Back to GetFilings.com
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the Quarter Ended September 30, 2002 Commission File No. 0-15940
UNIPROP MANUFACTURED HOUSING COMMUNITIES INCOME FUND,
A MICHIGAN LIMITED PARTNERSHIP
(Exact name of registrant as specified in its charter)
MICHIGAN 38-2593067
(State or other jurisdiction of (I.R.S. employer
incorporation or organization) identification number)
280 DAINES STREET, BIRMINGHAM, MICHIGAN 48009
(Address of principal executive offices) (Zip Code)
(248) 645-9261
(Registrant's telephone number, including area code)
Securities registered pursuant to Section 12(g) of the Act:
$1,000 per unit, units of limited partnership interest
Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period
that the registrant was required to file such reports), and (2) has
been subject to such filing requirements for the past 90 days.
Yes [X] No [ ]
UNIPROP MANUFACTURED HOUSING COMMUNITIES INCOME FUND,
A MICHIGAN LIMITED PARTNERSHIP
INDEX
Page
----
PART I FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
Balance Sheets
September 30, 2002 (Unaudited) and
December 31, 2001 3
Statements of Income
Nine months ended September 30, 2002 and 2001
(Unaudited)
Three months ended September 30, 2002 and 2001
(Unaudited) 4
Statement of Partners' Deficit
Nine months ended September 30, 2002 (Unaudited) 4
Statements of Cash Flows
Nine months ended September 30, 2002
and 2001 (Unaudited) 5
Notes to Financial Statements
September 30, 2002 (Unaudited) 6
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS 7
ITEM 3. QUANTITATIVE AND QUALITATIVE
DISCLOSURES ABOUT MARKET RISK 10
ITEM 4. CONTROLS AND PROCEDURES 11
PART II OTHER INFORMATION 11
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K 12
UNIPROP MANUFACTURED HOUSING COMMUNITIES INCOME FUND,
A MICHIGAN LIMITED PARTNERSHIP
BALANCE SHEETS
ASSETS SEPTEMBER 30, 2002 DECEMBER 31, 2001
------------------ -----------------
(Unaudited)
===========
Properties:
Land $ 5,280,000 $ 5,280,000
Buildings And Improvements 25,202,870 24,444,204
Furniture And Fixtures 229,660 207,164
----------- -----------
30,712,530 29,931,368
Less Accumulated Depreciation 12,815,803 12,196,191
----------- -----------
17,896,727 17,735,177
Cash And Cash Equivalents 647,516 902,752
Cash - Security Escrow 305,158 305,158
Unamortized Finance Costs 388,048 452,548
Manufactured Homes and Improvements 1,047,474 1,126,173
Other Assets 1,119,336 832,244
----------- -----------
Total Assets $21,404,259 $21,354,052
----------- -----------
LIABILITIES AND PARTNERS' DEFICIT SEPTEMBER 30, 2002 DECEMBER 31, 2001
------------------ -----------------
(UNAUDITED)
Line of Credit $ 195,755 $ 270,755
Accounts Payable 212,586 159,551
Other Liabilities 1,024,068 754,515
Mortgage Payable 32,027,414 32,273,332
----------- -----------
Total Liabilities $33,459,823 $33,458,153
Partners' Equity (Deficit):
General Partner (3,527,286) (3,183,994)
Class A Limited Partners (9,400,151) (9,480,901)
Class B Limited Partners 871,873 560,794
----------- -----------
Total Partners' Deficit (12,055,564) (12,104,101)
----------- -----------
Total Liabilities And
Partners' Equity $21,404,259 $21,354,052
----------- -----------
See Notes to Financial Statements
3
UNIPROP MANUFACTURED HOUSING COMMUNITIES INCOME FUND
A MICHIGAN LIMITED PARTNERSHIP
STATEMENTS OF INCOME (UNAUDITED) NINE MONTHS ENDED THREE MONTHS ENDED
SEPT. 30, 2002 SEPT. 30, 2001 SEPT. 30, 2002 SEPT. 30, 2001
-------------- -------------- -------------- --------------
(unaudited) (unaudited) (unaudited) (unaudited)
Income:
Rental Income $6,425,105 $6,349,385 $2,119,749 $2,114,167
Home Sale Income $1,529,562 $ 779,362 $ 443,450 $ 322,642
Other 344,515 326,655 114,697 104,492
---------- ---------- ---------- ----------
Total Income $8,299,182 $7,455,402 $2,677,896 $2,541,301
---------- ---------- ---------- ----------
Operating Expenses:
Administrative Expenses
(Including $337,754,$334,906,$111,499 and
$112,093 in Property Management
Fees Paid to An Affiliate for the Nine and
Three Month Periods
Ended Sept. 30, 2002 and 2001, Respectively) 1,377,000 1,323,593 460,214 431,120
Property Taxes 652,590 634,057 217,488 210,568
Utilities 408,533 425,192 133,995 134,149
Property Operations 900,878 766,541 300,346 233,540
Depreciation And Amortization 684,112 680,041 227,550 226,680
Interest 2,010,884 2,031,336 675,111 681,930
Home Sale Expense 1,437,898 715,957 422,370 286,849
---------- ---------- ---------- ----------
Total Operating Expenses $7,471,895 $6,576,717 $2,437,074 $2,204,836
---------- ---------- ---------- ----------
Net Income $ 827,287 $ 878,685 $ 240,822 $ 336,465
---------- ---------- ---------- ----------
INCOME PER LIMITED PARTNERSHIP UNIT:
CLASS A $ 12.99 $ 14.67 $ 3.41 $ 6.22
CLASS B $ 40.84 $ 41.57 $ 12.66 $ 14.67
DISTRIBUTION PER LIMITED PARTNERSHIP UNIT
CLASS A $ 9.00 $ 8.75 $ 3.00 $ 3.00
CLASS B $ 9.00 $ 8.75 $ 3.00 $ 3.00
WEIGHTED AVERAGE NUMBER OF LIMITED
PARTNERSHIP UNITS OUTSTANDING
CLASS A 20,230 20,230 20,230 20,230
CLASS B 9,770 9,770 9,770 9,770
STATEMENT OF PARTNERS' DEFICIT (UNAUDITED)
General Partner Class A Limited Class B Limited
Beginning Balance as of December 31, 2001 ($3,183,994) ($9,480,901) $560,794
Net Income 165,458 262,820 399,009
Distributions (508,750) (182,070) (87,930)
------------ ------------ --------
BALANCE AS OF SEPTEMBER 30,2002 ($3,527,286) ($9,400,151) $871,873
------------ ------------ --------
See Notes to Financial Statements
4
UNIPROP MANUFACTURED HOUSING COMMUNITIES INCOME FUND
A MICHIGAN LIMITED PARTNERSHIP
STATEMENTS OF CASH FLOWS
NINE MONTHS ENDED
SEPTEMBER 30, 2002 SEPTEMBER 30, 2001
------------------ ------------------
(unaudited) (unaudited)
Cash Flows From Operating Activities:
Net Income $ 827,287 $ 878,685
----------- -----------
Adjustments To Reconcile Net Income
To Net Cash Provided By
Operating Activities:
Depreciation 619,612 615,541
Amortization 64,500 64,500
(Increase) Decrease In Homes & Improvements 78,699 (319,320)
(Increase) Decrease In Other Assets (287,092) (565,051)
Increase (Decrease) In Accounts Payable 53,035 139,970
Increase (Decrease) In Other Liabilities 269,553 362,198
----------- -----------
Total Adjustments: 798,307 297,838
----------- -----------
Net Cash Provided By
Operating Activities 1,625,594 1,176,523
----------- -----------
Cash Flows From Investing Activities:
Capital Expenditures (781,162) (89,003)
----------- -----------
Net Cash Provided By (Used In)
Investing Activities Activities (781,162) (89,003)
----------- -----------
Cash Flows From Financing Activities:
Net Payment on Line of Credit (75,000) (29,245)
Distributions To Partners (778,750) (770,313)
Principal Payments on Mortgage (245,918) (226,113)
----------- -----------
Net Cash Provided By (Used In) Financing Activities (1,099,668) (1,025,671)
----------- -----------
Increase (Decrease) In Cash and Equivalents (255,236) 61,849
Cash and Equivalents, Beginning 902,752 476,829
----------- -----------
Cash and Equivalents, Ending $ 647,516 $ 538,678
----------- -----------
See Notes to Financial Statements
5
UNIPROP MANUFACTURED HOUSING COMMUNITIES INCOME FUND,
A MICHIGAN LIMITED PARTNERSHIP
NOTES TO FINANCIAL STATEMENTS
September 30, 2002 (Unaudited)
1. BASIS OF PRESENTATION:
The accompanying unaudited 2002 financial statements have been prepared in
accordance with generally accepted accounting principles for interim financial
information and with the instructions to Form 10-Q and Article 10 of Regulation
S-X. Accordingly, they do not include all of the information and footnotes
required by generally accepted accounting principles for complete financial
statements. In the opinion of management, all adjustments (consisting of normal
recurring accruals) considered necessary for a fair presentation have been
included. The balance sheet at December 31, 2001 has been derived from the
audited financial statements at that date. Operating results for the nine months
ended September 30, 2002 are not necessarily indicative of the results that may
be expected for the year ending December 31, 2002, or for any other interim
period. For further information, refer to the consolidated financial statements
and footnotes thereto included in the Partnership's Form 10-K for the year
ending December 31, 2001.
2. RECLASSIFICATION
Certain prior year amounts have been reclassified in the financial statements to
conform with current year presentation with respect to manufactured homes and
the sales of those homes. As of result, total revenue and total operating
expenses in the statement of income for the nine months and quarter ended
September 30, 2001 increased by $715,957 and $286,849, respectively; net income
was not affected by the reclassification.
-6-
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Capital Resources
The Partnership's capital resources consist primarily of its four manufactured
housing communities. On March 25, 1997 the Partnership borrowed $33,500,000 from
Nomura Asset Capital Corporation (the "Financing"). It secured the Financing by
placing liens on its four communities. As a result of the Financing, the
Partnership distributed $30,000,000 to the Limited Partners, which represented a
full return of the original capital contributions of $1,000 per unit.
Liquidity
As a result of the Financing, the Partnership's four properties are mortgaged.
At the time of the Financing, the aggregate principal amount due under the four
mortgage notes was $33,500,000 and the aggregate fair market value of the
Partnership's mortgaged properties was $53,200,000. The Partnership expects to
meet its short-term liquidity needs generally through its working capital
provided by operating activities.
The Partnership's long-term liquidity is based, in part, upon its investment
strategy. The properties owned by the Partnership were anticipated to be held
for seven to ten years after their acquisition. All of the properties have been
owned by the Partnership more than ten years. The General Partner may elect to
have the Partnership own the properties for as long as, in the opinion of the
General Partner, it is in the best interest of the Partnership to do so.
The Partnership has a renewable $1,000,000 line of credit with National City
Bank of Michigan/Illinois (formerly First of America Bank). The interest rate,
on such line of credit, floats 180 basis points above 1 month LIBOR, which on
September 30, 2002 was 3.62%. The sole purpose of the line of credit is to
purchase new and used homes to be used as model homes offered for sale within
the Partnership's communities. Over the past three years, sales of the new and
used model homes has been growing and the General Partner believes that
continuing the model home program is in the best interest of the Partnership. As
of September 30, 2002 the outstanding balance on the line of credit was
$195,755. Because the Partnership's cash reserves have remained stable over the
past several quarters, the General Partner has elected to continue paying down
the line of credit in order to minimize interest costs.
Net Cash from Operations available for aggregate distributions to all Partners
in UMHCIF during the quarter ended September 30, 2002 amounted to $468,372.
-7-
The amount available during the same period in 2001 was $563,145. Net Cash from
Operations is meant to be a supplemental measure of the Partnership's operating
performance. Net Cash from Operations is defined as net income computed in
accordance with generally accepted accounting principles ("GAAP"), plus real
estate related depreciation and amortization.
Net Cash from Operations does not represent cash generated from operating
activities in accordance with GAAP and is not necessarily indicative of cash
available to fund cash needs. Net Cash from Operations should not be considered
as an alternative to net income as the primary indicator of the Partnership's
operating performance nor as an alternative to cash flow as a measure of
liquidity.
The quarterly Partnership Management Distribution paid to the General Partner
during the fourth quarter based on third quarter results was $146,750, or
one-fourth of 1.0% of the most recent appraised value of the properties held by
the Partnership ($58,700,000 x .01 = $587,000 / 4 = $146,750).
The cash available after payment of the Partnership Management Distribution
amounted to $321,622. From this amount, the General Partner elected to make a
total distribution of $112,500 for the third quarter of 2002 equal to the amount
distributed for the third quarter of 2001, 80.0% or $90,000, was paid to the
Limited Partners and 20.0% or $22,500 was paid to the General Partner.
While the Partnership is not required to maintain a working capital reserve, the
Partnership has not distributed all the cash generated from operations in order
to build cash reserves. For the quarter ended September 30, 2002, the
Partnership added $209,122 to reserves. During the same quarter in 2001, the
Partnership added $302,895 to cash reserves. The amount placed in reserves is at
the discretion of the General Partner.
Results of Operations
OVERALL, as illustrated in the tables below, the four properties had a combined
average occupancy of 93% at the end of September 2002 compared to 94% in 2001
for the same period. The average monthly rent in September 2002 was
approximately $453, or 3% more than the $440 average monthly rent in September
2001 (average rent not a weighted average).
-8-
Total Occupied Occupancy Average*
Capacity Sites Rate Rent
Aztec Estates 645 559 87% $493
Kings Manor 314 305 97 479
Old Dutch Farms 293 260 89 437
Park of the Four Seasons 572 565 99 401
--- --- --- ----
Total on 9/30/02: 1,824 1,689 93% $453
Total on 9/30/01: 1,824 1,709 94% $440
*Not a weighted average
FOR THE THREE MONTHS ENDING SEPTEMBER 30, 2002
GROSS REVENUES NET INCOME
9/30/02 9/30/01 9/30/02 9/30/01
Aztec Estates $1,016,123 $1,038,307 $396,110 $ 433,115
Kings Manor 517,827 449,499 287,313 259,898
Old Dutch Farms 408,057 347,947 189,621 209,232
Park of the Four Seasons 731,842 693,075 404,959 430,325
---------- ---------- --------- -----------
2,673,849 2,528,828 1,278,003 $ 1,332,570
Partnership Management: 4,047 12,473 (43,236) (35,444)
Other Non Recurring expenses: ----- ---- (91,284) (52,051)
Debt Service (675,111) (681,930)
Depreciation and Amortization ----- ---- (227,550) (226,680)
---------- ---------- --------- -----------
$2,677,896 $2,541,301 $ 240,822 $ 336,465
COMPARISON OF QUARTER ENDED SEPTEMBER 30, 2002 TO QUARTER ENDED
SEPTEMBER 30, 2001
Gross revenues increased $136,595 to $2,677,896 in 2002, as compared to
$2,541,301 in 2001. (See table in previous section). The increase in revenue was
due primarily to a $120,808 increase in Home Sale Income.
As described in the Statements of Income, total operating expenses were higher,
increasing from $2,204,836 in 2001 to $2,437,074 in 2002. This was due primarily
to a $135,521 increase in Home Sale Expense.
As a result of the aforementioned factors, Net Income decreased 28% for the
third quarter of 2002 compared to the same quarter of the prior year, decreasing
from $336,465 for 2001 to $240,822 for 2002.
-9-
COMPARISON OF NINE MONTHS ENDED SEPTEMBER 30, 2002 AND NINE MONTHS ENDED
SEPTEMBER 30, 2001
For the first nine months of 2002, Gross Revenues were $8,299,182, an increase
of $843,780 compared to $7,455,402 for the same period of 2001. Total Operating
Expenses for the first three quarters of 2002 were $7,471,895, an increase of
$895,178 compared to $6,576,717 for 2001. Net Income for the first nine months
ending September 30, 2002 was $827,287 a decrease of $51,398 compared to the
$878,685 reported for the first nine months ending September 30, 2001.
ITEM 3.
QUANTITATIVE AND QUALITATIVE
DISCLOSURES ABOUT MARKET RISK
The Partnership is exposed to interest rate rise primarily through its borrowing
activities. There is inherent roll over risk for borrowings as they mature and
are renewed at current market rates. The extent of this risk is not quantifiable
or predictable because of the variability of future interest rates and the
Partnership's future financing requirements.
Note Payable: At September 30, 2002 the Partnership had a note payable
outstanding in the amount of $32,027,414. Interest on this note is at a fixed
annual rate of 8.24% through June 2007.
Line-of-Credit: At September 30, 2002 the Partnership owed $195,755
under its line-of-credit agreement, whereby interest is charged at a variable
rate of 1.80% in excess of LIBOR.
A 10% adverse change in interest rates of the portion of the Partnership's debt
bearing interest at variable rates would result in an increase in interest
expense of less than $10,000 annually.
The Partnership does not enter into financial instruments transactions for
trading or other speculative purposes or to manage its interest rate exposure.
-10 -
ITEM 4. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
The General Partner and Principal Financial Officer have reviewed and
evaluated the effectiveness of our disclosure controls and procedures (as
defined in Exchange Act Rules 240.13a-14(c) and 15d-14(c)) as of a date within
90 days before the filing date of this quarterly report. Based on that
evaluation, The General Partner and Principal Financial Officer the have
concluded that our current disclosure controls and procedures are effective and
timely, providing them with material information relating to us required to be
disclosed in the reports we file or submit under the Exchange Act.
Changes in Internal Controls
There have not been any significant changes in our internal controls or
in other factors that could significantly affect these controls subsequent to
the date of their evaluation. We are not aware of any significant deficiencies
or material weaknesses, therefore no corrective actions were taken.
PART II - OTHER INFORMATION
ITEM 6. EXHIBITS AND REPORTS OF FORM 8-K
(A) Exhibit
EX-99.1 Certification pursuant to 18 U.S.C. Section 1350,
as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002
(B) Reports of Form 8-K
There were no reports filed on Form 8-K
during the three months ended September 30, 2002.
-11-
SIGNATURES
Pursuant to the requirements of the Securities and Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned. We the undersigned certify to the best of our knowledge neither the
report nor the financial statements therein, contain any untrue statements of
material fact. The financial information included in the report fairly
represents the financial condition and result of operations for the periods
presented herein.
Uniprop Manufactured Housing
Communities Income Fund,
A Michigan Limited Partnership
BY: P.I. Associates Limited Partnership,
A Michigan Limited Partnership,
its General Partner
BY: /s/ Paul M. Zlotoff
---------------------------------------------
Paul M. Zlotoff, General Partner
BY: /s/ Gloria A. Koster
---------------------------------------------
Gloria A. Koster, Principal Financial Officer
Dated: November 13, 2002
-12-
10-Q EXHIBIT INDEX
EXHIBIT NO. DESCRIPTION
EX-99.1 Certification pursuant to 18 U.S.C. Section 1350,
as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002