
|
-0-
|
|
64,210
|
|
-0-
|
|
64,210
|
|
-0-
|
|
64,210
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, April 30, 2011
|
3,298,609
|
|
5,198,928
|
|
(17,503,081)
|
|
64,210
|
|
(4,923,836)
|
|
(13,865,170)
|
|
8,774,334
|
|
(5,090,836)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributions from noncontrolling interests, net
|
-0-
|
|
-0-
|
|
-0-
|
|
-0-
|
|
-0-
|
|
-0-
|
|
5,557,738
|
|
5,557,738
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution
|
-0-
|
|
-0-
|
|
-0-
|
|
-0-
|
|
-0-
|
|
-0-
|
|
(200,000)
|
|
(200,000)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of treasury stock
|
-0-
|
|
-0-
|
|
-0-
|
|
-0-
|
|
(19,453)
|
|
(19,453)
|
|
-0-
|
|
(19,453)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
-0-
|
|
-0-
|
|
(916,329)
|
|
-0-
|
|
-0-
|
|
(916,329)
|
|
(1,394,808)
|
|
(2,311,137)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized loss on marketable securities
|
-0-
|
|
-0-
|
|
-0-
|
|
(76,768)
|
|
-0-
|
|
(76,768)
|
|
-0-
|
|
(76,768)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, April 30, 2012
|
$3,298,609
|
|
$5,198,928
|
|
$(18,419,410)
|
|
$(12,558)
|
|
$(4,943,289)
|
|
$(14,877,720)
|
|
$12,737,264
|
|
$(2,140,456)
|
*Consists
exclusively of net unrealized gains (losses) on available-for-sale marketable
securities.
See accompanying notes.
16
FIRST
HARTFORD CORPORATION AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF CASH FLOWS
FOR THE
YEARS ENDED APRIL 30, 2012 AND 2011
|
2012
|
|
2011
|
Operating
activities:
|
|
|
|
Consolidated net loss
|
$(2,311,137)
|
|
$(5,021,415)
|
Adjustments to reconcile consolidated net loss
|
|
|
|
to net cash provided by operating activities:
|
|
|
|
Equity in
earnings of unconsolidated subsidiaries, net of
|
|
|
|
distributions of
$725,794 in 2012 and $750,690 in 2011
|
(581,308)
|
|
(251,280)
|
Gains on sale of
real estate
|
(591,597)
|
|
(129,088)
|
Depreciation and
amortization of real estate and equipment
|
3,573,831
|
|
3,208,718
|
Amortization of
deferred expenses
|
357,583
|
|
354,022
|
Deferred income
taxes
|
1,238,000
|
|
-0-
|
Changes in
operating assets and liabilities:
|
|
|
|
Accounts, notes
and other receivables
|
4,636,419
|
|
2,275,674
|
Deposits and escrow
accounts
|
508,763
|
|
(790,222)
|
Prepaid expenses
|
11,510
|
|
(32,101)
|
Deferred expenses
|
447,584
|
|
(863,441)
|
Cash and cash
equivalents restricted
|
160,134
|
|
1,731,917
|
Accrued
liabilities
|
(2,770,210)
|
|
3,337,881
|
Deferred income
|
(8,334)
|
|
604,812
|
Accounts and
other payables
|
258,760
|
|
(3,432,182)
|
Net
cash provided by operating activities
|
4,929,998
|
|
993,295
|
|
|
|
|
Investing
activities:
|
|
|
|
Distributions from affiliates
|
200,000
|
|
-0-
|
Investments in marketable securities
|
(628,953)
|
|
(1,220)
|
Purchases of equipment and tenant improvements
|
(227,876)
|
|
(1,025,846)
|
Proceeds from sales of real estate
|
1,559,658
|
|
631,450
|
Purchase of noncontrolling interest in Rockland Place Developers,
|
|
|
|
LLC
|
-0-
|
|
(600,000)
|
Deconsolidation of CP Associates, LLC
|
-0-
|
|
(1,891,798)
|
Additions to developed properties and property under construction
|
(9,033,025)
|
|
(21,523,984)
|
Net
cash used in investing activities
|
(8,130,196)
|
|
(24,411,398)
|
See
accompanying notes.
17
FIRST
HARTFORD CORPORATION AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF CASH FLOW
FOR THE
YEARS ENDED APRIL 30, 2012 AND 2011
(continued)
|
2012
|
|
2011
|
Financing
activities:
|
|
|
|
Contributions
from noncontrolling interests limited partners
|
$5,557,738
|
|
$1,553,927
|
Purchase
of treasury stock
|
(19,453)
|
|
-0-
|
Distribution
to noncontrolling interests
|
(200,000)
|
|
-0-
|
Proceeds
from:
|
|
|
|
Construction loans
|
8,235,550
|
|
20,444,074
|
Mortgages
|
550,000
|
|
-0-
|
Other notes
|
25,000
|
|
-0-
|
Principal
payments on:
|
|
|
|
Construction loans
|
(6,687,971)
|
|
(648,580)
|
Mortgages
|
(1,668,799)
|
|
(1,021,367)
|
Other notes
|
(359,481)
|
|
(1,223,565)
|
Advances
to related parties and affiliates, net
|
(32,825)
|
|
(7,375)
|
Net
cash provided by financing activities
|
5,399,759
|
|
19,097,114
|
|
|
|
|
Net
change in cash and cash equivalents
|
2,199,561
|
|
(4,320,989)
|
Cash
and cash equivalents, beginning of year
|
858,175
|
|
5,179,164
|
|
|
|
|
Cash
and equivalents, end of year
|
$3,057,736
|
|
$858,175
|
|
|
|
|
Cash
paid during the year for interest
|
$7,389,980
|
|
$6,272,726
|
Cash
paid during the year for income taxes
|
$80,092
|
|
$87,902
|
|
|
|
|
Non cash investing and financing activities:
|
|
|
|
Transfer from accrued liabilities to notes payable other for
|
|
|
|
litigation settlement
|
-0-
|
|
$3,676,379
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying
notes.
18
FIRST
HARTFORD CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL STATEMENTS
FOR THE
YEARS ENDED APRIL 30, 2012 AND 2011
1.
Summary of Significant
Accounting Policies
:
Description
of Business
First Hartford Corporation was incorporated in Maine
in 1909 and is engaged in the purchase, development, ownership, management and
sale of real estate which is considered a single segment.
Principles
of Consolidation
The accompanying consolidated financial statements
include the accounts of First Hartford Corporation (the Company), its
wholly-owned subsidiaries, and all other entities in which the Company has a
controlling interest, including those where the Company has been determined to
be a primary beneficiary of a variable interest entity or meets certain
criteria as a sole general partner or managing member in accordance with the
consolidation guidance of the Financial Accounting Standards Board (FASB)
Accounting Standards Codification. As such, included in the consolidated
financial statements are the accounts of Rockland Place Apartments Limited
Partnership and Clarendon Hill Somerville Limited Partnership. The Companys
ownership percentage in these variable interest entity partnerships is
nominal. All intercompany balances and transactions have been eliminated in
consolidation.
Estimates
The preparation of consolidated financial statements
in conformity with accounting principles generally accepted in the United
States of America requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities, the disclosure of
contingent assets and liabilities as of 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.
Financial
Statement Presentation
Because the Company is engaged in the development and
sale of real estate at various stages of construction, the operating cycle may
extend beyond one year. Accordingly, following the usual practice of the real
estate industry, the accompanying consolidated balance sheets are unclassified.
Statements of Cash Flows
For purposes of the statements of cash flows, the
Company considers all highly liquid investments purchased with an original
maturity of three months or less to be cash equivalents.
Revenue Recognition
Construction Revenue - The Company primarily develops
real estate for its own use. However, revenues from projects built for third
parties are recognized on the percentage-of-completion method of accounting
based on costs incurred to date in relation to total actual costs and estimated
costs to complete. Revisions in costs and profit estimates are reflected in
operations during the accounting period in which the facts become known. The
Company provides for estimated losses on contracts in the year such losses
become known. The Company did not build any projects for third parties in the
year ended April 30, 2011. Construction revenues were approximately $1,342,000
for the year ended April 30, 2012. Such revenues are included in service income
and relate primarily to a single contract.
19
FIRST
HARTFORD CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL STATEMENTS
FOR THE
YEARS ENDED APRIL 30, 2012 AND 2011
1.
Summary of Significant
Accounting Policies (continued)
:
Revenue
Recognition (concluded):
Sales of Real Estate The Company recognizes sales of
real estate as revenue upon the transfer of title and when substantially all
performance requisites have been fulfilled. For the years ended April 30, 2012
and 2011, the Company had sales of approximately $ 1,560,000 and $798,000,
respectively. The cost of the property sold was approximately $968,000 and $669,000
for 2012 and 2011, respectively. None of the property sold was otherwise
providing cash flows to the Company.
Rental Income Rental income is recognized on a
straight-line basis over the terms of the respective leases and consists of
base rent and reimbursements for certain costs such as real estate taxes,
utilities, insurance, common maintenance and other recoverable costs as
provided in the lease agreements. There are no contingent rents.
Service
Income
The Company is party to a Preferred Developer
Agreement with CVS Pharmacy Inc. (CVS). Under this agreement, the Companys
fee for such services provided is recognized as earned when services are
provided. Fees earned related to the development of pharmacy stores for CVS
during the years ended April 30, 2012 and 2011 were approximately $4,220,000 and
$3,094,000, respectively, which is included in service income in the
consolidated statements of operations.
The Company also provides management and maintenance
services to others. Fees for such services provided are recognized in service
income as earned when services are provided.
Other
Receivables and Payables
Pursuant to the Companys Preferred Developer
Agreement with CVS, the Company is obligated to fund allowable costs incurred
in connection with the identification of and development of new retail pharmacy
stores for which it receives direct reimbursements from CVS. Payables for
allowable costs incurred in connection with the identification of and
development of these pharmacy stores but not yet funded were $6,102,292
and $5,218,947 as of April 30, 2012 and 2011, respectively, and
have been included as other payables in the consolidated balance sheets.
Related reimbursements due from CVS were $ 6,005,663 and $4,708,410 as of April
30, 2012 and 2011, respectively, and have been included in other receivables in
the consolidated balance sheets.
Cash and Cash Equivalents Restricted
Cash and cash equivalents restricted, consist
entirely of funds received from CVS in connection with the Companys Preferred
Developer Agreement. Such amounts are to be used for the payment of costs
incurred by the Company for the development and construction of CVS retail
pharmacy stores.
20
FIRST
HARTFORD CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL STATEMENTS
FOR THE
YEARS ENDED APRIL 30, 2012 AND 2011
1.
Summary of Significant
Accounting Policies (continued)
:
Developed Properties, Equipment and Tenant
Improvements
Developed properties, equipment and tenant
improvements are recorded at cost.
Depreciation and amortization is provided using the
straight-line method based on the following estimated useful lives.
Description
|
Years
|
Developed properties
|
15 40
|
Equipment
|
3 10
|
Tenant improvements
|
Lesser of improvement life or lease term
|
|
|
Expenditures for major renewals and betterments, which
extend the useful lives of developed properties, equipment and tenant
improvements, are capitalized. Expenditures for maintenance and repairs are
charged to operations as incurred.
Property Under Construction
The Company capitalizes costs clearly associated with
the property under construction, including interest.
Deferred Expenses
Expenditures directly related to real estate under
consideration for development are deferred and included in deferred expenses in
the consolidated balance sheets. These costs include option payments,
attorneys fees, architect and engineering fees, consultants, etc., but only to
the extent they are from outside sources. If development of the real estate
commences, all of the accumulated costs are reclassified to property under
construction in the consolidated balance sheets. If the project is later
abandoned, all of the accumulated costs are charged to expense.
Leasing costs incurred, primarily commissions, are
capitalized for signed leases. Financing costs including legal fees and other
costs relating to the acquisition of debt financing are deferred. Leasing and
deferred financing costs are included in deferred expenses in the accompanying
consolidated balance sheets. Such costs are amortized using the straight-line
method over the terms of the related leases and debt, respectively. The
unamortized balance of such cost was $2,196,296 and $2,492,953 as of April 30,
2012 and 2011, respectively. Amortization expense was $ 357,583 and $354,022
for the years ended April 30, 2012 and 2011, respectively. Amortization
expense for the next five years is expected to be as follows:
Year
Ending April 30
|
2013
|
$334,583
|
2014
|
243,103
|
2015
|
173,705
|
2016
|
115,694
|
2017
|
110,613
|
21
FIRST
HARTFORD CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL STATEMENTS
FOR THE
YEARS ENDED APRIL 30, 2012 AND 2011
1.
Summary of Significant
Accounting Policies (continued):
Investment in Affiliated Entities
The Company has a 1.99% general partner ownership
interest in Hartford Lubbock Parkade LLP which is managing agent for a shopping
center in Lubbock, Texas. The remaining interest is owned by Lubbock Parkade,
Inc., a wholly owned subsidiary of Journal Publishing, Inc. which is owned by
the Companys President and his wife. This investment is carried at cost of
$9,665. Any distributions received from this investment are recorded in income.
The Company also has investments in four other
affiliated partnerships and limited liability entities including Dover Parkade,
LLC, Cranston Parkade, LLC, CP Associates, LLC and Trolley Barn Associates.
The Company has a 50% ownership interests in each of these entities and does
not control their operating and financial policies. As such, these investments
are accounted for using the equity method. For the years prior to May 1, 2009,
the Company was committed to provide funding to these equity method investees.
The Companys investments in them was recorded at cost and subsequently
adjusted for its share of their net income and losses and distributions. The
resulting carrying value of these investments ($4,098,351) as of April 30, 2012
and ($4,387,983) as of April 30, 2011 is included in other liabilities.
Dover Parkade, LLC (Dover) owns a shopping center in
Dover Township, NJ. Cranston Parkade, LLC (Cranston) has an interest in
Cranston/BVT Associates LP, which owns a shopping center in Cranston, RI. CP
Associates, LLC owns a retail commercial shopping center in Cranston, RI.
Trolley Barn Associates holds undeveloped land in Cranston, RI and is otherwise
inactive.
On May 1, 2010, the Company deconsolidated CP
Associates, LLC based on updated consolidation guidance issued by the FASB. As
referred to above, CP Associates, LLC is now accounted for under the equity
method. Prior to May 1, 2010, CP Associates, LLC was included in the Companys
consolidated financial statements.
On October 4, 2011, the Company entered into a
partnership with a nonprofit entity which purchased a 99 year leasehold
interest in a 200 unit subsidized housing project in Willington, Delaware. The
Company is a limited partner in the entity which borrowed $8,150,000 for the
purchase and renovation of the property. A subsidiary of the Company will make
the estimated $3,000,000 renovation while another subsidiary of the Company will
be the managing agent.
The Company recorded equity in earnings of
unconsolidated subsidiaries (including CP Associates, LLC) of $1,307,101 and $1,001,970
for the years ended April 30, 2012 and 2011, respectively.
22
FIRST
HARTFORD CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL STATEMENTS
FOR THE
YEARS ENDED APRIL 30, 2012 AND 2011
1.
Summary of Significant
Accounting Policies (continued):
Fair
Value Measurements
Certain assets and liabilities are presented at fair
value on a recurring basis. In addition, fair values are disclosed for certain
other assets and liabilities. In all cases, fair value is determined using
valuation techniques based on a hierarchy of inputs. A summary of the
hierarchy follows:
|
|
Level 1
|
Quoted prices in active markets that are unadjusted and
accessible at the measurement date for identical, unrestricted assets or
liabilities.
|
|
|
|
|
|
|
Level 2
|
Quoted prices for identical assets and liabilities
in markets that are not active, quoted prices for similar assets and liabilities in
active markets or financial instruments for which significant observable inputs
are available, either directly or indirectly such as interest rates and yield
curves that are observable at commonly quoted intervals; and
|
|
|
|
|
|
|
Level 3
|
Prices or valuations
that require inputs that are unobservable.
|
In certain cases, the inputs used to measure fair
value may fall into different levels of the fair value hierarchy. In such
cases, the level in the fair value hierarchy within which the fair value
measurement in its entirety falls has been determined based on the lowest level
input that is significant to the fair value measurement in its entirety. The
Companys assessment of the significance of a particular input to the fair
value measurement in its entirety requires judgment, and considers factors
specific to the asset or liability.
The Companys financial instruments include cash and
cash equivalents, accounts receivable, marketable securities, accounts payable,
accrued expenses and debt. The fair values of accounts receivable, accounts
payable and accrued expenses are estimated to approximate their carrying
amounts because of their relative short-term nature. In general, the carrying
amount of variable rate debt approximates its fair value. Further, the
carrying amount of fixed rate debt approximates fair value debt since the
interest rates on the debt approximates the Companys current incremental
borrowing rate. Information about the fair values of marketable securities and
derivative liabilities is presented below.
Marketable
Securities
The Company determines the appropriate classifications
of its investments in marketable debt and equity securities at the time of
purchase and re-evaluates such determination at each balance sheet date. As of
April 30, 2012 and 2011, investments consist of equity securities, which are
classified as available for sale. Investments in marketable securities are
stated at fair value. Fair value for marketable securities is based on the
last sale of the period obtained from recognized stock exchanges (i.e. Level
1). Net unrealized holding gains and temporary losses on equity securities are
included as a separate component of the deficiency. There were no significant
gross unrealized gains or temporary losses on such securities as of either
April 30, 2012 or 2011. Net unrealized losses of $12,558 as of April 30, 2012 and
gains of $64,210 as of April 30, 2011 are included in accumulated other
comprehensive (loss) income. Net unrealized losses for the year ended April 30,
2012 of $76,768 included $91,678 as the Companys share of net unrealized
losses on marketable securities held by a 50% owned investee and $14,910 of
unrealized gains on the Companys holdings. Gains or losses on securities sold
are based on the specific identification method.
23
FIRST
HARTFORD CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL STATEMENTS
FOR THE
YEARS ENDED APRIL 30, 2012 AND 2011
1.
Summary of Significant
Accounting Policies (continued):
Long-Lived Assets
Long-lived assets held and used in operations are reviewed
for impairment whenever events of changes in circumstances indict that their
carrying amount might not be recovered. There we no impairments for any period
presented.
The Company presents operations related to developed
properties that have been sold or developed properties that are intended to be
sold as discontinued operations. Developed properties intended to be sold are
designated as held for sale on the consolidated balance sheets. No developed
properties were sold during the years ended April 30, 2012 or 2011 and none are
designated as held for sale at year end.
Income Taxes
Deferred income taxes are provided on the differences
between the financial statement and income tax bases of assets and liabilities
and on net operating loss carryforwards using the enacted tax rates.
A valuation allowance is provided for deferred income
tax assets for which realization is not likely in the near term.
As of April 30, 2012 and 2011, the Company has no
significant uncertain income tax positions. The Company recognizes interest
and penalties on any uncertain income tax positions as a component of income
tax expense.
The State of Massachusetts recently concluded an audit
for the years ended April 30, 2008 and 2009. In addition, the Internal Revenue
Service has been conducting an audit for the year ended April 30, 2010. The
Company does not have any indication that any adjustments are necessary.
Otherwise, tax returns for fiscal years after 2008 are open to examination by Federal,
local and state authorities.
Stock Compensation
Share-based compensation cost is measured at the grant
date, based on the calculated fair value of the award, and is recognized as an
expense over the employees requisite service period (generally the vesting
period of the equity grant).
Earnings (loss) per share (EPS)
Basic earnings (loss) per share amounts are determined
using the weighted-average outstanding common shares for the year. Diluted
earnings (loss) per share amounts include the weighted-average outstanding common
shares as well as potentially dilutive common stock options and warrants. All
outstanding options and warrants were anti-dilutive and were excluded from the
dilutive earnings (loss) per share calculations for those years since the
Company had net losses.
24
FIRST
HARTFORD CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL STATEMENTS
FOR THE
YEARS ENDED APRIL 30, 2012 AND 2011
1.
Summary of Significant
Accounting Policies (concluded):
New Accounting Pronouncements
The Company adopted as required,
ASU 2009-17
Consolidations (Topic 810): Improvements to Financial Reporting by Enterprises
Involved with Variable Interest Entities
effective May 1, 2010. Under this
ASU, the identification of a primary beneficiary of a variable interest entity
(VIE) is defined as the enterprise that has both of the following
characteristics: a) the power to direct the activities of a VIE that most
significantly impacts the VIEs economic performance, and b) the obligation to
absorb losses of the VIE or the right to receive benefits from the VIE that
could potentially be significant to the VIE. Based on this updated guidance, the
Company determined that it was no longer considered to be the primary
beneficiary of CP Associates, LLC (CP Associates). As a result of the
initial application of this updated guidance, the Company deconsolidated CP
Associates as of May 1, 2010 and has measured its 50% retained interest in CP
Associates at the carrying amount of the Companys retained interest had this
updated guidance been effective when CP Associates was initially formed. The
difference between the net amount derecognized from the Companys balance sheet
and the amount of the Companys 50% retained interest in CP Associates has been
recognized as a cumulative effect adjustment to the Companys equity as of May
1, 2010.
Currently, there are no Accounting Standards Updates
that the Company is required to adopt which are likely to have a material
effect on its financial statements.
2.
Consolidated Variable
Interest Entities
The Companys consolidated financial statements
include the accounts of Rockland Place Apartments Limited Partnership
(Rockland) and Clarendon Hill Somerville Limited Partnership (Clarendon).
The Company has consolidated both Rockland and Clarendon based on the express
legal rights and obligations provided to it by the underlying partnership
agreements and its control of their business activity.
Connolly and Partners, LLC (75% owned by the Company)
has a .01% ownership interest in and is a general partner of Rockland.
Connolly and Partners, LLC also owns 49% of Clarendon Hill Somerville, LLC
which owns .01% of and is the general partner of Clarendon.
Rockland owns and operates a rental housing project
consisting of 204 units located in Rockland, Massachusetts. Clarendon owns and
operates a 501 unit apartment complex in Somerville, Massachusetts. Both
projects were renovated by the Company. Renovation costs were financed with
loans from Massachusetts Housing Finance Agency (MHFA), subsidies from U.S.
Departments of Housing and Urban Development (HUD) and limited partner capital
contributions.
Each building of the projects will qualify for
low-income housing credits pursuant to Internal Revenue Code Section 42
(Section 42), which regulates the use of the projects as to occupant
eligibility and unit gross rent, among other requirements. Each building of
the projects must meet the provisions of these regulations during each of
fifteen consecutive years in order to remain qualified to receive the credits.
In addition, Rockland and Clarendon have executed an Extended Low-Income
Housing Agreement, which requires the utilization of each project pursuant to
Section 42 through the compliance period, even if Rockland or Clarendon disposes
of the project.
Each projects low-income housing credits are
contingent on its ability to maintain compliance with applicable sections of
Section 42. Failure to maintain compliance with occupant eligibility, and/or
unit gross rent, or to correct noncompliance within a specified time period
could result in recapture of previously taken tax credits plus interest. In
addition, such potential noncompliance may result in a adjustment to the
capital contributed by the investment limited partner.
25
FIRST
HARTFORD CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL STATEMENTS
FOR THE
YEARS ENDED APRIL 30, 2012 AND 2011
2.
Consolidated Variable
Interest Entities (continued):
Rockland has an agreement with the Rockland Housing
Authority whereby the Housing Authority has the option to purchase the
property, after the 15-year tax credit compliant period on January 1, 2024,
from Rockland. The option price is based on a specified formula in the
agreement.
Clarendon has an agreement with the 51% owner of Clarendon
Hill Somerville, LLC, Clarendon Hill Towers Tenant Associated, LLC (CHTTA),
whereby CHTTA has an option to purchase the property after the 15 year tax
credit compliance period from the partnership. The option price is the greater
of:
a. Outstanding debt and taxes, or
b.
Fair market value of the property
On February 27, 2012, the Company received a
Certificate of Completion from the Massachusetts Housing Financing Agency (MHFA)
for its Clarendon Hill project. As a result, the Company received from MHFA
via its 75% owned subsidiary, net cash of $2,642,000 after applying $2,900,000
to an outstanding bridge loan previously provided by MHFA. Of the net amount
received, $380,000 was for construction work and $2,262,000 for the Companys
Development Fee. Of the remaining development fee of $2,040,000, $1,423,000
was paid on August 22, 2012 and $617,000 will be paid in September 2012. The
balance of the bridge loan was paid on August 22, 2012 from the partners
capital contribution.
There was a completion assurance agreement for the
construction of the Clarendon Hill project guaranteed by the Company and its
President for $1,042,640. This agreement was canceled and a collateralized
letter of credit issued against the guarantee of $819,920 was returned during
the year ended April 30, 2012. In turn, the collateral for the letter of
credit consisting of cash and marketable securities of CP Associates, LLC was
also released.
The assets at April 30, 2012 and 2011 of the
consolidated VIEs (Rockland and Clarendon), that can be used only to settle
their obligations and their liabilities for which creditors (or beneficial
interest holders) do not have recourse to the general credit of the Company are
shown parenthetically in the line items of the consolidated balance sheets.
A summary of the assets and liabilities of Rockland
and Clarendon included in the Companys consolidated balance sheets follows:
|
April 30
|
|
2012
|
|
2011
|
|
|
|
|
Real estate and equipment, net
|
$70,112,601
|
|
$68,919,929
|
Other assets
|
8,187,903
|
|
8,761,962
|
Total assets
|
78,300,504
|
|
77,681,891
|
|
|
|
|
Intercompany profit elimination
|
(3,156,971)
|
|
(3,140,022)
|
Consolidated
|
$75,143,533
|
|
$74,541,869
|
|
|
|
|
Mortgages and other notes payable
|
$60,089,702
|
|
$60,640,156
|
Other liabilities
|
3,382,713
|
|
3,380,712
|
Total liabilities
|
$63,472,415
|
|
$64,020,868
|
Substantially all assets of Rockland and Clarendon are
pledged as collateral for its debt. The recourse of the holders of the
mortgages and other notes payable is limited to the assets of Rockland and
Clarendon.
26
FIRST
HARTFORD CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL STATEMENTS
FOR THE
YEARS ENDED APRIL 30, 2012 AND 2011
2.
Consolidated Variable Interest Entities
(concluded):
Combined revenues for Rockland and Clarendon were $10,662,444
for the year April 30, 2012 and $10,062,799 for the year ended April 30, 2011. The
combined net loss for Rockland and Clarendon was $1,427,433 for the year ended
April 30, 2012 and $1,590,093 for the year ended April 30, 2011. Since the
Companys ownership interest in both entities is nominal, substantially all of
such losses are allocated to the noncontrolling interests in the consolidated
financial statements.
The limited partners in Clarendon made capital
contributions of $5,557,738 for the year ended April 30, 2012 and $617,526 for
the year ended April 30, 2011. The limited partners are committed to make
additional capital contributions of $4,940,041 for the year ended April 30,
2013. Final payments by the Limited Partners of Rockland ($936,401) were made during
the year ended April 30, 2011.
During the year ended April 30, 2011, the Company
purchased the noncontrolling interest in Rockland Place Developers, LLC with a
carrying value of $742,817 for $600,000. The accounts of Rockland Place
Developers, LLC continue to be consolidated with those of the company.
3.
Construction Loans,
Mortgages and Notes Payable:
Information about the Companys debt follows:
|
2012
|
|
2011
|
Construction loans and mortgages
payable with interest rates ranging from zero to 11.00% at April 30, 2012 and
maturities at various dates through 2056.
|
|
|
|
$138,267,888
|
|
$137,839,107
|
|
|
|
|
Notes payable on Clarendon with
interest rates ranging from zero to 4.40% at April 30, 2012 and maturities ranging
from 2030 to 2050.
|
|
|
|
1,704,697
|
|
1,679,697
|
|
|
|
|
Note and pre-judgment interest
payable to Richard E. Kaplan in quarterly installments with interest and final
payment of $790,423 due November 29,2016
|
|
|
|
2,578,957
|
|
2,938,438
|
|
|
|
|
|
$142,551,542
|
|
$142,457,242
|
For the year ended April, 30, 2011, the Company
capitalized interest of $115,000 for property under construction.
No interest was capitalized for the year ended April 30, 2012.
Aggregate principal payments due on the above debt
follow:
Year Ending April 30
|
|
|
|
|
|
2013
|
|
$ 4,822,052
|
2014
|
|
38,677,816
|
2015
|
|
14,434,457
|
2016
|
|
1,808,010
|
2017
|
|
2,261,587
|
Thereafter
|
|
80,547,620
|
|
|
$142,551,542
|
27
FIRST
HARTFORD CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL STATEMENTS
FOR THE
YEARS ENDED APRIL 30, 2012 AND 2011
3.
Construction Loans,
Mortgages and Notes Payable (concluded):
Debt maturities for 2013 include $2,900,000 of bridge
financing for debt of a VIE. This amount will be repaid to the lender from
equity contributions of the noncontrolling interest due at the end of August
2012. Included in the 2014 maturities is $36,625,591 of non-amortizing debt
which will be converted to amortizing debt (25 years).
Substantially all real estate owned is pledged as
collateral for construction and mortgage loans.
4.
Public Infrastructure
Reimbursements and Other Incentives:
In connection with the Companys development and
construction of a shopping center owned and operated by the Company in the City
of Edinburg, Texas, the Company entered into an Economic Development Agreement
dated February 20, 2007 with the City of Edinburg and other local non-profit
corporations. In connection with agreement, the Company receives
reimbursements of public infrastructure costs incurred by the Company in
addition to other cash incentives.
Public Infrastructure Reimbursements
During the year ended April 30, 2010, the Company
recognized a receivable from the City of Edinburg and reduction of the cost of
the shopping center of $8,000,000 for the reimbursement of eligible public
infrastructure costs incurred by the Company. The reimbursement is payable
solely by the City of Edinburg from proceeds of public infrastructure bonds
and/or from proceeds from 50% of the Citys dedicated 1% sales tax generated
from the shopping center. The Company has received $5,405,585 in
reimbursements of eligible public infrastructure costs through April 30, 2012.
The remaining receivable of $2,594,415 is included in other receivables at
April 30, 2012. The remaining receivable will be collected from the proceeds
from the issuance of additional public infrastructure bonds by the City of
Edinburg or collection of sales tax.
Other Cash Incentives
In connection with the agreements, the Company also
receives contributions from the Edinburg Economic Development Corporation
(EEDC) up to $4,000,000 as its .5% share of sales tax revenue generated from
the shopping center. Such nonreciprocal transfers of the Companys share of
sales taxes generated are recorded by the Company as other operating revenue
when received. The Company received $319,120 and $304,311 from the EEDC for
the years ended April 30, 2012 and 2011, respectively.
5.
Pledge of Stock in
Subsidiaries:
For an extended period of time the Company was unable
to obtain financing (secured or unsecured) without the personal guarantees of
the President of the Company. To some degree, the Company has recently been
able to obtain financing without a guarantee, but generally guarantees continue
to be a necessary component to most construction loans. In the past, the
Company has provided pledges of the stock of its subsidiaries to the President
of the Company as protection from personal losses due to his guarantees. These
pledges are expected to stay in place until the guarantees are eliminated.
The President of the Company has guaranteed the
following outstanding amounts at April 30, 2012:
Loan for Career Education building -
|
|
5% of loan balance outstanding
|
$512,000
|
Mortgage Corporate Office
|
$235,000
|
Construction loan Edinburg, Texas
|
$49,737,000
|
In the event that the President is called upon to pay
on any of the above guarantees, the Company would become liable to him.
28
FIRST
HARTFORD CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL STATEMENTS
FOR THE
YEARS ENDED APRIL 30, 2012 AND 2011
6.
Related Party
Transactions:
Amounts included in revenue resulting from
transactions with Hartford Lubbock LLP (in which the Company has a 2% minority
interest), and Journal Publishing Inc, a company which is owned by the
President of the Company and his wife are as follows:
|
2012
|
|
2011
|
Management Fees
|
$63,827
|
|
$61,407
|
Service Fees
|
5,280
|
|
7,714
|
Total
|
$69,107
|
|
$69,121
|
7.
Stock Option Plan:
On February 11, 2004, the Company adopted a stock
option plan providing for the grant of up to 1,000,000 shares. The Company
granted options to purchase 250,000 shares to five employees, two of whom are
directors. The options, which have a two year vesting period, were granted at
$1.10 per share. The right to exercise the option expires February 11, 2014.
The options include a put option that requires the Company to purchase the
exercised shares for $1.30 in excess of the grant price. The cost of the
deferred stock compensation was $325,000, which has been expensed fully in
prior periods. On February 10, 2011, the put options expiration date was
extended to February 11, 2014.
As of April 30, 2012 and 2011, 250,000 options were
outstanding and exercisable at a weighted average exercise price of $1.10 a
share. During the years ended April 30, 2012 and 2011, no options were granted
or exercised. All options granted vested prior to May 1, 2009. As such, there
was no compensation expense for the years presented. The aggregate intrinsic
value of outstanding options as of April 30, 2012, was approximately $325,000.
8.
Employee Retirement
Plan:
The Company has adopted a Simple IRA. Under this
plan, all employees over 18 years of age, working at least 30 hours weekly are
eligible to participate. Participants are eligible to defer earnings to the
extent of IRS regulations. The Company matches up to 3% of each participating
employees annual salary. Pension expense was $70,244 and $70,495 for the
years ended April 30, 2012 and 2011, respectively.
9.
Income Taxes:
The provision for income taxes consists of:
|
2012
|
|
2011
|
|
|
|
|
Current state income taxes
|
$ 35,054
|
|
$148,461
|
Deferred income taxes
|
1,238,000
|
|
-0-
|
|
$1,273,054
|
|
$148,461
|
|
|
|
|
The components of the net deferred
income tax asset follow:
|
|
|
|
|
|
|
|
Tax effect of net operating loss
carry-forwards
|
$4,452,000
|
|
$4,980,000
|
Investment in CP Associates, LLC
|
895,000
|
|
602,000
|
Valuation allowance
|
(5,347,000)
|
|
(4,344,000)
|
|
$-0-
|
|
$1,238,000
|
29
FIRST
HARTFORD CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL STATEMENTS
FOR THE
YEARS ENDED APRIL 30, 2012 AND 2011
9.
Income Taxes
(concluded):
The current provision for state income taxes for the
years ended April 30, 2012 and 2011 reflects profitable operations of certain
of the Companys subsidiaries in those jurisdictions. As of April 30, 2011, the
Company concluded that it was more likely than not that the Company would
realize $1,238,000 in net deferred income tax assets. As of April 30, 2012, no
additional net deferred income tax assets are expected to be realized in the
near term. Accordingly, the Company increased its valuation allowance by
$1,003,000 for the year ended April 30, 2012. For the year ended April 30,
2011, the valuation allowance was increased by $1,368,000. The Company has Federal
net operating loss carry-forwards totaling approximately $13,100,000 at April
30, 2012 that are available to offset future Federal taxable income through
various periods expiring between 2013 and 2027.
A reconciliation of the provision for income taxes
with amounts determined by applying the statutory U.S. Federal income tax rate
before income taxes is as follows:
|
2012
|
|
2011
|
|
|
|
|
Federal statutory rate (34%)
|
$(355,000)
|
|
$(1,657,000)
|
State tax net of Federal effect
|
23,000
|
|
96,000
|
Change in valuation allowance on
deferred tax assets
|
1,003,000
|
|
1,368,000
|
Losses attributable to noncontrolling
interests
|
474,000
|
|
228,000
|
Other
|
128,000
|
|
113,000
|
|
|
|
|
Provision for income taxes
|
$1,273,000
|
|
$ 148,000
|
10.
Leases:
The Company leases commercial and residential real
estate to tenants under various operating leases expiring through 2027.
Minimum future rentals to be received on
non-cancellable commercial real estate leases as of April 30, 2012 are as
follows:
Year Ending April 30
|
|
|
|
|
2013
|
$ 5,482,091
|
|
2014
|
5,449,534
|
|
2015
|
5,173,793
|
|
2016
|
4,690,546
|
|
2017
|
4,295,137
|
|
Thereafter
|
15,046,192
|
|
Total
|
$40,137,293
|
30
FIRST HARTFORD CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED APRIL 30, 2012 AND
2011
11.
Investments in Affiliates:
Summarized financial and other information for the
Companys investments in Dover, Cranston and CP Associates, LLC follow:
Dover New Jersey:
As of and for the years ended April 30
Company ownership 50% investment at inception was
$147,500.
|
2012
|
2011
|
|
|
|
Assets
|
$13,077,126
|
$13,320,394
|
Liabilities
|
18,714,818
|
19,099,996
|
Members deficit
|
(5,637,692)
|
(5,779,602)
|
Revenue
|
2,519,411
|
2,555,375
|
Operating expenses
|
1,118,631
|
1,253,401
|
Non-operating expense
|
(1,008,870)
|
(1,019,596)
|
Net income
|
391,910
|
282,378
|
Dovers major tenant is Stop & Shop, which
provided 56% and 53% of the total revenue in both 2012 and 2011 under a lease
that expires June 30, 2026.
Cranston Rhode Island:
As of and for the years ended December 31
Company ownership 25% investment at inception was
$700,000, with $1,375,000 at renegotiation of terms and $3,000,000 upon an
additional purchase of 25% interest in April, 2005.
|
2011
|
2010
|
|
|
|
Assets
|
$23,798,904
|
$25,097,019
|
Liabilities
|
33,218,817
|
33,771,380
|
Partners deficit
|
(9,419,913)
|
(8,674,361)
|
Revenue
|
4,817,439
|
4,850,573
|
Operating expenses
|
2,185,047
|
2,159,642
|
Non-operating expense
|
(1,862,889)
|
(1,894,750)
|
Net income
|
769,503
|
796,181
|
The property has two major tenants, Stop & Shop
and Kmart which provided approximately 65% and 63% of total revenue in 2011 and
2010 under leases that expire October 30, 2021 and May 30, 2027, respectively.
31
FIRST
HARTFORD CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL STATEMENTS
FOR THE
YEARS ENDED APRIL 30, 2012 AND 2011
11.
Investments in Affiliates (concluded):
CP Associates, LLC Rhode Island:
As of the years ended December 31
Company ownership 50% investment.
|
2011
|
2010
|
|
|
|
Assets
|
$21,059,293
|
$21,447,415
|
Liabilities
|
24,050,307
|
23,038,127
|
Partners deficit
|
(2,991,014)
|
(1,590,712)
|
Revenue
|
3,030,689
|
3,017,247
|
Operating expenses
|
1,195,546
|
1,188,604
|
Non-operating expense
|
2,633,790
|
1,984,643
|
Net loss
|
(798,647)
|
(156,000)
|
The property has three tenants, Career Education, City
of Cranston and Texas Roadhouse.
12.
Concentrations of Credit
Risk:
The Companys financial instruments that are subject
to concentrations of credit risk consist of cash and cash equivalents,
marketable securities, and accounts, notes and other receivables.
The Company places its cash deposits, including
investments in certificates of deposit, with various financial institutions.
Bank deposits may be in excess of current Federal depository insurance limits.
The Company assesses the financial strength of its
tenants prior to executing leases and typically requires a security deposit and
prepayment of rent. The Company establishes an allowance for doubtful accounts
receivable based upon factors surrounding the credit risk of specific tenants,
historical trends and other information.
The Company assesses the financial strength of CVS
prior to incurring costs in connection with the development of CVS pharmacy
stores. Based on historical experience and other information, no allowance for
doubtful accounts is considered necessary by management as of April 30, 2012.
13.
Litigation:
In connection with a court order in the litigation
styled Kaplan vs. First Hartford Corporation and Neil Ellis, the Company
purchased 591,254 shares of common stock beneficially owned by Richard E.
Kaplan on November 29, 2010. Under the terms set by the court, the Company made
a cash payment of $500,000 and issued a secured note for $2,879,407. The note
is payable in quarterly installments of $146,184 (interest of 5.92% included)
through November 15, 2015. The accrual for this matter was recorded prior to
May 1, 2009. In addition, the Company was also required to pay pre-judgment
interest from September 13, 2005 through November 29, 2010 of approximately
$767,831 which is due upon the final quarterly payment of $146,184. Such
interest has been accrued as the litigation proceeded.
The Company has pledged the aforementioned 591,254
shares of repurchased common stock and a security interest in certain of the
Companys other assets as collateral. On December 16, 2011, Kaplan filed a suit
to recover approximately $140,000 in legal fees. This suit was settled with
$65,000 payment in February 2012.
32
FIRST
HARTFORD CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL STATEMENTS
FOR THE
YEARS ENDED APRIL 30, 2012 AND 2011
13.
Litigation (concluded):
The Company is also involved in other legal
proceedings which arise during the normal course of its business, including
disputes over tax assessments, commercial contracts, lease agreements,
construction contracts and personal injuries. The Company does not believe that
any of these proceedings will have a material impact on its consolidated
financial statements.
14.
Subsequent Events:
On May 1, 2012, the lender of the Edinburg project
reduced the interest rate on $45,458,492 of debt from 6.125 percent to 5.0
percent. None of the other terms of this debt or the profit sharing arrangement
was changed. The new rate is saving the Company $46,617 monthly or $511,404
annually.
Between May 1, 2012 and an expected date of early
October 2012, the following stores, totaling 101,1680 square feet have opened
or will open in the Edinburg project:
Petco
Annas Linens
Big Lots
Party City
Melrose Fashions
GNC
Burkes Outlet
Stores
Carters
33
PART III
ITEM 10
DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE
GOVERNANCE
(a)
Identification of
Directors
The directors of First Hartford Corporation, their
ages and the periods during which each has served as such are as follows:
Name
|
Age
|
Period of Service
|
Neil H. Ellis
|
84
|
1966 Present
|
Stuart I. Greenwald
|
70
|
1980 Present
|
David B. Harding
|
67
|
1998 Present
|
There are no arrangements or understandings between
any of the foregoing and any other person pursuant to which such person was or
is to be selected director or officer.
(b)
Identification of
Executive Officers
The names
and ages of all executive officers of First Hartford Corporation, their
positions and the periods during which each has served as such are as follows:
Name
|
Age
|
Position
|
Period of Service
|
|
|
|
|
Neil H. Ellis
|
84
|
President
|
1966 Present
|
Stuart I. Greenwald
|
70
|
Treasurer/Secretary
|
1980 - Present
|
David B. Harding
|
67
|
Vice President
|
1998 - Present
|
There are
no arrangements or understandings between any of the foregoing and any other
person pursuant to which such person was or is to be selected director or
officer.
(c)
Identification of Certain
Significant Employees
Name
|
Age
|
Position
|
Period of
Service
|
John Toic
|
40
|
Vice President
|
2003 - Present
|
(d)
Family Relationships
There are no family relationships among any directors
or executive officers.
34
ITEM
10.
DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
(continued):
(e)
Business Experience
1. Following is a brief description of the
background of each director or executive officer:
Mr. Ellis has been President of the company since 1966.
He is also President and Director of Green Manor Corporation, a holding company
(which includes Journal Publishing Inc., Lubbock Parkade Inc. and MIP 16A
Corp.) owned by him and his wife.
Mr.
Greenwald has been Treasurer of the Company since 1980 and also holds the
position of Secretary.
Mr. Harding has been Vice President of the Company
since 1998. Additionally, he has been the President or Vice President of
Richmond Realty, LLC (Richmond) a Real Estate Management
Company owned by he and his wife since January 1996.
Prior to that, he had worked for the Company in the finance area for three
years. In the past, Richmond has managed certain properties of the Company.
Richmond Realty has been inactive since 2007 and has been dissolved.
2.
Directorships:
No directors hold any other directorships, except
directorships in subsidiaries of the Company and the aforementioned Green Manor Corporation.
(f)
Involvement in Certain
Legal Proceedings:
No director or executive officer has been involved in
legal proceedings required to be disclosed under item 401(f) of Regulation S-K
promulgated by the Commission except for the Kaplan legal proceedings discussed
in Item 3.
(g)
Promoter and Control
Persons:
Not applicable.
(h)
Audit Committee Financial
Expert
:
First Hartford does not have an audit committee.
Instead its entire Board of Directors attempts to fulfill the functions of an
audit committee. Mr. Ellis, Mr. Greenwald and Mr. Harding are members of the
Companys management. Mr. Ellis has various business relationships with First
Hartford described under Certain Relationships and Related Transactions, in
Item 13. Thus, none of the members of the Board of Directors meet the criteria
for independence established by the New York Stock Exchange or other
self-regulating stock exchanges. First Hartford does not otherwise meet the
eligibility requirements for listing on the NYSE or with such other
self-regulating stock exchanges.
(i)
Section 16 (a) of the
Exchange Act - Beneficial Ownership Reporting Compliance
Section 16(a) of the Exchange Act requires the
Companys directors and executive officers, and
persons
who own more than 10% of a registered class of the Companys equity securities,
to file with the Commission initial reports of beneficial ownership on Form 3
and reports of changes in beneficial ownership of the Companys equity
securities on Forms 4 and 5. The rules promulgated by the Commission under
Section 16(a) of the Exchange Act require those persons
35
ITEM 10.
DIRECTORS,
EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE (continued):
(i)
Section 16 (a) of the
Exchange Act - Beneficial Ownership Reporting Compliance (concluded):
to furnish
the Company with copies of all reports filed with the Commission pursuant to
Section 16(a). Based solely upon a review of such forms actually furnished to
the Company, and written representations of certain of the Companys directors and
executive officers that no forms were required to be filed, the Company
believes that during fiscal year 2012, all directors, executive officers and
10% shareholders of the Company have filed with the Commission on a timely
basis all reports required to be filed under Section 16(a) of the Exchange Act.
Except for the following:
During the
fiscal year, Mr. Ellis filed a Form 4 on four (4) occasions. On April 15, 2011,
he filed a Form 4 reporting the purchase of more than $10,000 worth of shares;
thereafter, the small acquisition exemption was not available for six months.
On May 19, 2011, he filed a Form 4 reporting a purchase of 15 shares on April
25, 2011, resulting in a late report; on June 23, 2011 he filed a Form 4
reporting a purchase of 75 shares on May 19, 2011, 500 shares on June 16, 2011
and 1,000 shares on June 20, 2011, resulting in a late report; on July 6, 2011,
he filed a Form 4 reporting a purchase of 1,000 shares on June 29, 2011,
resulting in a late report; and on July 18, 2011, he filed a Form 4 reporting a
purchase of 1,000 shares on July 6, 2011, resulting in a late report.
Mr.
Filippelli filed a Form 5 for 2011 due by May 14, 2011 late on February 8, 2012
and Mrs. Filippelli filed a Form 3 late on March 19, 2012 for a January 30,
2012 event.
(j)
Code of Ethics
The Companys Code of Ethics, applicable to the
Companys principal executive officer, principal financial officer, principal
accounting officer or controller, or persons performing similar functions, was
included in the second quarter 10-Q filed on December 19, 2005. The Company
will provide any person, without charge, a copy of any portion of the Code of
Ethics upon request directed to the Office on the Treasurer and Secretary of
the Company.
ITEM 11.
EXECUTIVE COMPENSATION
(a)
Summary Compensation Table
Name&
Principal Position
|
Year
|
Salary
|
Bonus
|
Stock
Awards
|
Option
Awards
|
Non-Equity
Incentive
Plan
Compensation
|
Non-qualified
Deferred
Compensation
Earnings
|
All
Other
Compensation
|
Total
|
Neil H. Ellis Director and (CEO)
|
2012
|
$251,053
|
$-0-
|
$-0-
|
$-0-
|
$-0-
|
$-0-
|
$-0-
|
$251,053
|
|
2011
|
$251,053
|
$-0-
|
$-0-
|
$-0-
|
$-0-
|
$-0-
|
$-0-
|
$251,053
|
Stuart I. Greenwald Director, Treasurer and
Secretary
|
2012
|
$150,000
|
$-0-
|
$-0-
|
$-0-
|
$-0-
|
$-0-
|
$4,500
|
$154,500
|
|
2011
|
$150,000
|
$-0-
|
$-0-
|
$-0-
|
$-0-
|
$-0-
|
$4,500
|
$154,500
|
|
|
|
|
|
|
|
|
|
|
36
ITEM 11.
EXECUTIVE COMPENSATION (continued):
(a)
Summary Compensation Table
(continued):
Name&
Principal Position
|
Year
|
Salary
|
Bonus
|
Stock
Awards
|
Option
Awards
|
Non-Equity
Incentive
Plan
Compensation
|
Non-qualified
Deferred
Compensation
Earnings
|
All
Other
Compensation
|
Total
|
David B. Harding director and Vice President
|
2012
|
$176,053
|
$-0-
|
$-0-
|
$-0-
|
$-0-
|
$-0-
|
$5,250
|
$181,303
|
|
2011
|
$176,053
|
$-0-
|
$-0-
|
$-0-
|
$-0-
|
$-0-
|
$5,250
|
$181,303
|
Directors Compensation
Directors have not received any compensation for
serving on the Board.
(b)
Stock Options
The
Company has a stock option plan which was approved and ratified by the
shareholders of the Company. The Company does not have a formal schedule for
issuing options. In the past 25 years, the Company awarded an aggregate of
250,000 options in increments of 50,000 options each to 5 long term employees;
such options were awarded in February 2004. Mr. Harding and Mr. Greenwald were
included in these employees. The options fully vested in February of 2006 and
expire February 11, 2014. These options have never been repriced.
OUTSTANDING EQUITY
AWARDS AT FISCAL YEAR END
|
|
Option Awards
|
Stock Awards
|
Name
|
Number of Securities
Under-lying Un-exercised Options (#) Exercisable
|
Number of Securities
Under-lying Un-exercised Options (#) Unexercis-able
|
Equity Incentive Plan
Awards: Number of Securities Underlying Unexercised Unearned Options (#)
|
Option Exercise Price ($)
|
Option Expiration Date
|
Number of Shares or Units
That Have Not Vested (#)
|
Market Value of Shares or
Units That Have Not Vested ($)
|
Equity Incentive Plan
Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested
(#)
|
Equity Incentive Plan
Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That
Have Not Vested ($)
|
Stuart I. Greenwald
|
50,000
|
0
|
0
|
1.10
|
2/11/14
|
0
|
0
|
0
|
0
|
David B. Harding
|
50,000
|
0
|
0
|
1.10
|
2/11/14
|
0
|
0
|
0
|
0
|
Other Employees
|
150,000
|
0
|
0
|
1.10
|
2/11/14
|
0
|
0
|
0
|
0
|
37
ITEM 11. EXECUTIVE
COMPENSATION (continued):
(c)
Benefits and Prerequisites
Medical
All
employees, including executive officers, working over 30 hours a week are
entitled to Company paid medical insurance of which the employee pays, family
$59 a week, employee and spouse $41 a week and employee $23 a week.
Mr. Ellis has opted out of the Company plan and is
covered by Medicare.
Disability
All
employees, including executive officers, are covered up to 60% of wages, up to
$10,000 monthly.
Management
Employees, as defined by the Company, and including executive officers, will be
paid for all sick time up to three months unless extended by the Board of
Directors. In the event that it is extended beyond six months, the Company
will pay the difference between full pay and Long Term Disability.
Life Insurance
Each
Employee of First Hartford, including executive officers, is eligible to receive
life insurance that, in the event of such employees death, will provide
proceeds of two times the annual salary of each employee until such employee
reaches the age of 70. At the age of 70, the amount of life insurance proceeds
each employee is entitled to receive upon his death is equal to one times such
employees annual salary.
(d)
Automobiles
To assist
management of the Company in carrying out its responsibilities and to improve
job performance, the Company provides its executive officers with automobiles.
The Company cannot specifically or precisely ascertain the amount of personal
benefit, if any, derived by those officers from such automobiles. However,
after reasonable inquiry, the Company has concluded that the amount of any such
immaterial and does not in any event exceed $10,000 to any officer. No
provision had therefore been made for any such benefit. All of the above
mentioned officers are provided automobiles.
ITEM
12.
SECURITY OWNERSHIP OF CERTAIN
BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
(a)
Security Ownership of Certain
Beneficial Owners per SEC filings:
The
following table sets forth information as of the date hereof with respect to
all persons know to the Company to be beneficial owners of more than 5% of the
Companys outstanding shares of common stock:
Title
of
Class
|
Name & Address of
Beneficial Owner of
Identity of Group
|
Amount and Nature
of Beneficial
Ownerships
|
(3)
Percent
Of Class
|
|
|
|
|
Common Stock
|
Neil H. Ellis
|
1,353,876 (1)
|
50.7%
|
|
43 Butternut Road
|
|
|
|
Manchester, CT 06040
|
|
|
38
ITEM 12.
SECURITY OWNERSHIP OF CERTAIN
BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
(a)
Security Ownership of Certain
Beneficial Owners per SEC filings (concluded):
Title
of
Class
|
Name & Address of
Beneficial Owner of
Identity of Group
|
Amount and Nature
of Beneficial
Ownerships
|
(3)
Percent
Of Class
|
|
|
|
|
Common Stock
|
John Filippelli
|
307,706 (2)
|
11.5%
|
|
85 Pawling Lake
|
|
|
|
Pawling, NY 12564
|
|
|
|
|
|
|
Common Stock
|
Joel Lehrer
|
200,000
|
7.5%
|
|
231 Atlantic Street
|
|
|
|
Keyport, NJ 07735-2044
|
|
|
|
|
|
|
(1) Includes 416,483 shares owned by a
corporation, which is wholly owned by Mr. & Mrs. Ellis: 17,693 shares owned beneficially and of record by Mr.
Ellis wife; 53,412 shares held as Trustee for his daughters in which he
disclaims beneficial ownership. Excludes 14,250 shares held as trustee for the
Jonathan G. Ellis Leukemia Foundation (a charitable foundation).
(2) Included in Mr. Filippellis
shares are 204,693 shares over which he has Shared Dispositive Power and 38,350
owned by Mr. Filippellis wife.
(3) Percent of class calculation
included options for 250,000 shares.
(b)
Security Ownership of Directors
and Executive Officers:
The
following sets forth information as of the date hereof with respect to all
shares beneficially owned by all directors and executive officers of the
Company as a group:
Title of Class
|
Name & Address of
Beneficial Owner of
Identity of Group
|
Amount and Nature of
Beneficial Ownerships
|
Percent
Of Class
|
|
|
|
|
Common
|
Neil H. Ellis
|
1,353,876 (1)
|
50.7%
|
|
43 Butternut Road
|
|
|
|
Manchester, CT 06040
|
|
|
|
|
|
|
Common
|
All Directors and Officers
|
1,453,876 (4)
|
54.4%
|
|
As a Group (3 in number)
|
|
|
|
|
|
|
(4) Included in shares of officers and
directors are options for 100,000 shares for David Harding and Stuart Greenwald.
(c)
Changes in Control
The
Company is aware of no arrangements, which may result at a subsequent date in
change in control of the Company.
39
ITEM 12.
SECURITY OWNERSHIP OF CERTAIN
BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS (continued):
(d)
Equity Compensation Plan
Information
Information for our equity compensation plans in
effect as of April 30, 2012 is as follows:
|
(a)
|
(b)
|
(c)
|
|
|
|
Number of securities
remaining available for
future issuance under
equity compensation
plans (excluding
securities
reflected in column (a))
|
Plan category
|
Number of Securities to
be issued upon exercise
of outstanding options,
warrants and rights.
|
Weighted-average
exercise price of
outstanding options,
warrants and rights
|
Equity compensation plans
Approved by security holders
Equity compensation plans not
Approved by security holders
|
250,000
0
|
$1.10
0
|
750,000
0
|
Total..........
|
250,000
|
$1.10
|
750,000
|
|
|
|
|
(b) The options include a put option
that requires the Company to purchase the exercised shares for $1.30 in excess
of the grant price. The put options have been extended until the option
expiration date of the underlying options.
ITEM 13.
CERTAIN RELATIONSHIPS AND RELATED
TRANSACTIONS AND DIRECTOR INDEPENDENCE
(a) Parkade Center Inc. (a wholly
owned subsidiary of First Hartford Corporation) has a .0199% Interest in Hartford Lubbock Parkade LP, a
partnership, which owns a shopping center in Lubbock, Texas. Lubbock Parkade
Inc., is a wholly owned subsidiary of Journal Publishing Inc. owns .9801% of
the Partnership. Journal Publishing Inc. is owned by Neil Ellis, the president
and chairman of First Hartford Corporation, and his wife Elizabeth. First
Hartford Realty Corporation manages the Property and receives a 4% management
fee, which is the industry norm for a shopping center.
For the year ended April 30, 2012, Parkade Center Inc.
and First Hartford Realty Corporation
Were paid the following:
Management Fee (at 4%)
|
$63,827
|
Miscellaneous Service
|
5,280
|
For the year ended April 30, 2012, Parkade Center Inc.
received distributions of $4,294 and Lubbock Parkade Inc. received distributions in that
period of $211,087 from Hartford Lubbock LP.
Mr. and Mrs. Ellis also own a small residential
property (40 apartment units) in Enfield, Connecticut that the Company no longer manages.
(b)
Certain Business Relationships:
Refer to (a) above.
40
ITEM 13.
CERTAIN RELATIONSHIPS AND RELATED
TRANSACTIONS AND DIRECTOR INDEPENDENCE (concluded):
(c)
Indebtedness of Management:
There is none.
(d)
Transactions with Promoters:
There is none.
(e)
Director Independence:
Neil Ellis, David Harding and Stuart Greenwald are all
employees of the Company and by definition are not independent. The Company
does not have any directors that meet the independence standards for audit,
nominating or compensation committee.
The Companys securities are not listed on a national
securities exchange or in an inter-dealer quotation system, which has a
requirement that a majority of the Board of Directors be independent.
ITEM 14.
PRINCIPAL
ACCOUNTING FEES AND SERVICES
The Company dismissed CCR LLP
on April 29, 2011 and engaged J.H. Cohn LLP on April 29, 2011. Set forth below
is a summary of the fees paid J. H. Cohen LLP for the fiscal year ended April
30, 2012 and 2011.
|
|
|
2012
|
2011
|
Audit Fees (1)
|
$98,750
|
$80,000
|
Audit Related Fees (2)
|
37,500
|
37,500
|
Tax Fees (3)
|
-0-
|
-0-
|
All Other Fees (4)
|
15,000
|
-0-
|
|
|
|
(1)
Includes fees for the audit of the
Companys annual financial statements included in its Annual Report on Form
10-K and the reviews of its interim condensed financial statements included in
its Quarterly Reports on Form 10-Q.
(2)
Includes fees for the audit of
financial statements of certain entities which are included in the Companys Annual
Report on Form 10-K.
(3)
No tax services were rendered.
(4)
Includes fees for research.
The Board of Directors has:
(a) Reviewed and discussed the
Companys audited financial statements with the independent auditors;
(b) Discussed with the independent
auditors the matters required to be discussed by professional standards;
(c) Reviewed and discussed the
independence of the auditors and received a written disclosure from the audit
firm confirming its independence.
41
Based on the review and discussions described above,
the Board of Directors approved the inclusion of the Companys audited
financial statements in its Annual Report on Form 10-K for the fiscal year
ended April 30, 2012.
Neil H. Ellis
Stuart I. Greenwald
David B. Harding
42
PART IV
ITEM 15.
|
EXHIBITS, FINANCIAL STATEMENT
SCHEDULES
|
Pages
|
|
|
|
(a)
|
(1)
|
The following items are
included in Part II, Item 8:
|
|
|
|
|
|
|
|
Report of Independent Registered Public Accounting
Firm
|
11
|
|
|
|
|
|
|
Financial Statements:
|
|
|
|
|
|
|
|
Consolidated Balance Sheets April 30, 2012 and 2011
|
12-13
|
|
|
|
|
|
|
Consolidated Statements of Operations for the Years
|
|
|
|
Ended April 30, 2012 and 2011
|
14
|
|
|
|
|
|
|
Consolidated Statements of Comprehensive Loss for the
Years
|
|
|
|
Ended April, 30, 2012 and 2011
|
15
|
|
|
|
|
|
|
Consolidated Statements of Changes in Deficiency
|
|
|
|
for the Years Ended April 30, 2012 and 2011
|
16
|
|
|
|
|
|
|
Consolidated Statements of Cash Flows for the Years
|
|
|
|
Ended April 30, 2012 and 2011
|
17-18
|
|
|
|
|
|
|
Notes to Consolidated Financial Statements
|
19-33
|
|
|
|
|
|
(2)
|
Financial statement schedules
|
|
|
|
|
|
|
|
All financial statement schedules are
omitted because they are not required.
|
|
(b)
|
Exhibits
|
|
|
|
|
|
|
|
(3)
|
Articles of Incorporation
and by-laws.
|
|
|
|
|
|
|
|
Exhibits (3) to Form-K for the Fiscal Year ended April
30, 1984, Pages 1-18 of
|
|
|
|
Exhibits
Binders, incorporated by reference to Securities File Number 0-8862.
|
|
|
|
|
|
|
(4)
|
Instruments
defining the rights of security holders, including Indentures.
|
|
|
|
|
|
|
|
Not
applicable.
|
|
|
|
|
|
|
(5)
|
Voting
Trust Agreement.
|
|
|
|
|
|
|
|
Not Applicable.
|
|
|
|
|
|
|
(6)
|
Material
Contracts.
|
|
|
|
|
|
|
|
Not
Applicable.
|
|
|
|
|
|
|
(7)
|
Statement regarding
computation of per share earnings.
|
|
|
|
|
|
|
|
Not Applicable.
|
|
43
ITEM 15.
|
EXHIBITS, FINANCIAL STATEMENT SCHEDULES
(continued):
|
|
|
|
|
(b)
|
|
Exhibits (continued):
|
|
|
|
|
|
|
(8)
|
Statement regarding
computation of ratios.
|
|
|
|
|
|
|
|
Not Applicable.
|
|
|
|
|
|
|
(9)
|
Annual
report to Security Holders, Form 10-Q or Quarterly Report To Security Holders.
|
|
|
|
|
|
|
|
The
annual report to security holders consists of this report (Form 10-K) and the
|
|
|
|
|
|
|
|
Presidents
letter attached as Exhibit 13.
|
|
|
|
|
|
|
(10)
|
Letter
regarding change in accounting principle.
|
|
|
|
|
|
|
|
Not
Applicable.
|
|
|
|
|
|
|
(11)
|
Previously
Unfilled Documents.
|
|
|
|
|
|
|
|
Not
Applicable.
|
|
|
|
|
|
|
(12)
|
Subsidiaries
of the Registrant.
|
|
|
|
|
|
|
|
Name
of Subsidiary
|
State in which
Incorporated
|
|
|
|
|
|
|
|
|
First
Hartford Realty Corporation
|
Delaware
|
|
|
|
|
|
|
|
|
Lead
Tech, Inc.
|
Connecticut
|
|
|
|
|
|
|
|
|
Parkade
Center, Inc.
|
Texas
|
|
|
|
|
|
|
|
|
Plainfield Parkade, Inc.
|
Connecticut
|
|
|
|
|
|
|
|
|
Putnam Parkade, Inc.
|
Connecticut
|
|
|
|
|
|
|
|
|
EH&N
Construction Company
|
Delaware
|
|
|
|
|
|
|
|
|
Dover Parkade LLC
|
Delaware
|
|
|
|
|
|
|
|
|
DE
150 Corp.
|
Delaware
|
|
|
|
|
|
|
|
|
Brewery Parkade, Inc.
|
Rhode Island
|
|
|
|
|
|
|
|
|
Cranston Parkade, LLC
|
Rhode Island
|
|
|
|
|
|
|
|
|
Tri-City
Plaza, Inc.
|
New Jersey
|
|
|
|
|
|
|
|
|
1150 Union Street Corp.
|
Massachusetts
|
44
ITEM 15.
|
EXHIBITS, FINANCIAL STATEMENT SCHEDULES
(continued):
|
|
|
(b)
|
|
Exhibits (continued):
|
|
|
|
|
|
|
(12)
|
Subsidiaries
of the Registrant (Continued):
|
|
|
|
|
|
|
|
Name
of Subsidiary
|
State in which
Incorporated
|
|
|
|
|
|
|
|
|
CP
Associates, LLC
|
Rhode Island
|
|
|
|
|
|
|
|
Trolley
Barn Associates, LLC
|
Rhode Island
|
|
|
|
|
|
|
|
Main
Street NA Parkade, LLC
|
Connecticut
|
|
|
|
|
|
|
|
Connolly
& Partners, LLC
|
Massachusetts
|
|
|
|
|
|
|
|
|
Cranston/BVT
Associates Limited Partnership
|
Rhode Island
|
|
|
|
|
|
|
|
FHRC
Management Corp.
|
Delaware
|
|
|
|
|
|
|
|
The
Shoppes at Rio Grande Valley, LP
|
Texas
|
|
|
|
|
|
|
|
Rockland
Place Apartments, LLC
|
Massachusetts
|
|
|
|
|
|
|
|
Rockland
Place Developers, LLC
|
Massachusetts
|
|
|
|
|
|
|
|
Rockland
Place Apartments, LP
|
Massachusetts
|
|
|
|
|
|
|
|
Independence
Park Asset Management Co., LLC
|
Delaware
|
|
|
|
|
|
|
|
EH&N
U Inc.
|
Massachusetts
|
|
|
|
|
|
|
|
First
Harford Plumbing Inc.
|
Massachusetts
|
|
|
|
|
|
|
|
FALAH
Corp.
|
Massachusetts
|
|
|
|
|
|
|
|
Clarendon
Hill Somerville Limited Partnership
|
Massachusetts
|
|
|
|
|
|
|
|
|
Clarendon
Developer, LLC
|
Massachusetts
|
|
|
|
|
|
|
|
Clarendon
Hill Somerville, LLC
|
Massachusetts
|
|
|
|
|
|
|
|
LTI
Environmental Services Inc.
|
Massachusetts
|
|
|
|
|
|
|
(13)
|
Published
report regarding matters submitted to vote of Security Holders.
|
|
|
|
|
|
|
|
Not
Applicable.
|
|
|
|
|
|
|
(14)
|
Power
of Attorney.
|
|
|
|
|
|
|
|
Not
Applicable.
|
|
|
|
|
45
ITEM 15.
|
EXHIBITS, FINANCIAL STATEMENT SCHEDULES
(continued):
|
|
|
(b)
|
Exhibits (continued):
|
|
|
|
|
(15)
|
Additional
Exhibits.
|
|
|
|
|
|
Not
Applicable.
|
|
|
|
|
(16)
|
Information
from Reports furnished to State Insurance Regulatory Authorities.
|
|
|
|
|
|
Not
Applicable.
|
|
|
|
|
(17)
|
Exhibit
31.1
|
|
|
|
|
(18)
|
Exhibit
31.2
|
|
|
|
|
(19)
|
Exhibit
32.1
|
|
|
|
|
(20)
|
Exhibit
32.2
|
|
|
|
(c)
|
|
Other Financial Statements -
Nonconsolidated subsidiaries
|
|
|
|
|
|
Cranston/BVT Associates Limited
Partnership
|
|
|
|
|
|
Dover Parkade LLC
|
|
|
|
|
|
CP Associates, LLC
|
46
S I
G N A T U R E S
Pursuant
to the requirements of Section 13 or 15(d) of the Securities Exchange Act of
1934, the registrant
Has
duly caused this Report to be signed on its behalf by the undersigned,
Dated:
September 5, 2012
|
FIRST HARTFORD CORPORATION
|
|
|
|
|
|
By:
/s/ Neil H. Ellis
|
|
Neil H. Ellis
|
|
President
|
|
|
|
|
Pursuant
to the requirements of the Securities Exchange Act of 1934, this report has
been signed below by the
following persons on behalf of the registrant and in the capacities and on the
date indicated.
|
|
|
September
5, 2012
|
/s/ Neil H. Ellis
|
|
Neil H. Ellis
|
|
Principal and Executive Officer
|
|
President and Director
|
|
|
|
|
September
5, 2012
|
/s/Stuart I. Greenwald
|
|
Stuart I. Greewald
|
|
Principal Financial Officer
|
|
Secretary, Treasurer and Director
|
|
|
47
CRANSTON/BVT ASSOCIATES
LIMITED PARTNERSHIP
FINANCIAL
STATEMENTS
AS OF AND FOR THE
YEARS ENDED
DECEMBER 31, 2011
AND 2010
CRANSTON/BVT ASSOCIATES
LIMITED PARTNERSHIP
TABLE OF CONTENTS
|
Page
|
|
|
REPORT OF INDEPENDENT
PUBLIC ACCOUNTANTS
|
2
|
|
|
FINANCIAL
STATEMENTS
|
|
|
|
Balance Sheets
|
3
|
|
|
Statements of Operations
|
4
|
|
|
Statements of Changes in Partners Deficit
|
5
|
|
|
Statements of Cash Flows
|
6
|
|
|
|
7
|
|
|
-1-
REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
To the Partners
Cranston/BVT Associates Limited Partnership:
We have audited the accompanying balance sheets of Cranston/BVT
Associates Limited Partnership as of December 31, 2011 and 2010, and the
related statements of operations, changes in partners deficit and cash flows
for the years then ended. These financial statements are the
responsibility of the Partnership's management. Our responsibility is to
express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with generally
accepted auditing standards as established by the Auditing Standards Board
(United States) and in accordance with the auditing standards of the Public
Company Accounting Oversight Board (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. The Partnership is
not required to have, nor were we engaged to perform, an audit of its internal control
over financial reporting. Our audit included consideration of internal control
over financial reporting as a basis for designing audit procedures that are
appropriate in the circumstances, but not for the purpose of expressing an opinion
on the effectiveness of the Partnership's internal control over financial reporting.
Accordingly, we express no such opinion. An audit also includes examining, on
a test basis, evidence supporting the amounts and disclosures in the financial
statements, 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 Cranston/BVT
Associates Limited Partnership as of December 31, 2011 and 2010, and its
results of operations and cash flows for the years then ended, in conformity
with accounting principles generally accepted in the United States of America.
/s/ J.H.
Cohn LLP
Glastonbury, Connecticut
September 5, 2012
-2-
CRANSTON/BVT ASSOCIATES LIMITED
PARTNERSHIP
Balance Sheets
For the Years Ended December 31, 2011 and
2010
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
2011
|
|
2010
|
Real estate and improvements:
|
|
|
|
|
Land
|
$
|
6,530,822
|
$
|
6,530,822
|
Land improvements
|
|
3,804,003
|
|
3,804,003
|
Building and improvements
|
|
17,336,650
|
|
17,336,650
|
|
|
27,671,475
|
|
27,671,475
|
Less accumulated depreciation and amortization
|
|
6,517,113
|
|
5,876,042
|
|
|
21,154,362
|
|
21,795,433
|
|
|
|
|
|
Cash and cash equivalents
|
|
550,490
|
|
1,551,984
|
Tenant
accounts receivable, less allowance for doubtful accounts of $60,000 in 2011
and 2010
|
|
196,103
|
|
99,894
|
Rent receivable
|
|
977,510
|
|
915,624
|
Prepaid expenses
|
|
58,885
|
|
56,495
|
Mortgage escrow accounts
|
|
635,212
|
|
397,095
|
Mortgage origination costs, net
|
|
78,414
|
|
101,939
|
Tenant improvements, net
|
|
13,263
|
|
26,526
|
Deferred leasing commissions, net
|
|
134,665
|
|
152,029
|
|
|
2,644,542
|
|
3,301,586
|
|
|
|
|
|
Total assets
|
$
|
23,798,904
|
$
|
25,097,019
|
|
|
|
|
|
LIABILITIES AND PARTNERS' DEFICIT
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
Mortgage note payable
|
$
|
32,545,951
|
$
|
33,158,970
|
Accounts payable
|
|
18,014
|
|
24,117
|
Accrued liabilities
|
|
332,295
|
|
159,986
|
Rents collected in advance
|
|
277,867
|
|
383,617
|
Tenant security deposits
|
|
44,690
|
|
44,690
|
|
|
33,218,817
|
|
33,771,380
|
|
|
|
|
|
Partners' deficit
|
|
(9,419,913)
|
|
(8,674,361)
|
|
|
|
|
|
Total liabilities and partners' deficit
|
$
|
23,798,904
|
$
|
25,097,019
|
See accompanying notes.
-3-
CRANSTON/BVT ASSOCIATES LIMITED
PARTNERSHIP
Statements of Operations
For the Years Ended December 31, 2011 and
2010
|
|
2011
|
|
2010
|
Revenues
:
|
|
|
|
|
Rental income
|
$
|
4,817,439
|
$
|
4,850,573
|
|
|
|
|
|
Operating expenses
:
|
|
|
|
|
Rental expense
|
|
1,268,656
|
|
1,207,371
|
Depreciation and amortization
|
|
695,223
|
|
706,804
|
Selling, general and administrative
|
|
38,607
|
|
69,269
|
Management fees - related party
|
|
182,561
|
|
176,198
|
|
|
2,185,047
|
|
2,159,642
|
|
|
|
|
|
Income from operations
|
|
2,632,392
|
|
2,690,931
|
|
|
|
|
|
Non-operating income (expense):
|
|
|
|
|
Interest and other income
|
|
1,973
|
|
4,051
|
Interest expense
|
|
(1,864,862)
|
|
(1,898,801)
|
|
|
(1,862,889)
|
|
(1,894,750)
|
|
|
|
|
|
Net income
|
$
|
769,503
|
$
|
796,181
|
See accompanying notes.
-4-
CRANSTON/BVT ASSOCIATES LIMITED
PARTNERSHIP
Statements of Changes in Partners' Deficit
For the Years Ended December 31, 2011 and
2010
|
|
Cranston
Parkade, LLC
(98% Owner)
|
|
CP/BVT, Inc.
(2% Owner)
|
|
Total
Partners'
Deficit
|
|
|
|
|
|
|
|
Balance, December 31, 2009
|
$
|
(9,140,453)
|
$
|
109,320
|
$
|
(9,031,133)
|
|
|
|
|
|
|
|
Net income
|
|
780,257
|
|
15,924
|
|
796,181
|
|
|
|
|
|
|
|
Distributions
|
|
(435,498)
|
|
(3,911)
|
|
(439,409)
|
|
|
|
|
|
|
|
Balance, December 31, 2010
|
|
(8,795,694)
|
|
121,333
|
|
(8,674,361)
|
|
|
|
|
|
|
|
Net income
|
|
754,113
|
|
15,390
|
|
769,503
|
|
|
|
|
|
|
|
Distributions
|
|
(1,510,400)
|
|
(4,655)
|
|
(1,515,055)
|
|
|
|
|
|
|
|
Balance, December 31, 2011
|
$
|
(9,551,981)
|
$
|
132,068
|
$
|
(9,419,913)
|
See accompanying notes.
-5-
CRANSTON/BVT ASSOCIATES LIMITED
PARTNERSHIP
Statements of Cash Flows
For the Years Ended December 31, 2011 and
2010
|
|
2011
|
|
2010
|
|
|
|
|
|
Operating activities:
|
|
|
|
|
Net income
|
$
|
769,503
|
$
|
796,181
|
Adjustments
to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
Depreciation and amortization
|
|
681,960
|
|
693,542
|
Amortization of tenant improvements
|
|
13,263
|
|
13,262
|
Bad debt expense
|
|
-
|
|
22,000
|
Changes in operating assets and liabilities
|
|
|
|
|
Tenant accounts receivable
|
|
(96,209)
|
|
21,325
|
Rent receivable
|
|
(61,886)
|
|
(72,290)
|
Prepaid expenses
|
|
(2,390)
|
|
(1,779)
|
Mortgage escrow accounts
|
|
(238,117)
|
|
(69,627)
|
Accounts payable
|
|
(6,103)
|
|
(13,790)
|
Accrued liabilities
|
|
172,309
|
|
(2,794)
|
Rents collected in advance
|
|
(105,750)
|
|
(81,963)
|
|
|
|
|
|
Net cash provided by operating activities
|
|
1,126,580
|
|
1,304,067
|
|
|
|
|
|
Financing activities:
|
|
|
|
|
Repayments of mortgage note payable
|
|
(613,019)
|
|
(579,243)
|
Partner distributions
|
|
(1,515,055)
|
|
(439,409)
|
|
|
|
|
|
Net cash used in financing activities
|
|
(2,128,074)
|
|
(1,018,652)
|
|
|
|
|
|
Net change in cash and cash equivalents
|
|
(1,001,494)
|
|
285,415
|
|
|
|
|
|
Cash and cash equivalents at beginning of year
|
|
1,551,984
|
|
1,266,569
|
|
|
|
|
|
Cash and cash equivalents at end of year
|
$
|
550,490
|
$
|
1,551,984
|
|
|
|
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
Cash paid during the year for interest
|
$
|
1,867,820
|
$
|
1,901,595
|
See accompanying notes.
-6-
CRANSTON/BVT ASSOCIATES LIMITED
PARTNERSHIP
Notes to Financial Statements
For the Years Ended December 31, 2011 and
2010
Note 1 Business
and Summary of Significant Accounting Policies
Business
Cranston/BVT Associates Limited Partnership (the Partnership)
owns a retail commercial shopping center in Cranston, Rhode Island. It leases
space to a limited number of tenants under non-cancellable operating leases
which range from five to 25 years. Such leases generally contain renewal
options.
Financial Statement Presentation
Consistent with accepted practice in the real estate industry, the
accompanying balance sheets are unclassified.
Use of Estimates
The preparation of financial statements in conformity with
accounting principles generally accepted in the United States of America
requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities, and the 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.
Revenue Recognition
Rental income is recognized on a straight-line basis over the
terms of the respective leases and includes reimbursements from tenants for
their share of certain expenses such as real estate taxes, utilities,
insurance, common area maintenance and others as provided for in the lease
agreements. Amounts due from tenants for rent recognized on a
straight-line basis in excess of collections are shown as rent receivable. Reimbursements
of expenses are shown as tenant accounts receivable. Amounts collected from
tenants in excess of rent recognized on a straight-line basis are shown as rent
collected in advance. There are no contingent rents.
Real Estate and Improvements
Real estate and improvements thereon are stated at cost.
Buildings and improvements are depreciated using the straight line
method over their estimated useful lives which range from 10 to 40 years.
Depreciation expense was $641,071 for both 2011 and 2010.
Cash and Cash Equivalents
All highly liquid investments with a maturity date of three months
or less when purchased are considered cash equivalents. Cash (including
restricted cash in mortgage escrow accounts) and cash equivalents are on
deposit with various financial institutions. At times the balance on deposit
may exceed current Federal depository insurance limits. Management regularly
monitors the financial institutions and its cash balances to minimize this
potential risk. At December 31, 2011 and 2010, cash equivalents were $537,909
and $1,526,709, respectively.
-7-
CRANSTON/BVT ASSOCIATES LIMITED
PARTNERSHIP
Notes to Financial Statements
For the Years Ended December 31, 2011 and
2010
Note 1 Business
and Summary of Significant Accounting Policies
(Continued)
Mortgage
Origination Costs
Mortgage origination costs are being amortized on a straight-line
basis over the term of the related mortgage note payable. Amortization expense was
$23,525 for both 2011 and 2010. Future amortization expense is $23,525 for each
year from 2012 through 2014 and $7,839 for 2015.
Deferred Leasing
Commissions
Deferred leasing commissions are amortized on a straight-line
basis over the life of the related leases. Amortization expense was $17,364 for
2011 and $28,946 for 2010. Future amortization expense is expected to be as
follows:
Year ending December 31,
|
|
|
2012
|
$
|
22,297
|
2013
|
|
18,631
|
2014
|
|
9,804
|
2015
|
|
8,881
|
2016
|
|
8,881
|
Thereafter
|
|
66,171
|
|
$
|
134,665
|
Tenant Improvements
Tenant improvements represent improvements to leased space made by
the Partnership to accommodate the specific requirements of tenants. Such
improvements are amortized on a straight-line basis over the life of the
related tenant lease and recorded as a reduction of rental income. For both
2011 and 2010, amortization of tenant improvements reduced rental income by
$13,263.
Income Taxes
The Partnership is not subject to income taxes. The operating
results of the Partnership are allocated to its partners under the Partnership
Agreement and included in their respective income tax returns. As such, no
provision or credit for income taxes is recognized in the financial statements.
There are no uncertain income tax positions nor are there any amounts
required to be included in the financial statements for related interest or
penalties. Tax returns for the years 2009 and later are open to examination by
Federal, local and state authorities.
-8-
CRANSTON/BVT ASSOCIATES LIMITED
PARTNERSHIP
Notes to Financial Statements
For the Years Ended December 31, 2011 and
2010
Note 1 Summary of Significant Accounting Policies
(Continued)
Fair Value Measurements
The
Partnership does not currently have any financial or nonfinancial assets or
liabilities measured at fair value.
Long-Lived
Assets
Long-lived
assets held and used in operation are reviewed for impairment whenever events
or changes in circumstances indict that their carrying amount might not be
recovered. There were no impairments for any period presented.
Subsequent Events
In connection with the preparation of the financial statements, the
Partnerships management evaluated events subsequent to December 31, 2011
through September 5, 2012, which is the date the financial statements are
available to be issued.
Note 2 Concentrations of Credit Risk
The Partnership's financial instruments that are subject to
concentrations of credit risk consist of amounts due from tenants. The
Partnership assesses the financial strength of its tenants prior to executing
leases and typically requires a security deposit and prepayment of rent. The
Partnership establishes an allowance for doubtful tenant accounts receivable
based on factors surrounding the credit risk of specific tenants, historical
trends and other information. As of December 31, 2011 and 2010, approximately 62%
and 67%, respectively, of the tenant accounts receivable balance was due from two
and four tenants, respectively. Approximately 63% and 65%, respectively of the
Partnership's rental income was from two tenants in both 2011 and 2010.
Note 3 Mortgage Note Payable
The mortgage note is payable in monthly payments of $206,737,
including interest at 5.6% to May 2015 at which time the remaining outstanding
balance is due and payable.
Principal payments to maturity follow: 2012 - $643,494; 2013 -
$686,286; 2014 - $726,303 and 2015 - $30,489,868.
Substantially all real estate is mortgaged as collateral.
Note 4 Related Party Transactions
The Partnership is a party to a property management agreement with
Paolino Management, LLC, which is related to a partner of the Partnership. The
agreement provides for a management fee of 4% of gross receipts and certain
leasing commissions and continues until canceled by either party.
-9-
CRANSTON/BVT
ASSOCIATES LIMITED PARTNERSHIP
Notes to Financial Statements
For the Years Ended December 31, 2011 and
2010
Note 5 Leases
Lease payments are due to the Partnership in monthly installments
and escalate by varying amounts annually. Minimum future payments to be
received on non-cancelable leases as of December 31, 2011 follow:
2012
|
$
|
3,671,482
|
2013
|
|
3,634,755
|
2014
|
|
3,432,336
|
2015
|
|
3,359,584
|
2016
|
|
3,330,230
|
Thereafter
|
|
19,362,747
|
Total
|
$
|
36,791,134
|
-10-
DOVER
PARKADE, LLC
FINANCIAL STATEMENTS
AS OF AND FOR THE YEARS
ENDED
APRIL
30, 2012 AND 2011
DOVER
PARKADE LLC
TABLE OF CONTENTS
|
Page
|
|
|
REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
|
2
|
FINANCIAL STATEMENTS
|
|
|
|
Balance Sheets
|
3
|
|
|
Statements of
Operations
|
4
|
|
|
Statements
of Changes in Members' Deficit
|
5
|
|
|
Statements of Cash
Flows
|
6
|
|
|
Notes to Financial
Statements
|
7
|
REPORT
OF INDEPENDENT PUBLIC ACCOUNTANTS
To the
Members of Dover Parkade LLC:
We have audited
the accompanying balance sheets of Dover Parkade LLC
(a Limited Liability Company) as of April 30, 2012 and 2011, and the
related statement of operations, changes in members'
deficit, and cash flows for the years then ended. These financial statements
are the responsibility of the Companys management. Our responsibility is to
express an opinion on these financial statements based on our audits.
We conducted our
audits in accordance with generally accepted auditing standards as established
by the Auditing Standards Board (United States) and in accordance with the
auditing standards of the Public Company Accounting Oversight Board (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. The Company is not required to have, nor were we engaged
to perform, an audit of its internal control over financial reporting. Our
audits included consideration of internal control over financial reporting as a
basis for designing audit procedures that are appropriate in the circumstances,
but not for the purpose of expressing an opinion on the effectiveness of the Company's
internal control over financial reporting. Accordingly, we express no such
opinion. An audit also includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements, 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 Dover Parkade LLC
as of April 30, 2012 and 2011, and the results of its operations and its cash
flows for the years then ended, in conformity with accounting principles
generally accepted in the United States of America.
/s/ J.H.
Cohn LLP
Glastonbury,
Connecticut
September 5, 2012
-2-
DOVER PARKADE LLC
Balance Sheets
April 30, 2012 and
2011
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
2011
|
Real estate and
improvements:
|
|
|
|
|
Land
|
$
|
3,154,000
|
$
|
3,154,000
|
Building and improvements
|
|
10,994,066
|
|
10,994,066
|
|
|
14,148,066
|
|
14,148,066
|
Less accumulated depreciation
|
|
3,172,000
|
|
2,889,648
|
|
|
10,976,066
|
|
11,258,418
|
|
|
|
|
|
Cash and cash
equivalents
|
|
187,913
|
|
258,450
|
Tenant accounts
receivable
|
|
75,596
|
|
42,193
|
Rent receivable
|
|
1,048,856
|
|
1,016,131
|
Prepaid expenses
|
|
63,312
|
|
58,264
|
Mortgage escrow
accounts
|
|
131,771
|
|
90,538
|
Mortgage
origination costs, net
|
|
74,112
|
|
97,516
|
Tenant
improvements, net
|
|
324,225
|
|
304,676
|
Deferred leasing
commissions, net
|
|
195,275
|
|
194,208
|
|
|
2,101,060
|
|
2,061,976
|
|
|
|
|
|
Total assets
|
$
|
13,077,126
|
$
|
13,320,394
|
|
|
|
|
|
LIABILITIES
AND MEMBERS' DEFICIT
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
Mortgage note payable
|
$
|
18,383,647
|
$
|
18,746,352
|
Accounts payable and accrued
liabilities
|
|
125,998
|
|
160,269
|
Rents collected in advance
|
|
155,108
|
|
133,332
|
Tenant security deposits
|
|
50,065
|
|
60,043
|
|
|
18,714,818
|
|
19,099,996
|
Contingencies
|
|
|
|
|
|
|
|
|
|
Members' deficit
|
|
(5,637,692)
|
|
(5,779,602)
|
|
|
|
|
|
Total liabilities
and members' deficit
|
$
|
13,077,126
|
$
|
13,320,394
|
See
accompanying notes.
-3-
DOVER PARKADE LLC
Statements of Operations
For the Years Ended April
30, 2012 and 2011
|
|
2012
|
|
2011
|
Revenues
:
|
|
|
|
|
Rental income
|
$
|
2,519,411
|
$
|
2,555,375
|
|
|
|
|
|
Operating
expenses
:
|
|
|
|
|
Rental expense
|
|
579,835
|
|
717,591
|
Depreciation and amortization
|
|
379,069
|
|
373,989
|
Selling, general and
administrative
|
|
50,272
|
|
60,124
|
Management fees - related party
|
|
109,455
|
|
101,697
|
|
|
1,118,631
|
|
1,253,401
|
|
|
|
|
|
Income from
operations
|
|
1,400,780
|
|
1,301,974
|
|
|
|
|
|
Non-operating
income (expense):
|
|
|
|
|
Interest and other income
|
|
1,730
|
|
7,600
|
Interest expense
|
|
(1,010,600)
|
|
(1,027,196)
|
|
|
(1,008,870)
|
|
(1,019,596)
|
|
|
|
|
|
Net income
|
$
|
391,910
|
$
|
282,378
|
See
accompanying notes.
-4-
DOVER PARKADE LLC
Statements of Changes
in Partners' Deficit
For the Years Ended April
30, 2012 and 2011
|
|
Sixth
Venture,
LLC
|
|
Tri-City
Plaza,
Inc.
|
|
Total
Members'
Deficit
|
|
|
|
|
|
|
|
Balance, May 1,
2010
|
$
|
(2,880,990)
|
$
|
(2,880,990)
|
$
|
(5,761,980)
|
|
|
|
|
|
|
|
Net income
|
|
141,189
|
|
141,189
|
|
282,378
|
|
|
|
|
|
|
|
Distributions
|
|
(150,000)
|
|
(150,000)
|
|
(300,000)
|
|
|
|
|
|
|
|
Balance, April
30, 2011
|
|
(2,889,801)
|
|
(2,889,801)
|
|
(5,779,602)
|
|
|
|
|
|
|
|
Net income
|
|
195,955
|
|
195,955
|
|
391,910
|
|
|
|
|
|
|
|
Distributions
|
|
(125,000)
|
|
(125,000)
|
|
(250,000)
|
|
|
|
|
|
|
|
Balance, April
30, 2012
|
$
|
(2,818,846)
|
$
|
(2,818,846)
|
$
|
(5,637,692)
|
See
accompanying notes.
-5-
DOVER PARKADE LLC
Statements of Cash
Flows
For the Years Ended April
30, 2012 and 2011
|
|
2012
|
|
2011
|
|
|
|
|
|
Operating
activities:
|
|
|
|
|
Net income
|
$
|
391,910
|
$
|
282,378
|
Adjustments to reconcile net
income to net cash provided by operating activities:
|
|
|
|
|
Depreciation and amortization
|
|
336,853
|
|
333,776
|
Amortization of tenant
improvements
|
|
42,216
|
|
40,213
|
Bad debt expense
|
|
-
|
|
100,107
|
Changes in operating assets and
liabilities
|
|
|
|
|
Tenant accounts receivable
|
|
(33,403)
|
|
(101,810)
|
Rent receivable
|
|
(32,725)
|
|
(94,406)
|
Prepaid expenses
|
|
(5,048)
|
|
(1,992)
|
Mortgage escrow accounts
|
|
(41,233)
|
|
64,335
|
Tenant improvements
|
|
(61,765)
|
|
(139,522)
|
Deferred leasing commissions
|
|
(32,164)
|
|
(58,550)
|
Accounts payable and accrued
liabilities
|
|
(34,271)
|
|
71,521
|
Rents collected in advance
|
|
21,776
|
|
90,262
|
Tenant security deposits
|
|
(9,978)
|
|
4,479
|
|
|
|
|
|
Net cash provided by operating
activities
|
|
542,168
|
|
590,791
|
|
|
|
|
|
Investing
activities:
|
|
|
|
|
Collection of loan to tenant
|
|
-
|
|
100,000
|
Net cash provided by investing
activities
|
|
-
|
|
100,000
|
|
|
|
|
|
Financing
activities:
|
|
|
|
|
Repayments of mortgage note
payable
|
|
(362,705)
|
|
(346,181)
|
Partner distributions
|
|
(250,000)
|
|
(300,000)
|
|
|
|
|
|
Net cash used in financing
activities
|
|
(612,705)
|
|
(646,181)
|
|
|
|
|
|
Net change in cash and cash
equivalents
|
|
(70,537)
|
|
44,610
|
|
|
|
|
|
Cash and cash
equivalents at beginning of year
|
|
258,450
|
|
213,840
|
|
|
|
|
|
Cash and cash
equivalents at end of year
|
$
|
187,913
|
$
|
258,450
|
|
|
|
|
|
Supplemental
disclosure of cash flow information:
|
|
|
|
|
Cash paid during the year for
interest
|
$
|
1,012,219
|
$
|
1,028,740
|
See
accompanying notes
-6-
DOVER PARKADE LLC
Notes to Financial
Statements
For the Years Ended December 31, 2011 and 2010
Note 1
Business and Summary of Significant Accounting Policies
Business
Dover Parkade LLC (the "Company") was formed on May 6,
1999, under the laws of the State of New Jersey and has elected to be a Limited
Liability Company (LLC). As an LLC, the members' liability is limited to
their investment in the Company plus any obligations they may have personally
guaranteed. The Company owns and operates a retail commercial shopping center
in Dover, New Jersey.
Under an operating agreement dated May 1, 1999 (the
"Agreement"), the Company exists until December 31, 2075 unless it is
dissolved prior thereto in accordance with the Agreement. Generally, members
are not personally liable for any debts or losses of the Company beyond their
respective capital contributions. Further, profits, losses and all gains and
losses from a capital transaction are allocated to its members based on their
interest in the Company, which is presently fifty percent to Sixth Venture, LLC
and fifty-percent to Tri-City Plaza, Inc.
Financial
Statement Presentation
Consistent with accepted practice in the real estate industry, the
accompanying balance sheets are unclassified.
Estimates
The preparation of financial statements in conformity with
accounting principles generally accepted in the United States of America
requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities, the 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.
Revenue
Recognition
Rental income is recognized on a straight-line basis over the
terms of the respective leases and consists of base rent and reimbursements for
certain costs such as real estate taxes, utilities, insurance, common area
maintenance and other recoverable costs, as provided for in the lease
agreements. Amounts due from tenants for rent recognized on a straight-line
basis in excess of collections are shown as rent receivable. Reimbursements of
expenses are shown as tenant accounts receivable. Amounts collected from tenants
in excess of rent recognized on a straight-line basis are shown as rent
collected in advance. There are no contingent rents.
-7-
DOVER PARKADE LLC
Notes to Financial
Statements
For the Years Ended December 31, 2011 and 2010
Note 1 Business and Summary of Significant Accounting Policies (Continued)
Real Estate and Improvements
Real estate and improvements thereon are stated at cost.
Buildings and improvements are depreciated using the straight line
method over their estimated useful lives which range from 25 to 40 years. Depreciation
expense was $282,352 for each of the years ended April 30, 2012 and 2011.
Cash
and Cash Equivalents
The Company considers all highly liquid investments with an
original maturity of three months or less when purchased to be cash
equivalents. The Company maintains cash and restricted cash consisting of
mortgage escrow accounts with various financial institutions, the balance of
which may periodically exceed current federal depository insurance limits.
Management regularly monitors the financial institutions, together with its
cash balances, and attempts to keep this potential risk to a minimum. At April
30, 2012, cash equivalents totaled approximately $187,912 ($258,450 at April
30, 2011), and consisted of a money market account.
Mortgage
Origination Fees
Mortgage origination fees are being amortized on a straight-line
basis over the term of the related mortgage note payable. Amortization expense
was $23,404 for each of the years ended April 30, 2012 and 2011. Future amortization
expense is expected to be $23,404 for each of the years ending April 30, 2013
through 2015, and $3,900 for the year ending April 30, 2016.
Deferred
Leasing Commissions
Deferred leasing commissions are amortized on a straight-line
basis over the term of the related leases. Amortization expense for the next
five years is expected to be as follows:
Year ending April 30:
|
2013
|
|
$ 28,128
|
2014
|
|
28,128
|
2015
|
|
26,463
|
2016
|
|
21,773
|
2017
|
|
17,628
|
-8-
DOVER PARKADE LLC
Notes to Financial
Statements
For the Years Ended December 31, 2011 and 2010
Note 1
Business and Summary of Significant Accounting Policies (Concluded)
Tenant
Improvements
Tenant improvements represent improvements to leased space made by
the Company to accommodate the specific requirements of tenants. Such
improvements are amortized on a straight-line basis over the life of the
related tenant lease and recorded as a reduction of rental income. For the
years ended April 30, 2012 and 2011, amortization of tenant improvements
reduced rental income by $42,216 and $40,213, respectively.
Income Taxes
The income or losses of the Company are allocated on a pro-rata
basis to each of its members, as defined by the Agreement. Income taxes or
credits resulting from the operations of the Company are payable by or accrue
to the benefit of the members. As such, no provision or credit for income taxes
is required to be recognized in the financial statements.
There are no uncertain income tax positions nor are there any
amounts required to be included in the financial statements for related
interest or penalties. Tax returns for the years 2008 and later are open to
examination by federal, local and state taxing authorities.
Fair Value Measurements
The Company does not currently have any financial or nonfinancial
assets or liabilities measured at fair value.
Long-Lived
Assets
Long-lived
assets held and used in operation are reviewed for impairment whenever events
or changes in circumstances indicate that their carrying amount might not be
recovered. There were no impairments for any period presented.
Subsequent
Events
In connection with the preparation of the financial statements,
management evaluated events subsequent to April 30, 2012 through September 5,
2012, which is the date the financial statements are available to be issued.
Note 2 Concentrations of Credit Risk
The Company's financial instruments that are subject to
concentrations of credit risk consist of amounts due from tenants. The Company
assesses the financial strength of its tenants prior to executing leases and
typically requires a security deposit and prepayment of rent. The Company evaluates
the collectability of amounts due from tenants based on factors surrounding the
credit risk of specific tenants,
historical trends and other information.
-9-
DOVER PARKADE LLC
Notes to Financial
Statements
For the Years Ended December 31, 2011 and 2010
Note 2 Concentrations of Credit Risk (Concluded)
Amounts due from tenants are written off when the likelihood of
collection is not probable. Management believes that all amounts due from tenants
are fully collectible as of April 30, 2012
and 2011. As of April 30, 2012 and 2011, approximately 72% and 71%,
respectively, of the tenant accounts receivable balance was due from two
tenants. Approximately 56% and 55% of the Company's rental income is from one
tenant in the years ended April 30, 2012 and 2011, respectively.
Note 3
Mortgage Note Payable
The mortgage note is payable in monthly payments of $114,577, including
interest at a fixed rate of 5.358% to July 2015 at which time the remaining
outstanding balance is due and payable.
Principal payments to maturity for each of the years ending April
30 follow: 2013 - $385,665; 2014 - $407,145; 2015 - $429,822 and 2016 -$17,161,015.
Substantially all real estate is mortgaged as collateral.
Note 4
Related Party Transaction
The Company is a party to a property management agreement with
Paramount Realty, which is related to a member of the Company. The agreement
provides for a management fee of 4% of gross receipts and certain leasing
commissions and continues until cancelled by either party.
Note 5
Leases
Lease payments are due to the Company in monthly installments and
escalate by varying amounts annually.
Minimum future rentals to be received on non-cancelable leases as
of April 30, 2012 follow:
Year ending April 30:
|
2013
|
$
|
1,964,712
|
2014
|
|
1,978,518
|
2015
|
|
1,933,663
|
2016
|
|
1,788,727
|
2017
|
|
1,703,237
|
Thereafter
|
|
12,810,298
|
Total
|
$
|
22,179,155
|
-10-
DOVER PARKADE LLC
Notes to Financial
Statements
For the Years Ended December 31, 2011 and 2010
Note
6 Contingencies
The
Company is involved in certain legal proceedings and is subject to certain
lawsuits and claims in the ordinary course of its business. Although the
ultimate effect of these matters is difficult to predict, management currently
believes that their ultimate resolution will not have a material adverse effect
on the Companys financial position, operating results or cash flows.
-11-
CP ASSOCIATES, LLC
(A LIMITED LIABILITY COMPANY)
FINANCIAL
STATEMENTS
AS OF AND FOR THE
YEARS ENDED
DECEMBER 31, 2011
AND 2010.
CP ASSOCIATES, LLC
TABLE OF CONTENTS
|
Page
|
|
|
REPORT OF
INDEPENDENT PUBLIC ACCOUNTANTS
|
2
|
|
|
FINANCIAL
STATEMENTS
|
|
|
|
Balance Sheets
|
3
|
|
|
Statements of Operations and Comprehensive Loss
|
4
|
|
|
Statements of Changes in Members Deficit
|
5
|
|
|
Statements of Cash Flows
|
6
|
|
|
Notes to Financial Statements
|
7
|
-1-
REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
To the Members
CP Associates, LLC
We have audited the accompanying balance sheets of CP
Associates, LLC, a Limited Liability Company, as of December 31, 2011 and 2010,
and the related statements of operations and comprehensive loss, changes in members
deficit and cash flows for the years then ended. These financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.
We conducted our audits in accordance with generally
accepted auditing standards as established by the Auditing Standards Board
(United States) and in accordance with the auditing standards of the Public
Company Accounting Oversight Board (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. The Company is not required
to have, nor were we engaged to perform, an audit of its internal control over
financial reporting. Our audit included consideration of internal control over
financial reporting as a basis for designing audit procedures that are
appropriate in the circumstances, but not for the purpose of expressing an opinion
on the effectiveness of the Companys internal control over financial reporting.
Accordingly, we express no such opinion. An audit also includes examining, on
a test basis, evidence supporting the amounts and disclosures in the financial
statements, 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 CP
Associates, LLC as of December 31, 2011 and 2010, and its results of operations
and cash flows for the years then ended, in conformity with accounting
principles generally accepted in the United States of America.
/s/ J.H.
Cohn LLP
Glastonbury, Connecticut
September 5, 2012
-2-
CP ASSOCIATES, LLC
Balance Sheets
December 31, 2011 and 2010
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
2011
|
|
2010
|
Real estate and improvements:
|
|
|
|
|
Building and improvements
|
$
|
17,999,418
|
$
|
17,999,418
|
Land and land improvements
|
|
2,497,161
|
|
2,497,161
|
|
|
20,496,579
|
|
20,496,579
|
Accumulated depreciation and
amortization
|
|
(3,928,950)
|
|
(3,264,541)
|
|
|
16,567,629
|
|
17,232,038
|
|
|
|
|
|
Cash and cash equivalents
|
|
2,490,790
|
|
1,920,149
|
Marketable
securities
|
|
1,113,942
|
|
1,356,541
|
Tenant
accounts receivable
|
|
170,487
|
|
163,372
|
Rent receivable
|
|
386,726
|
|
391,536
|
Prepaid expenses
|
|
1,067
|
|
1,067
|
Mortgage origination costs, net
|
|
27,273
|
|
34,884
|
Deferred leasing commissions, net
|
|
301,380
|
|
347,828
|
|
|
4,491,665
|
|
4,215,377
|
|
|
|
|
|
Total assets
|
$
|
21,059,294
|
$
|
21,447,415
|
|
|
|
|
|
LIABILITIES AND MEMBERS'
DEFICIT
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
Mortgage note payable
|
$
|
19,464,832
|
$
|
19,934,313
|
Accrued liabilities
|
|
108,989
|
|
94,329
|
Derivative liabilities
|
|
4,476,486
|
|
3,009,485
|
|
|
24,050,307
|
|
23,038,127
|
Members' deficit
|
|
|
|
|
Members' deficit
|
|
(2,663,706)
|
|
(1,465,059)
|
Accumulated other-comprehensive
loss
|
|
(327,307)
|
|
(125,653)
|
|
|
(2,991,013)
|
|
(1,590,712)
|
|
|
|
|
|
Total liabilities and members' deficit
|
$
|
21,059,294
|
$
|
21,447,415
|
See accompanying
notes.
-3-
CP ASSOCIATES, LLC
Statements of Operations and Comprehensive Loss
For the Years Ended December 31, 2011 and 2010
|
|
2011
|
|
2010
|
Revenues
:
|
|
|
|
|
Rental income
|
$
|
3,030,689
|
$
|
3,017,247
|
|
|
|
|
|
Operating expenses
:
|
|
|
|
|
Rental expense
|
|
385,891
|
|
394,595
|
Depreciation and amortization
|
|
718,469
|
|
718,469
|
Selling, general and
administrative
|
|
19,631
|
|
6,402
|
Management fees - related party
|
|
71,555
|
|
69,138
|
|
|
1,195,546
|
|
1,188,604
|
|
|
|
|
|
Income from operations
|
|
1,835,143
|
|
1,828,643
|
|
|
|
|
|
Non-operating income (expense):
|
|
|
|
|
Interest and other income
|
|
99,036
|
|
92,372
|
Interest expense
|
|
(1,265,825)
|
|
(1,277,240)
|
|
|
(1,166,789)
|
|
(1,184,868)
|
|
|
668,354
|
|
643,775
|
|
|
|
|
|
Change in fair value of
derivative liabilities
|
|
(1,467,001)
|
|
(799,775)
|
|
|
|
|
|
Net loss
|
|
(798,647)
|
|
(156,000)
|
|
|
|
|
|
Other comprehensive loss:
|
|
|
|
|
Unrealized gain (loss) on
marketable securities
|
|
(201,654)
|
|
141,020
|
|
|
|
|
|
Comprehensive loss
|
$
|
(1,000,301)
|
$
|
(14,980)
|
See accompanying
notes.
-4-
CP ASSOCIATES, LLC
Statements of Changes in Members' Deficit
For the Years Ended December 31, 2011 and 2010
|
|
Accumulated
|
|
Members' Deficit
|
|
|
Other
Comprehensive
Income (Loss)*
|
|
Cranston
Brewery, LLC
(50% Owner)
|
|
Brewery
Parkade,
LLC
(50% Owner)
|
|
Total
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2009
|
$
|
(266,673)
|
$
|
(671,586)
|
$
|
(337,473)
|
$
|
(1,009,059)
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
-
|
|
(78,000)
|
|
(78,000)
|
|
(156,000)
|
|
|
|
|
|
|
|
|
|
Other comprehensive income
|
|
141,020
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
Reallocation of capital
|
|
-
|
|
107,056
|
|
(107,056)
|
|
-
|
|
|
|
|
|
|
|
|
|
Distributions
|
|
-
|
|
(90,000)
|
|
(210,000)
|
|
(300,000)
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2010
|
|
(125,653)
|
|
(732,530)
|
|
(732,529)
|
|
(1,465,059)
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
-
|
|
(399,324)
|
|
(399,324)
|
|
(798,647)
|
|
|
|
|
|
|
|
|
|
Other comprehensive income
|
|
(201,654)
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
Distributions
|
|
-
|
|
(200,000)
|
|
(200,000)
|
|
(400,000)
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2011
|
$
|
(327,307)
|
$
|
(1,331,854)
|
$
|
(1,331,853)
|
$
|
(2,663,706)
|
* Consists exclusively of unrealized temporary gains and
losses on marketable securities.
See accompanying
notes.
-5-
CP ASSOCIATES, LLC
Statements of Cash Flows
For the Years Ended December 31, 2011 and 2010
|
|
2011
|
|
2010
|
|
|
|
|
|
Operating activities:
|
|
|
|
|
Net loss
|
$
|
(798,647)
|
$
|
(156,000)
|
Adjustments
to reconcile net loss to net cash provided by operating activities:
|
|
|
|
|
Depreciation and amortization
|
|
718,469
|
|
718,469
|
Change in fair value of
derivative liabilities
|
|
1,467,001
|
|
799,775
|
Changes in operating assets and
liabilities
|
|
|
|
|
Tenant accounts receivable
|
|
(7,115)
|
|
(778)
|
Rent receivable
|
|
4,810
|
|
4,811
|
Due from related parties
|
|
-
|
|
(13,611)
|
Prepaid expenses
|
|
-
|
|
(4)
|
Accrued liabilities
|
|
14,660
|
|
(1,445)
|
|
|
|
|
|
Net cash provided by operating
activities
|
|
1,399,178
|
|
1,351,217
|
|
|
|
|
|
Investing activities:
|
|
|
|
|
Purchase of marketable
securities
|
|
(409,056)
|
|
-
|
Sale and maturities of
marketable securities
|
|
450,000
|
|
-
|
|
|
|
|
|
Net cash provided by investing
activities
|
|
40,944
|
|
-
|
|
|
|
|
|
Financing activities:
|
|
|
|
|
Repayments of mortgage note payable
|
|
(469,481)
|
|
(441,822)
|
Member distributions
|
|
(400,000)
|
|
(300,000)
|
|
|
|
|
|
Net cash used in financing
activities
|
|
(869,481)
|
|
(741,822)
|
|
|
|
|
|
Net change in cash and cash equivalents
|
|
570,641
|
|
609,395
|
|
|
|
|
|
Cash and cash equivalents at beginning of year
|
|
1,920,149
|
|
1,310,754
|
|
|
|
|
|
Cash and cash equivalents at end of year
|
$
|
2,490,790
|
$
|
1,920,149
|
|
|
|
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
Cash paid during the year for
interest
|
$
|
1,253,384
|
$
|
1,278,685
|
See accompanying
notes
-6-
CP ASSOCIATES, LLC
Notes To Financial Statements
For the Years Ended December 31, 2011 and 2010
Note 1 Business
and Summary of Significant Accounting Policies
Business
CP Associates, LLC, a Limited Liability Company, (the Company) was
formed September 11, 2000 under the laws of the State of Rhode Island. The
Company owns and leases commercial real estate in Cranston, Rhode Island.
The
rights and obligations of the members of the Company are governed by the Limited
Liability Company Agreement of CP Associates, LLC (the "Agreement")
dated as of September 11, 2000. Generally, members are not personally liable
for any debts or losses of the Company beyond their capital contributions.
Further, profits, losses and gains and losses are allocated to the members
based on their interest in the Company. Each of the Companys members (Cranston
Brewery, LLC and Brewery Parkade, Inc.) owns 50%.
Financial Statement Presentation
Consistent with accepted practice in the real estate industry, the
accompanying balance sheets are unclassified.
Use of Estimates
The preparation of financial statements in conformity with
accounting principles generally accepted in the United States of America
requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities, and the 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.
Revenue Recognition
Rental income is recognized on a straight-line basis over the
terms of the respective leases and includes reimbursements from tenants for their
share of certain expenses such as real estate taxes, utilities, insurance, common
area maintenance and other expenses as provided for in the lease
agreements. Amounts due from tenants for rent recognized on a
straight-line basis in excess of collections are shown as rent receivable. Reimbursements
of expenses are shown as tenant accounts receivable. There are no contingent
rents.
Real Estate and Improvements
Real estate and improvements thereon are stated at cost.
Buildings and improvements are depreciated using the straight-line
method over their estimated useful lives which range from 25 to 40 years.
Depreciation expense was $664,411 for both 2011 and 2010.
-7-
CP ASSOCIATES, LLC
Notes To Financial Statements
For the Years Ended December 31, 2011 and 2010
Note 1
Business and Summary of Significant Accounting Policies
(Continued)
Cash and Cash Equivalents
All highly-liquid investments with a maturity date of three months
or less when purchased are considered cash equivalents. Cash (including
restricted cash in mortgage escrow accounts) and cash equivalents are on
deposit with various financial institutions. At times the balance on deposit with
individual institutions may exceed current Federal depository insurance limits.
Management regularly monitors the financial institutions and its cash and cash
equivalents on deposit with them to minimize this potential risk. At December
31, 2011 and 2010, cash equivalents were approximately $978,000 and $719,000,
respectively.
Mortgage
Origination Costs
Mortgage origination costs are being amortized on a straight-line
basis over the term of the related mortgage notes payable. Amortization expense
was $7,611 for both 2011 and 2010. Future amortization expense is $7,611 for
each of the next three years and $4,440 for the fourth year.
Deferred Leasing
Commissions
Deferred leasing commissions are amortized on a straight-line
basis over the life of the related leases. Amortization expense was $46,447 for
both 2011 and 2010 with similar amortization expense expected for each of the
next five years.
Income Taxes
The Company is not subject to income taxes. The operating results
of the Company are allocated to its members under the Agreement and included in
their respective income tax returns. As such, no provision or credit for income
taxes is recognized in the financial statements.
There are no uncertain income tax positions nor are there any
amounts required to be included in the financial statements for related
interest or penalties. Tax returns for the years 2009 and later are open to
examination by Federal, local and state authorities.
Fair Value Measurements
Certain assets and liabilities are presented at fair value on a
recurring basis. Fair value is determined using valuation techniques based on a
hierarchy of inputs. A summary of the hierarchy follows:
-
Level 1 Quoted
prices in active markets that are unadjusted and accessible at the measurement
date for identical, unrestricted assets or liabilities;
-
Level 2 Quoted
prices for identical assets and liabilities in markets that are not active,
quoted prices for similar assets and liabilities in active markets or financial
instruments for which significant observable inputs are available, either
directly or indirectly such as interest rates and yield curves that are
observable at commonly quoted intervals; and
-
Level 3 Prices or
valuations that require inputs that are unobservable.
-8-
CP ASSOCIATES, LLC
Notes To Financial Statements
For the Years Ended December 31, 2011 and 2010
Note 1 Business and Summary of Significant Accounting Policies
(Concluded)
Fair Value Measurements (Concluded)
In certain cases, the inputs used to measure fair value may fall
into different levels of the fair value hierarchy. In such cases, the level in
the fair value hierarchy within which the fair value measurement in its
entirety falls has been determined based on the lowest level input that is
significant to the fair value measurement in its entirety. The Companys
assessment of the significance of a particular input to the fair value
measurement in its entirety requires judgment, and considers factors specific
to the asset or liability.
Fair Value of Derivative Liabilities
Derivative liabilities consist solely of interest rate swap
agreements. In the normal course of business, the Company is exposed to the effects
of interest rate changes on its variable rate debt. The Company has entered
into interest rate swap agreements to mitigate the exposure to such risk. However,
it has not designated such interest rate swap agreements as cash flow hedges.
As such, the interest swap agreements are stated at fair value with changes in
fair value recognized in operations. Under the terms of the interest rate swap
agreements, the Company pays a fixed rate to a third party who in turn pays a
variable rate, as defined, to the Company on the respective notional principal
amounts.
Long-Lived Assets
Long-lived assets held and used in operations are reviewed for
impairment whenever events or changes in circumstances indicate that their
carrying amount might not be recovered. There were no impairments for any
period presented.
Marketable Securities
The Company determines the appropriate classification of its
investments in marketable securities at the time of purchase and re-evaluates
such determination at each balance sheet date. As of December 31, 2011 and 2010,
investments in marketable securities consist solely of equity securities, which
are classified as available for sale. Available for sale securities are
stated at fair value. Net unrealized holding gains and temporary losses thereon
are included as a separate component of members deficit. As of December 31,
2011, there were no gross unrealized gains; gross unrealized losses were $327,307.
As of December 31, 2010, gross unrealized gains were $12,960 and gross
unrealized losses were $138,613. Gains or losses on securities sold are based
on the specific identification method. All gross unrealized losses were
considered temporary.
Subsequent Events
In connection with the preparation of the financial statements, the
Companys management evaluated events subsequent to December 31, 2011 through September
5, 2012, the date these financial statements were available to be issued.
-9-
CP ASSOCIATES, LLC
Notes To Financial Statements
For the Years Ended December 31, 2011 and 2010
Note 2 Concentrations of Credit Risk
The Company's financial instruments that are subject to
concentrations of credit risk include amounts due from tenants. The Company
assesses the financial strength of its tenants prior to executing leases and
typically requires a security deposit and prepayment of rent. The Company
evaluates the collectability of the amounts due from tenants based on factors
surrounding the credit risk of specific tenants, and historical trends and
other information. As of December 31, 2011, all amounts were due from a single
tenant and considered fully collectible. For 2011 and 2010, 85% and 86%,
respectively, of the Company's rental income is attributable to two tenants.
As of December 31, 2011 and 2010, one of the Companys major tenants is
experiencing financial difficulties. That tenant has ceased operations and
subleased the rental space, and has continued to fund its required minimum
lease payments through the date these financials were available to be issued.
The Company expects that all future payments under the original lease will be
collected.
Note 3 Mortgage Notes Payable
Mortgage notes payable as of December 31, 2011 and 2010 consist of
the following.
|
2011
|
2010
|
Maturity Date
|
Police Station
|
$ 9,126,080
|
$ 9,349,975
|
July 1, 2031
|
Gibbs College
|
10,338,752
|
10,584,338
|
June 10, 2015
|
|
$ 19,464,832
|
$ 19,934,313
|
|
The Police Station mortgage note is payable in monthly principal
installments of increasing amounts plus interest at the one month US LIBOR rate
plus 1.50%. At December 31, 2011 and 2010, the variable interest rate was 1.5202%
and 1.5075%, respectively.
The Gibbs College mortgage note is payable in monthly principal
installments of increasing amounts plus interest at the one month US LIBOR rate
plus 1.10%. At December 31, 2011 and 2010, the variable interest rate was 1.3763%
and 1.3625%, respectively.
The above mortgage notes were effectively converted from variable
interest rates to fixed interest rates through interest rate swap agreements.
Under the interest rate swap agreements related to the Police Station and Gibbs
College mortgages, the Company pays interest at fixed rates of 5.16% and 5.01%,
respectively, and receives interest at variable rates of the one month US
LIBOR.
Substantially all real estate and lease agreements are pledged as
collateral.
Future principal payments under both mortgage notes as of December
31, 2011 follow: 2012 $499,840; 2013 - $533,079; 2014 - $567,550; 2015 - $9,794,203; 2016
- $309,604 and thereafter - $7,760,556.
-10-
CP ASSOCIATES, LLC
Notes To Financial Statements
For the Years Ended December 31, 2011 and 2010
Note 4 Related Party Transaction
The Company is party to a property management agreement with
Paolino Management, LLC, which in turn is controlled by Mr. Joseph R. Paolino,
Jr. Mr. Paolino is a member of Cranston Brewery, LLC a 50% member of the
Company. The agreement provides for an annual management fee of 2.5% of gross
receipts and continues until cancelled by either party.
Note 5 Leases
Lease payments are due to the Company in monthly installments and
escalate by varying amounts annually. Minimum future payments to be received on
non-cancelable leases as of December 31, 2011 follow:
2012
|
$
|
2,709,640
|
2013
|
|
2,709,640
|
2014
|
|
2,705,843
|
2015
|
|
2,665,830
|
2016
|
|
2,665,830
|
Thereafter
|
|
19,620,410
|
Total
|
$
|
33,077,193
|
|
|
|
|
Note 6 Fair Values
Financial instruments measured and stated at fair value on a
recurring basis include marketable securities and interest rate swap agreements
(derivatives).
Fair value for marketable securities is based on the last sale of
the period obtained from recognized stock exchanges (i.e. Level 1). Fair value
for interest rate swap agreements is based on the net present value of the
expected cash flows from each transaction between the Company and counterparty
using relevant mid-market data inputs and the assumptions of no unusual market
conditions or forced liquidation (i.e. Level 2).
|
|
2011
|
|
|
Level 1
|
Level 2
|
Level 3
|
Marketable
equity securities classified as available-for-sale
securities
|
$ 1,113,942
|
$ -
|
$ -
|
Interest rate swap agreements
|
$ -
|
$ 4,476,486
|
$ -
|
|
|
2010
|
|
|
Level 1
|
Level 2
|
Level 3
|
Marketable
equity securities classified as available-for-sale
securities
|
$ 1,356,451
|
$ -
|
$ -
|
Interest rate swap agreements
|
$ -
|
$ 3,009,485
|
$ -
|
The marketable
securities are used as collateral for a bank letter of credit for Brewery
Parkade Inc.s parent.
-11-
Note 6 Fair Values
(Concluded)
The notional
principal amounts, expiration dates and fair value of the Companys interest
rate swap agreements as of December 31 follow:
2011
Mortgage
Debt
|
Notional Amount
of Swap
Agreement
|
Expiration
Date
|
Fair
Value of Swap
Agreement
|
Police Station
|
$ 9,126,080
|
July 1, 2031
|
$ 2,986,075
|
Gibbs College
|
10,338,752
|
June 10, 2015
|
1,490,411
|
|
$ 19,464,832
|
|
$ 4,476,486
|
2010
Police Station
|
$ 9,349,975
|
July 1, 2031
|
$ 1,572,726
|
Gibbs College
|
10,584,338
|
June 10, 2015
|
1,436,759
|
|
$ 19,934,313
|
|
$ 3,009,485
|
Net interest expense applicable to the interest rate swap
agreements was $980,585 for 2011 and $984,240 for 2010. Interest expense on the
related mortgage debt was $285,240 for 2011 and $293,000 for 2010.
-12-
Grafico Azioni First Hartford (PK) (USOTC:FHRT)
Storico
Da Feb 2025 a Mar 2025
Grafico Azioni First Hartford (PK) (USOTC:FHRT)
Storico
Da Mar 2024 a Mar 2025