Back to GetFilings.com



Table of Contents


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549


FORM 10-Q

x Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended June 30, 2002

or

o Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Commission file number 33-85492


CP LIMITED PARTNERSHIP
(exact name of registrant as specified in its charter)

MARYLAND 38-3140664
(State of incorporation) (I.R.S. Employer Identification No.)

6160 South Syracuse Way, Greenwood Village, Colorado 80111
(Address of principal executive offices)

(303) 741-3707
Registrant’s telephone number, including area code

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, and (2) has been subject to such filing requirements for the past 90 days. Yes x      No o




Table of Contents

CP LIMITED PARTNERSHIP
FORM 10-Q
INDEX

    Pages
     
PART I. FINANCIAL INFORMATION  
     
Item 1. Financial Statements (unaudited)  
     
  Condensed Consolidated Statements of Income for the Three and Six Months Ended June 30, 2002 and 2001 1
     
  Condensed Consolidated Balance Sheets as of June 30, 2002 and December 31, 2001 2
     
  Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2002 and 2001 3
     
  Notes to Condensed Consolidated Financial Statements 4 - 8
     
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 9 - 13
     
Item 3. Quantitative and Qualitative Disclosures about Market Risk 15
     
PART II. OTHER INFORMATION 16
     
SIGNATURE   22


Table of Contents

PART I.   FINANCIAL INFORMATION

Item 1.   Financial Statements

CP LIMITED PARTNERSHIP

CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
(In thousands, except per OP Unit data)

  Three Months Ended   Six Months Ended
  June 30,   June 30,
 
 
  2002   2001   2002   2001
 
 
 
 
Revenues :                      
   Rental income $ 66,215   $ 49,355     132,313   $ 97,967
   Interest income   2,831     2,288     5,582     4,680
   Management fee and other income   576     1,799     1,044     2,538
 
 
 
 
    69,622     53,442     138,939     105,185
                       
Expenses:                      
   Property operating and maintenance   20,453     14,337     40,374     28,229
   Real estate taxes   4,322     3,477     8,847     6,912
   Depreciation and amortization   17,982     11,672     34,879     23,620
   Administrative   3,513     2,648     6,880     4,717
   Interest and related amortization   16,835     9,146     33,630     18,210
 
 
 
 
    63,105     41,280     124,610     81,688
 
 
 
 
                       
   Income before gain/ loss on sales of properties   6,517     12,162     14,329     23,497
   Gain/loss on sales of properties   278         1,442    
 
 
 
 
                       
Net income   6,795     12,162     15,771     23,497
                       
Less distribution to Preferred OP Unitholders   1,523     1,524     3,047     3,047
 
 
 
 
                       
   Net income attributable to common OP Unithol $ 5,272   $ 10,638   $ 12,724   $ 20,450
 
 
 
 
                       
Net income attributable to common OP Unitholders:                      
   General partner $ 4,391   $ 9,418    $ 10,598   $ 18,132
   Limited pa rtners   881     1,220     2,126     2,318
                       
 
 
 
 
  $ 5,272   $ 10,638   $ 12,724   $ 20,450
 
 
 
 
Per common OP Unit information:                      
                       
   Basic earnings per OP Unit $ 0.15   $ 0.33   $ 0.36   $ 0.63
 
 
 
 
                       
   Diluted earnings per OP Unit $ 0.15   $ 0.33   $ 0.36   $ 0.63
 
 
 
 

The accompanying notes are an integral part of the financial statements.



1


Table of Contents


CP LIMITED PARTNERSHIP

CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)

  June 30,   December 31,
ASSETS 2002   2001
 
 
  (Unaudited)  
Rental property:          
   Land $ 201,459   $ 205,416
   Land and improvements for expansion sites   116,761     112,821
   Depreciable property, net   1,373,877     1,375,063
 
 
    1,692,097     1,693,300
     Less: accumulated depreciation   318,193     285,209
 
 
               
     Net rental property   1,373,904     1,408,091
           
Cash and cash equivalents   2,477     61
Rents and other receivables, net   4,255     17,591
Notes receivable   41,995     45,514
Investments in and advances to affiliates   115,103     108,674
Prepaid expenses and other assets   18,772     11,942
 
 
           
          Total assets $ 1,556,506   $ 1,591,873
 
 
           
LIABILITIES          
           
Debt $ 1,026,714   $ 1,053,436
Accrued interest payable   10,699     10,668
Accounts payable and accrued expenses   18,785     24,387
Rents received in advance and security deposits   13,429     12,749
Distributions payable   20,070     760
 
 
           
          Total liabilities   1,089,697     1,102,000
           
           
PARTNERS’ CAPITAL          
           
Partners’ Capital, Unlimited Authorized Units:          
   35,088,187 and 35,021,703, Common OP Units outstanding          
   at June 30, 2002 and December 31, 2001, respectively          
   1,500,000 Preferred OP Units outstanding at June 30, 2002          
   and December 31, 2001, respectively      
           
General Partner   325,583     344,954
Limited Partners   68,269     71,962
Preferred OP Units, Series A   72,957     72,957
 
 
     Total partners’ capital   466,809     489,873
 
 
           
          Total liabilities and partners’ capital $ 1,556,506   $ 1,591,873
 
 

The accompanying notes are an integral part of the financial statements.



2


Table of Contents

CP LIMITED PARTNERSHIP

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(Dollars in thousands)

  Six Months Ended
  June 30,
 
  2002     2001  
 
   
 
Cash flows from operating activities:              
   Net income attributable to common OP Unitholders $ 12,724     $ 20,450  
   Adjustments to reconcile net income to net cash              
      provided by operating activities:              
   Gain on sales of properties   (1,442 )      
   Depreciation and amortization   34,879       23,620  
   Amortization of debt issuance costs   1,979       370  
   Increase in operating assets   (1,390 )     (2,164 )
   (Decrease) increase in operating liabilities   (3,973 )     5,651  
 
   
 
      Net cash provided by operating activities   42,777       47,927  
Cash flows from investing activities:              
   Dispositions of rental properties   10,826        
   Proceeds from property dispositions, held in escrow   7,358        
   Collection of amounts held in escrow, from prior year property dispositions   10,660        
   Acquisitions of rental properties and land to be developed   (2,672 )     (20,766 )
   Additions to rental property and equipment   (11,398 )     (14,902 )
   Investment in and advances to affiliates   (6,709 )     (6,686 )
   Payments (advances) on notes receivable, net   188       (8,799 )
 
   
 
      Net cash provided by/(used in) investing activities   8,253       (51,153 )
Cash flows from financing activities:              
   Proceeds from issuance of Term Loan   125,000      
 –
 
   Borrowings on line of credit   81,305       80,211  
   Payments on line of credit   (68,399 )     (58,592 )
   Re-payment of Acquisition Facility   (162,700 )    
 –
 
   Principal payments on debt   (1,928 )     (928 )
   Payment of debt issuance costs   (2,929 )      
   Distributions to OP Unitholders   (20,675 )     (17,539 )
   Exercise of Chateau’s stock options and other   1,712       2,853  
 
   
 
      Net cash (used in)/provided by financing activities   (48,614 )     6,005  
 
   
 
Increase in cash and cash equivalents   2,416       2,779  
Cash and cash equivalents, beginning of period   61       99  
 
   
 
Cash and cash equivalents, end of period $ 2,477     $ 2,878  
 
   
 
Supplemental cash flow information:              
Fair Market Value of OP Units issued in              
   connection with acquisitions/development $ 1,396     $ 9,243  
 
   
 

The accompanying notes are an integral part of the financial statements.



3


Table of Contents


CP LIMITED PARTNERSHIP

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)



1. Background and Basis of Presentation:
Background
CP Limited Partnership is a limited partnership and was formed by Chateau Communities, Inc., a real estate investment trust, as a general partner and Chateau Estates, as the initial limited partner, on September 16, 1993. We are engaged in owning and operating manufactured housing community properties. As of June 30, 2002, our portfolio consisted of 212 properties, containing an aggregate of 69,789 homesites and 1,359 park model/RV sites, located in 32 states. We also fee manage 38 properties, containing an aggregate of 8,238 homesites.

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America and in conformity with the rules and regulations of the Securities and Exchange Commission requires management to make estimates and assumptions. These estimates may affect the reported amounts of 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.

In our opinion, the interim financial statements presented herein reflect all adjustments of a normal and recurring nature that are necessary to fairly present the interim financial statements. The results of operations for the interim period are not necessarily indicative of the results that may be expected for the year ended December 31, 2002. These financial statements should be read in conjunction with the financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2001.

Basis of Presentation -
The accompanying condensed consolidated financial statements include all accounts of CP Limited and our subsidiaries. Chateau and ROC Communities, Inc. are general partners. As of June 30, 2002, Chateau owned on a combined basis, an 83 percent general partner interest. Pursuant to the terms of the operating partnership agreement, we are required to reimburse Chateau for the net expenses incurred by Chateau. Amounts paid on behalf of Chateau by us are reflected in the statement of income as general and administrative expenses. The balance sheet of Chateau as of June 30, 2002 is identical to our accompanying balance sheet, except as follows:

              Chateau  
(In thousands) As Presented Herein         Communities, Inc.  
  June 30, 2002   Adjustments   June 30, 2002  
 
 
 
 
Minority interests in CP Limited Partnership $   $ 141,226   $ 141,226  
 
 
 
 
                   
Equity:                  
     General partner $ 325,583   $ (325,583 ) $  
     Limited partners   141,226     (141,226 )    
     Common stock         293     293  
     Additional paid-in capital         500,372     500,372  
     Dividends in excess of accumulated earnings         (155,722 )   (155,722 )
     Accumulated other comprehensive income         (6,034 )   (6,034 )
     Notes receivable from officers         (13,326 )   (13,326 )
                   
 
 
 
 
Partners’ capital/shareholders’ equity $ 466,809   $ (141,226 ) $ 325,583  
 
 
 
 


4


Table of Contents


  We own 100% of the preferred stock of Community Sales, Inc. (“CSI”), our taxable service corporation through which we conduct manufactured home sales and brokerage activities. Through our ownership, we are entitled to 100% of the CSI cash flow and economics; however, we account for our investment in CSI using the equity method of accounting, since we do not own any of the voting common stock of CSI.

Reclassifications –
Certain prior year amounts have been reclassified to conform to current period presentation.

2.

Acquisition of CWS:
On August 3, 2001 we purchased CWS Communities Trust (“CWS”), a private real estate investment trust for $552 million, consisting of $323 million in cash (including the payoff of $20 million in debt), $151 million in assumed liabilities, 2,040,878 OP Units (valued at $30.935 per OP Unit) and $9.9 million in 7.5% Senior Unsecured Notes due 2012 (the “7.5% Notes”). The portfolio, located in 11 states, consisted of 46 manufactured home communities with approximately 16,600 homesites and 1,518 expansion sites and three RV communities with 431 RV sites. We financed the cash portion of this transaction primarily through borrowings under a $323 million bridge facility (the “Acquisition Facility”). The Acquisition Facility was refinanced in May 2002.

The following unaudited pro forma income statement information for the six months ended June 30, 2001 has been prepared as if the CWS Acquisition and related transactions had occurred on January 1, 2001.

In addition, the pro forma information is presented as if the disposition of certain CWS properties by us in 2001 had occurred on January 1, 2001. The pro forma income statement information is not necessarily indicative of the results that actually would have occurred if the CWS Acquisition had been consummated on January 1, 2001.

(in thousands, except per OP Unit data)    
     
Revenues $ 137,696
Total expenses *   120,897
 
Net income ** $ 16,799
 
Earnings per OP Unit - basic $ 0.48
 
Earnings per OP Unit - diluted $ 0.48
 
Weighted average common OP Units outstanding - basic   34,645
 
Weighted average common OP Units outstanding - diluted   34,866
 
* Includes depreciation of $33,874.    
** After gain on sale of properties and allocation to Preferred OP Units.
     

3. Rental Property:
In the third quarter of 2001, we began implementing a disposition plan and started identifying a number of mature properties that no longer meet our portfolio objectives. As of June 30, 2002, we have sold fifteen properties and a parcel of land for approximately $66.4 million. During the first six months of 2002, we sold five properties and one parcel of land for a combined gross sales pric e of approximately $18.4 million and a gain of $1.4 million. The net proceeds of $10.8 million were used to pay down the Acquisition Facility and our line of credit. In addition, we have approximately $7.4 million in an escrow account until a replacement property is identified to effect a non-taxable exchange.


5


Table of Contents


4. Partners Capital:
On May 16, 2002, we declared a cash distribution of $.55 per OP Unit to OP Unitholders of record as of June 28, 2002. The distribution was paid July 15, 2002 and is included in distributions payable in the accompanying condensed consolidated balance sheet as of June 30, 2002.

On February 21, 2002, we declared a cash distribution of $.55 per OP Unit to OP Unitholders of record as of March 29, 2002, that was paid in April 2002.

Basic and diluted earnings per OP Unit are summarized in the following table:

  For the Three Months   For the Six Months
  Ended June 30,   Ended June 30,
 
 
(In thousands, except per OP Unit data) 2002   2001   2002   2001
 
 
 
 
Basic earnings per OP Unit:                      
    Net income attributable to common OP Unitholders $ 5,272   $ 10,638   $ 12,724   $ 20,450
 
 
 
 
                       
    Weighted average common OP Units - Basic   35,075     32,411     35,059     32,294
 
 
 
 
                       
    Per OP Unit $ 0.15   $ 0.33   $ 0.36   $ 0.63
 
 
 
 
                       
Diluted earnings per OP Unit:                      
    Net income attributable to common OP Unitholders $ 5,272   $ 10,638   $ 12,724   $ 20,450
 
 
 
 
                       
    Weighted average common OP Units outstanding    35,075     32,411     35,059     32,294
    Chateau employee stock options   186      217     172      221
 
 
 
 
                       
    Weighted average common OP Units - Diluted   35,261     32,628     35,231     32,515
 
 
 
 
                       
    Per OP Unit $ 0.15   $ 0.33   $ 0.36   $ 0.63
 
 
 
 
                       

5. Financing:

The following table sets forth certain information regarding our debt at June 30, 2002.

  Weighted Average           Principal
(In thousands) Interest Rate   Maturity Date   Balance
 
 
 
                     
Fixed rate mortgage debt   7.63%       2002 - 2011     $ 283,722
Unsecured Senior Notes   7.47%       2003 - 2021       470,000
Unsecured Installment Notes   7.50%       2012       9,942
Term Loan   3.08%       2004       125,000
Unsecured lines of credit   2.92%       2005       138,050
                 
                  $ 1,026,714
                 

  We have a line of credit available with BankOne, N.A., acting as lead agent. In May 2002, we increased the borrowing capacity to $175 million. The term of the facility was extended to February 2005 and the facility bears interest at LIBOR plus 100 basis points. In addition we have a $7.5 million revolving line of credit from US Bank, which bears interest at a rate of LIBOR plus 125 basis points and matures in March 2003 (together with our BankOne credit facility, “Credit Facilities”). As of June 30, 2002 we had approximately $138 million outstanding under our Credit Facilities and had available $44.5 million in additional borrowing capacity.


6


Table of Contents


  In May 2002, we completed the issuance of a $125 million term loan with BankOne acting as lead agent. The loan bears interest at LIBOR plus 120 basis points and matures in May 2004. The proceeds were used to pay off our Acquisition Facility that was due to mature in August 2002.

6.

Related Party Transactions:
During the first half of 2002, we purchased additional equity in N’Tandem Trust and as of June 30, 2002, we currently own approximately 19 percent of N’Tandem’s outstanding equity. Also as of June 30, 2002, we have loaned and advanced approximately $40 million to N’Tandem. We also guarantee N’Tandem’s $20 million working capital line of credit, which has $16.5 million outstanding as of June 30,2002. In addition, we own N’Tandem’s external advisor and provide management and other services to N’Tandem. As such, we possess significant influence over the operating and financial decisions of N’Tandem, and accordingly, account for our investment utilizing the equity method of accounting. The following table details the fees charged to N’Tandem for the respective periods (in thousands):

  For the three months   For the six months
  ended June 30,   ended June 30,
 
  2002      2001   2002   2001
 
 
Interest income and related fees $ 629 $ 1,018   $ 1,383   $ 1,802
Transaction fees     267         522
Advisory fees   335   320     672     653
Management and overhead fees   406   589     802     1,107
 
 
  $ 1,370 $ 2,194   $ 2,857   $ 4,084
 
 

  Management has evaluated the recoverability of our investment in and advances to N’Tandem and has determined that no valuation allowance is necessary at this time. We will continue to evaluate the recoverability and the need for an allowance.

7.

Recently Issued Accounting Standards:
In June 2001, the Financial Accounting Standards Board (“FASB”) issued Statement of Financial Accounting Standards (“SFAS”) No. 141, Business Combinations. SFAS No. 141 requires all business combinations to be accounted for by the purchase method and defines criteria under which intangible assets acquired in connection with a business combination be recognized as assets apart from goodwill. SFAS No. 141 is effective for all fiscal business combinations initiated after June 30, 2001. Adoption of SFAS No. 141 did not have and is not expected to have a significant impact on our financial position or results of operations.

In June 2001, the FASB issued SFAS No. 142, "Goodwill and Other Intangible Assets". SFAS No. 142 addresses financial accounting and reporting for acquired goodwill and other intangible assets and supersedes Accounting Principles Board ("APB") Opinion No. 17, "Intangible Assets". SFAS No. 142 addresses how intangible assets that are acquired individually or with a group of other assets (but not those acquired in business combinations) should be accounted for in financial statements upon their acquisition, and also addresses how goodwill and other intangible assets (including those acquired in business combinations) should be accounted for after they have been initially recognized in the financial statements. The major provisions of SFAS No. 142 and differences from APB Opinion No. 17 include (a) no amortization of goodwill and other certain intangible assets with indefinite lives, including excess reorganization value, (b) a more aggregate view of goodwill and accounting for goodwill based on units of the combined entity, (c) a better defined "two-step" approach for testing impairment of goodwill, (d) a better defined process for testing other intangible assets for impairment, and (e) disclosure of additional information rela ted to goodwill and intangible assets. The "two-step" impairment approach to testing goodwill is required to be performed at least annually with the first step involving a screen for potential impairment and the second step measuring the amount of impairment. SFAS No. 142 is effective for


7


Table of Contents


  financial statements issued for fiscal years beginning after December 15, 2001. Earlier application is permitted for entities with fiscal years beginning after March 15, 2001.

We adopted the provisions of SFAS No. 142 as of January 1, 2002 and were therefore required to have completed the first "step" of our goodwill impairment testing by the end of the second fiscal quarter. As a result of performing the first "step" of goodwill impairment testing, we have identified a potential impairment related solely to the goodwill associated with CSI’s investment in TOPS Home Sales Centers. We are required to quantify the impairment by December 31, 2002, and are in the process of completing our evaluation. We have not yet determined the full impact the provisions of SFAS No. 142, including our final tests for goodwill impairment, will have on our financial position or results of operations prospectively; however, we estimate a maximum impairment of less than $1 million, that will be reflected as a cumulative effect of a change in accounting principle, when recognized.

In August 2001, the FASB issued SFAS No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets". SFAS No. 144 supersedes SFAS No. 121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of", but retains the requirements of SFAS No.121 to (a) recognize an impairment loss only if the carrying amount of a long-lived asset is not recoverable from its undiscounted cash flows and (b) measure an impairment loss as the difference between the carrying amount and fair value of the asset. SFAS No. 144 removes goodwill from its scope as the impairment of goodwill is addressed prospectively pursuant to SFAS No. 142. SFAS No. 144 is effective for financial statements issued for fiscal years beginning after December 15, 2001, and interim periods within those years. Adoption of SFAS No. 144 did not have a significant impact on our financial position or results of operations at the date of adoption. Properties of material amounts that meet the “held-for-sale criteria” under the standard will be treated as discontinued operations.


8


Table of Contents


Item 2.      Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion should be read in conjunction with the financial statements and notes appearing elsewhere in this report and with the December 31, 2001 Form 10-K. Certain information and statements in this discussion constitute “forward-looking statements” within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. Such forward-looking statements may involve our plans, objectives and expectations, which are dependent upon a number of factors, including the ability to maintain rental rates and occupancy, the ability of manufactured home buyers to obtain financing, the level of repossessions by manufactured home lenders, the pace of acquisitions and dispositions, changes in interest rates and the condition of the capital markets, all of which may affect our ability to achieve our objectives.

Overview

In August 2001, we purchased CWS Communities Trust, a private real estate investment trust (“CWS”), for $552 million. The portfolio, located in 11 states, consisted of 46 manufactured home communities with approximately 16,600 homesites and 1,500 expansion sites and three RV communities. This transaction extended our leading position in the manufactured housing community sector, making us substantially larger than the next largest REIT competitor in our sector.

During the third quarter of 2001, we implemented a disposition plan and from the inception of the plan through June 30, 2002, we have disposed of 15 properties and one parcel of land for approximately $66.4 million (see further discussion under “Liquidity and Capital Resources” below).

As of June 30, 2002, our portfolio comprised 212 manufactured home communities containing 69,789 manufactured homesites and 1,359 park model/RV sites, located in 32 states. We also fee manage 38 properties, containing an aggregate of 8,238 homesites.

Results of Operations
The following table summarizes certain information relative to our properties as of and for the three and six months ended June 30, 2002 and 2001. We consider all communities owned by us at both the beginning of the period and the end of the period as our “Core Portfolio.”

  Core Portfolio   Total  
 
 
 
  2002   2001   2002   2001  
 
 
 
 
 
Dollars in thousands, except per site information                        
                         
As of June 30,
                       
Number of communities   162     162     212     174  
Total manufactured homesites   52,625     52,431     69,789     54,690  
Occupied sites   46,186     46,703     61,367     48,744  
Occupancy   87.8 %   89.1 %   87.9 %   89.1 %
                         
For the three months ended June 30,
                       
Rental income $ 49,715   $ 48,188   $ 66,215   $ 49,355  
Property operating expenses $ 17,420   $ 16,684   $ 24,775   $ 17,814  
Net operating income $ 32,295   $ 31,504   $ 41,440   $ 31,541  
Weighted average monthly rent per site $ 343   $ 330   $ 348   $ 327  
                         
For the six months ended June 30,
                       
Rental income $ 98,801   $ 96,161   $ 132,313   $ 97,967  
Property operating expenses $ 33,922   $ 33,600   $ 49,221   $ 35,141  
Net operating income $ 64,879   $ 62,561   $ 83,092   $ 62,826  
Weighted average monthly rent per site $ 342   $ 329   $ 346   $ 325  

Comparison of three months ended June 30, 2002 to three months ended June 30, 2001



9


Table of Contents

For the three months ended June30, 2002, net income was $6,795,000, a decrease of $5,367,000 from the three months ended June30, 2001. The decrease was due to increased depreciation and interest from the acquisition of CWS, offset somewhat by the increase in operating income from the CWS properties and Core Portfolio and the gain on sales of properties.

Rental revenue for the three months ended June 30, 2002 was $66,215,000 an increase of $16,860,000 from the three months ended June 30, 2001. The increase is primarily due to the acquisition of CWS and rental increases in our Core Portfolio.

As of June 30, 2002, occupancy in our stabilized portfolio was 90.7 percent. The active expansion portfolio had occupancy of 79.2 percent, while our greenfield development portfolio had occupancy of 34.6 percent, for a total occupancy of 87.9 percent. On a per-site basis, weighted monthly rental revenue for the three months ended June 30, 2002 was $348 compared with $327 for the same period in 2001, an increase of 6.6 percent.

Management fee and other income primarily include management and transaction fee income for the management of 38 manufactured home communities for N’Tandem Trust and equity earnings from our taxable REIT subsidiary, Community Sales, Inc. (“CSI”). See further discussion under “Liquidity and Capital Resources” below.

We recognized a loss of $228,000 from CSI in the second quarter of 2002, compared with income of $82,000 in the second quarter of 2001. The decrease in earnings is due primarily to fewer new home sales and increased overhead costs in the CWS sales locations.

Property operating and maintenance expense for the three months ended June 30, 2002 increased by $6,116,000 or 42.6 percent from the same period a year ago. The majority of the increase was due to the CWS acquisition, which accounted for $4.8 million. The remaining change is due to increases in our Core Portfolio, including increased collection costs, property insurance, healthcare and administrative costs. We expect these costs to continue to increase at levels higher than historic norms.

Administrative expense for the three months ended June 30, 2002 increased by $865,000 from the same period a year ago. Administrative expense in the second quarter of 2002 was 5.0 percent of total revenues as compared to 5.0 percent in the same period of 2001.

Depreciation and amortization expense for the three months ended June 30, 2002, increased $6,310,000 from the same period a year ago. Depreciation expense as a percentage of average depreciable rental property in the second quarter of 2002 remained relatively unchanged from 2001.

Comparison of six months ended June30, 2002 to six months ended June30, 2001

For the six months ended June30, 2002, net income was $15,771,000, a decrease of $7,726,000 from the six months ended June30, 2001. The decrease was due to increased depreciation and interest from the acquisition of CWS, offset somewhat by the increase in operating income from the acquisition properties and Core Portfolio and the gain on sale of properties.

Rental revenue for the six months ended June 30, 2002 was $132,313,000 an increase of $34,346,000 from the six months ended June 30, 2001. The increase is primarily due to the acquisition of CWS and rental increases in our Core Portfolio. On a per-site basis, weighted monthly rental revenue for the six months ended June 30, 2002 was $346 compared with $325 for the same period in 2001, an increase of 6.3 percent.

Management fee and other income primarily include management and transaction fee income for the management of 38 manufactured home communities and equity earnings from CSI. See Note 7 in the Notes to the Condensed Consolidated Financial Statements.



10



Table of Contents

We recognized a loss of $700,000 from CSI in the first six months of 2002, compared with a loss of $275,000 in 2001. The increased losses are due primarily to fewer new home sales and increased overhead costs in the CWS sales locations.

The industry has been faced with a critical lack of financing for our potential residents. The few remaining institutions offering financing for our product are offering high rates while maintaining very stringent underwriting criteria. These financing constraints make it difficult for us to compete with a conventional mortgage product. Until new lenders enter the market, it will continue to be difficult for the industry to sell homes at historic levels.

Given this current environment, we do not expect a positive contribution from CSI in the near future.

Property operating and maintenance expense for the six months ended June 30, 2002 increased by $12,145,000 or 43.0 percent from the same period a year ago. The majority of the increase was due to the CWS acquisition, which accounted for $9.7 million. The remaining change is due to increases in our Core Portfolio, including increased collection costs, property insurance, healthcare and administrative costs. We expect these costs to continue to increase at levels higher than historic norms.

Administrative expense for the six months ended June 30, 2002 increased by $2,163,000 from the same period a year ago. Administrative expense for the first six months of 2002 was 5.0 percent of total revenues as compared to 4.6 percent in the same period of 2001.

Depreciation and amortization expense for the six months ended June 30, 2002, increased $11,259,000 from the same period a year ago. Depreciation expense as a percentage of average depreciable rental property in the second half of 2002 remained relatively unchanged from 2001.

Liquidity and Capital Resources

Net cash provided by operating activities was $42,777,000 for the six months ended June 30, 2002, compared with $47,927,000 for the six months ended June 30, 2001. The decrease in cash provided by operating activities was due primarily to the reduction of operating liabilities.

Net cash provided by investing activities for the six months ended June 30, 2002 was $8,253,000 as compared to net uses of $51,153,000 for the same period in 2001. This amount represents acquisitions, dispositions, investments in and advances to affiliates, lending activity, capital expenditures, and development costs. The decrease in cash used for investing activities is a result of our disposition plan and reduced acquisition activity.

During the six months ended June 30, 2002, we invested approximately $6.0 million, in cash and OP Units, in the expansion and development of our communities including finish costs on sites added in prior periods and progress on sites that will be added to our portfolio later in 2002. For the six months ended June 30, 2002, recurring property capital expenditures, other than development costs, were approximately $4.4 million. In addition, we invested approximately $800,000 in technology and other corporate related expenditures, $150,000 in storage sheds, $150,000 in sub-metering and $3.4 million, in cash and OP Units, in acquisition capital expenditures. Upon the acquisition of a property or portfolio, capital projects for that acquisition are identified and completed over the first twelve months of our ownership and are considered in our cap rate at the time of acquisition. Capital expenditures have historically been financed out of operating cash flow and it is our intention that such future expenditures will also be financed out of operating cash flow.

In the third quarter of 2001, we began implementing a disposition plan and started identifying a number of mature properties that no longer meet our portfolio objectives. As of June 30, 2002, we have sold 15 properties and a parcel of land for approximately $66.4 million. During the first six months of 2002, we sold five properties and one parcel of land for a combined gross sales price of approximately $18.4 million and a



11


Table of Contents

gain of $1.4 million. The net proceeds of $10.8 million for all of the 2002 dispositions were used to repay balances outstanding under the Acquisition Facility we incurred in connection with the CWS transaction (the “Acquisition Facility”) and our other credit facilities. In addition, we have approximately 7.4 million in an escrow account until a replacement property is identified to effect a non-taxable exchange. Due to the timing of the sales, approximately $11 million in proceeds from sales occurring in 2001 was received in January 2002 and was used to reduce the Acquisition Facility. At December 31, 2001, this amount was included in rents and other receivables. We will continue to evaluate our properties and, depending on market conditions, expect to sell additional communities in 2002.

Net cash used in financing activities for the six months ended June 30, 2002 was $48,614,000. This was due primarily to net payments on our Credit Facilities (discussed below) and distributions to our OP unitholders.

We have a line of credit available with BankOne, N.A., acting as lead agent. In May 2002, we increased the borrowing capacity to $175 million. The term of the facility was extended to February 2005 and the facility bears interest at LIBOR plus 100 basis points. In addition we have a $7.5 million revolving line of credit from US Bank, which bears interest at a rate of LIBOR plus 125 basis points and matures in March 2003 (together with our BankOne credit facility, “Credit Facilities”). As of June 30, 2002 we had approximately $138 million outstanding under our Credit Facilities and had available $44.5 million in additional borrowing capacity.

In May 2002, we completed the issuance of a $125 million term loan with BankOne acting as lead agent. The loan bears interest at LIBOR plus 120 basis points and matures in May 2004. The proceeds were used to pay off the Acquisition Facility that was due to mature in August 2002.

Our principal long term liquidity needs include: repayment of long-term borrowings and amounts outstanding under the Credit Facilities, future acquisitions of communities, acquisition of land for development, and new and existing community development activities. We do not expect to generate sufficient funds from operations to finance these long-term liquidity needs and instead intend to meet our long-term liquidity requirements through additional borrowings under our Credit Facilities or other lines of credit, the assumption of existing secured or unsecured indebtedness, proceeds from the disposition of properties, and, depending on market conditions and capital availability factors, the issuance of additional equity or debt securities.

We expect to meet our short-term liquidity requirements, including distributions, expansion activities and capital expenditure requirements, through cash flow from operations and, if necessary, and depending on our operating performance, borrowings under our Credit Facilities and other lines of credit.

N’Tandem Trust

During the first half of 2002, we purchased additional equity in N’Tandem Trust and as of June 30, 2002, we currently own approximately 19 percent of N’Tandem’s outstanding equity. Also as of June 30, 2002, we have loaned and advanced approximately $40 million to N’Tandem. We also guarantee N’Tandem’s $20 million working capital line of credit, which has $16.5 million outstanding as of June 30, 2002. In addition, we own N’Tandem’s external advisor and provide management and other services to N’Tandem. As such, we possess significant influence over the operating and financial decisions of N’Tandem, and accordingly, account for our investment utilizing the equity method of accounting. The following table details the fees charged to N’Tandem for the respective periods (in thousands):



12


Table of Contents


  For the three months   For the six months
  ended June 30,   ended June 30,
 
  2002 2001   2002   2001
 
 
Interest income and related fees $ 629 $ 1,018   $ 1,383   $ 1,802
Transaction fees     267         522
Advisory fees   335   320     672     653
Management and overhead fees   406   589     802     1,107
 
 
  $ 1,370 $ 2,194   $ 2,857   $ 4,084
 
 

Management has evaluated the recoverability of our investment in and advances to N’Tandem and has determined that no valuation allowance is necessary at this time. We will continue to evaluate the recoverability and the need for an allowance.

Recently Issued Accounting Standards

In June 2001, the Financial Accounting Standards Board (“FASB”) issued Statement of Financial Standards (“SFAS”) No. 141, Business Combinations. SFAS No. 141 requires all business combinations to be accounted for by the purchase method and defines criteria under which intangible assets acquired in connection with a business combination be recognized as assets apart from goodwill. SFAS No. 141 is effective for all fiscal business combinations initiated after June 30, 2001. Adoption of SFAS No. 141 did not have and is not expected to have a significant impact on our financial position or results of operations.

In June 2001, the FASB issued SFAS No. 142, “Goodwill and Other Intangible Assets”. SFAS No. 142 addresses financial accounting and reporting for acquired goodwill and other intangible assets and supersedes Accounting Principles Board (“APB”) Opinion No. 17, “Intangible Assets”. SFAS No. 142 addresses how intangible assets that are acquired individually or with a group of other assets (but not those acquired in business combinations) should be accounted for in financial statements upon their acquisition, and also addresses how goodwill and other intangible assets (including those acquired in business combinations) should be accounted for after they have been initially recognized in the financial statements. The major provisions of SFAS No. 142 and differences from APB Opinion No. 17 include (a) no amortization of goodwill and other certain intangible assets with indefinite lives, including excess reorganization value, (b) a more aggregate view of goodwill and accounting for goodwill based on units of the combined entity, (c) a better defined “two-step” approach for testing impairment of goodwill, (d) a better defined process for testing other intangible assets for impairment, and (e) disclosure of additional information related to goodwill and intangible assets. The “two-step” impairment approach to testing goodwill is required to be performed at least annually with the first step involving a screen for potential impairment and the second step measuring the amount of impairment. SFAS No. 142 is effective for financial statements issued for fiscal years beginning after December 15, 2001. Earlier application is permitted for entities with fiscal years beginning after March 15, 2001.

We adopted the provisions of SFAS No. 142 as of January 1, 2002 and were therefore required to have completed the first “step” of our goodwill impairment testing by the end of the second fiscal quarter. As a result of performing the first “step” of goodwill impairment testing, we have identified a potential impairment related solely to the goodwill associated with CSI’s investment in TOPS Home Sales Centers. We are required to quantify the impairment by December 31, 2002, and are in the process of completing our evaluation. We have not yet determined the full impact the provisions of SFAS No. 142, including our final tests for goodwill impairment, will have on our financial position or results of operations prospectively; however, we estimate a maximum impairment of less than $1 million that will be reflected as a cumulative effect of change in accounting principle, when recognized.

In August 2001, the FASB issued SFAS No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets”. SFAS No. 144 supersedes SFAS No. 121, “Accounting for the Impairment of Long-Lived Assets



13


Table of Contents

and for Long-Lived Assets to Be Disposed Of”, but retains the requirements of SFAS No.121 to (a) recognize an impairment loss only if the carrying amount of a long-lived asset is not recoverable from its undiscounted cash flows and (b) measure an impairment loss as the difference between the carrying amount and fair value of the asset. SFAS No. 144 removes goodwill from its scope as the impairment of goodwill is addressed prospectively pursuant to SFAS No. 142. SFAS No. 144 is effective for financial statements issued for fiscal years beginning after December 15, 2001, and interim periods within those years. Adoption of SFAS No. 144 did not have a significant impact on our financial position or results of operations at the date of adoption. Properties of material amounts that meet the “held-for-sale criteria” under the standard will be treated as discontinued operations.

Other
Funds from operations (“FFO”) is defined by the National Association of Real Estate Investment Trusts (“NAREIT”) as consolidated net income without giving effect to gains (or losses) from debt restructuring and sales of property and rental property depreciation and amortization. We believe that FFO is an important and widely used measure of the operating performance of REITs, which provides a relevant basis for comparison among REITs. FFO (1) does not represent cash flow from operations as defined by generally accepted accounting principles; (2) should not be considered as an alternative to net income as a measure of operating performance or to cash flows from operating, investing and financing activities; (3) is not an alternative to cash flow as a measure of liquidity; and (4) may not be comparable to similarly titled measures reported by other REITs.

Our FFO is calculated as follows:

  For the Quarter   For the Six Months
  Ended June 30,   Ended June 30,
 
 
  2002   2001   2002   2001
 
 
 
 
Net income $ 6,795   $ 12,162   $ 15,771   $ 23,497
                       
Plus:                      
     Depreciation and amortization   17,461     11,420     33,916     23,185
                       
Less:                      
     Gain on sale of properties   278         1,442    
     Income allocated to Preferred OP Units   1,523     1,524     3,047     3,047
 
 
 
 
FFO $ 22,455   $ 22,058   $ 45,198   $ 43,635
 
 
 
 


14


Table of Contents

Item 3.      Quantitative and Qualitative Disclosures about Market Risks

The following table sets forth certain information related to our secured and unsecured indebtedness outstanding as of June 30, 2002:

              Weighted    
  Amount of   Percent of   Average    
(In thousands) Indebtedness   Total Debt   Interest Rate   Maturity Date
 
 
 
 
                     
Mortgage Debt:                    
                     
FNMA Mortgage (5 properties) $ 114,438   11 %   7.8 %   2010
Northwestern (9 properties)   73,118   7 %   7.2 %   2009-2010
Other (22 properties)   96,166   9 %   7.6 %   2002-2011
 
 
 
 
                     
     Total Mortgages   283,722   27 %   7.6 %    
                     
Unsecured Debt:                    
                     
Unsecured Senior Notes   20,000   2 %   7.5 %   2003
Unsecured Senior Notes   50,000   5 %   8.3 %   2021
Unsecured Senior Notes   50,000   5 %   8.0 %   2003
Unsecured Senior Notes   150,000   15 %   7.1 %   2011
Unsecured Senior Notes   100,000   10 %   8.3 %   2005
Unsecured Senior Notes   100,000   10 %   6.4 %   2004
 
 
 
 
     Total Unsecured Senior Notes   470,000   47 %   7.5 %    
 
 
 
 
Unsecured Installment Notes   9,942   1 %   7.5 %   2012
 
 
 
 
Total Fixed Rate   763,664   75 %   7.5 %    
                     
Variable Rate Debt:                    
                     
Unsecured Term Loan   125,000   12 %   3.1 %   2004
Credit Facilities   138,050   13 %   2.9 %   2005
 
 
         
                     
     Total Fixed and Variable $ 1,026,714   100 %          
 
               

Based on the average amount outstanding of our variable rate debt for the three and six months ended June 30, 2002 if the LIBOR rate under these facilities was 100 basis points higher or lower during the three or six months ended June 30, 2002, then our interest expense (before adjustments for capitalized items), for the periods would have increased or decreased by approximately $671,000 and $1,328,000, respectively.



15


Table of Contents


PART II.       OTHER INFORMATION

Item 1.                  Legal Proceedings
                               None.

Item 2.                  Changes in Securities and Use of Proceeds
                               Not Applicable.

Item 3.                  Defaults Upon Senior Securities
                               Not Applicable.

Item 4.                  Submission of Matters to a Vote of Security Holders
                               Not Applicable

Item 5.                  Other Information

Property Information

We classify all our properties in the stable, greenfield development, or active expansion portfolio. The stable portfolio includes communities where we do not have, or have not recently had, expansion of the community. These communities normally have stable occupancy rates. The greenfield development portfolio includes properties where we are developing the community. The active expansion portfolio includes properties where we are currently, or have recently, expanded the community by adding homesites to the available homesites for rent. Generally, both the greenfield and the active expansion portfolios will have a lower occupancy rate than the stable portfolio, as they are in the lease-up phase. In addition, we own three park model/RV communities.

The following table sets forth certain information, as of June 30, 2002, regarding our properties, excluding the three park model/RV communities. A park model/RV community is a community where the majority of the sites are leased on an annual basis, although the resident only occupies the home for a portion of the year. A minority of the sites are rented with recreational vehicles on a daily, weekly or monthly basis. This table excludes four of our greenfield properties as there are currently no developed sites.

          Total Total   Weighted
        Location (Closest Comm- Number of   Average Monthly
  Community State Major City) unities Sites Occupancy Rent per Site

                 
  100 Oaks   AL Fultondale   230 86.5% $235.48
(a) Lakewood   AL Montgomery   397 46.9% $194.72
  Green Park South   AL Montgomery   417 92.3% $281.83
    Total Alabama     3 1,044 73.8% $248.81
  Westpark   AZ Phoenix   201 88.6% $337.75
    Total Arizona     1 201 88.6% $337.75
  Bermuda Palms   CA Palm Springs   185 94.6% $372.70
  Eastridge   CA San Jose   187 99.5% $689.33
  La Quinta Ridge   CA Palm Springs   152 91.4% $432.81
  The Colony   CA Palm Springs   220 96.8% $645.96
  The Orchard   CA San Francisco   233 99.6% $650.63
  Green River   CA Los Angeles   333 100.0% $728.63
  Jurupa Hills Cascade   CA Los Angeles   322 98.8% $574.65
  Los Ranchos   CA Los Angeles   389 75.6% $348.09
    Total California     8 2,021 93.5% $566.06
  CV-Denver   CO Denver   345 93.9% $431.81


16


Table of Contents

          Total Total   Weighted
        Location (Closest Comm- Number of   Average Monthly
  Community State Major City) unities Sites Occupancy Rent per Site

  CV-Longmont   CO Longmont   310 99.0% $434.36
  Friendly Village   CO Greeley   226 99.6% $352.89
  Pine Lakes Ranch   CO Denver   762 99.0% $402.73
  Redwood Estates   CO Denver   753 99.3% $403.79
(b) Prairie Greens   CO Denver   139 6.5% $400.24
  Longview   CO Longmont   400 98.8% $419.47
(b) Antelope Ridge   CO Colorado Springs   140 57.9% $332.80
    Total Colorado     8 3,075 92.5% $406.12
  Cedar Grove   CT New Haven   60 98.3% $336.58
  Evergreen   CT New Haven   102 99.0% $337.82
  Green Acres   CT New Haven   64 100.0% $332.72
  Highland   CT New Haven   50 96.0% $349.98
    Total Connecticut     4 276 98.6% $338.50
  Anchor North   FL Tampa Bay   93 92.5% $298.18
  Audubon   FL Orlando   280 95.7% $293.02
  Colony Cove   FL Sarasota   2,211 98.8% $391.10
  Conway Circle   FL Orlando   111 95.5% $331.73
  Crystal Lake   FL St. Petersburg   166 89.8% $303.32
(a) Crystal Lakes   FL Tampa   330 62.4% $173.18
  CV-Jacksonville   FL Jacksonville   643 88.6% $334.03
  Del Tura   FL Fort Myers   1,344 88.3% $461.10
  Eldorado Estates   FL Daytona Beach   126 94.4% $295.15
  Emerald Lake   FL Fort Myers   201 99.0% $311.89
  Fairways Country Club   FL Orlando   1,141 99.6% $320.62
(a) Foxwood Farms   FL Orlando   375 80.3% $242.88
  Hidden Valley   FL Orlando   303 98.7% $345.85
  Indian Rocks   FL Clearwater   148 70.3% $262.52
  Jade Isle   FL Orlando   101 93.1% $346.79
  Lakeland Harbor   FL Tampa   504 99.6% $276.45
  Lakeland Junction   FL Tampa   191 99.5% $217.72
  Lakes at Leesburg   FL Orlando   640 99.8% $289.83
  Land O’ Lakes   FL Orlando   173 95.4% $278.44
  Midway Estates   FL Vero Beach   204 60.8% $375.01
  Oak Springs   FL Orlando   438 70.3% $262.33
  Orange Lake   FL Orlando   242 96.7% $283.48
  Palm Beach Colony   FL West Palm Beach   285 91.9% $334.69
  Pedaler’s Pond   FL Orlando   214 83.6% $227.20
  Pinellas Cascades   FL Clearwater   238 93.3% $410.01
  Shady Lane   FL Clearwater   108 95.4% $289.96
  Shady Oak   FL Clearwater   250 97.6% $349.60
  Shady Village   FL Clearwater   156 96.8% $335.10
  Southwind Village   FL Naples   338 96.2% $339.79
  Starlight Ranch   FL Orlando   783 95.4% $335.79
  Tarpon Glen   FL Clearwater   170 85.9% $328.62
  Town & Country   FL Orlando   73 89.0% $355.71
  Whispering Pines   FL Clearwater   392 94.9% $382.03
  Winter Haven Oaks   FL Orlando   343 53.6% $227.37
  Beacon Hill Colony   FL Tampa   201 100.0% $251.27
  Beacon Terrace   FL Tampa   297 99.7% $258.63
  Crystal Lake Club   FL Tampa   599 81.5% $304.80
  Haselton Village   FL Orlando   292 98.3% $244.71
  Lakeside Terrace   FL Orlando   241 98.8% $255.97
(a) Palm Valley   FL Orlando   790 81.4% $362.33
  Parkwood Communities   FL Orlando   698 95.3% $191.98
(a) Pinelake Gardens   FL Vero Beach   532 86.1% $343.16
  Shadow Hills   FL Orlando   670 79.1% $346.76
  Sunny South Estates   FL West Palm Beach   319 95.3% $410.51
  Tara Woods   FL Tampa   531 98.7% $349.64
  University Village   FL Orlando   480 80.8% $352.22


17


Table of Contents

          Total Total   Weighted
        Location (Closest Comm- Number of   Average Monthly
  Community State Major City) unities Sites Occupancy Rent per Site

  Village Green   FL Vero Beach   780 99.9% $350.26
    Total Florida     47 19,745 91.0% $330.67
  Atlanta Meadows   GA Atlanta   75 97.3% $276.15
(a) Butler Creek   GA Augusta   376 65.4% $206.76
  Camden Point   GA Kingsland   268 48.1% $177.04
  Castlewood Estates   GA Atlanta   334 83.2% $354.26
  Colonial Coach Estates   GA Atlanta   481 76.5% $331.09
  Golden Valley   GA Atlanta   131 87.0% $314.47
  Landmark   GA Atlanta   524 88.2% $303.76
  Marnelle   GA Atlanta   205 90.7% $319.19
  South Oaks   GA Atlanta   295 49.8% $122.48
  Hunter Ridge   GA Atlanta   809 92.7% $328.56
  Four Seasons   GA Atlanta   214 95.8% $303.30
  Friendly Village   GA Atlanta   203 97.0% $387.38
  Lamplighter Village   GA Atlanta   431 94.9% $367.31
  The Mill   GA Atlanta   150 88.7% $276.62
  Pooles Manor   GA Atlanta   194 78.9% $327.18
  Shadowood   GA Atlanta   506 94.1% $354.32
  Smoke Creek   GA Atlanta   264 87.1% $325.76
  Stone Mountain   GA Atlanta   354 91.8% $382.24
  Suburban Woods   GA Atlanta   216 87.5% $338.24
  Woodlands of Kennesaw   GA Atlanta   273 91.2% $390.68
    Total Georgia     20 6,303 84.4% $323.13
  Lakewood Estates   IA Davenport   180 92.2% $299.84
  Terrace Heights   IA Dubuque   317 93.7% $286.26
  Wolf Creek   IA Des Moines   80 0.0% $0.00
    Total Iowa     3 577 80.2% $291.13
  Coach Royale   ID Boise   91 100.0% $327.80
  Maple Grove Estates   ID Boise   270 96.7% $338.11
  Shenandoah Estates   ID Boise   154 94.2% $321.06
    Total Idaho     3 515 96.5% $331.25
  Falcon Farms   IL Moline   215 90.2% $277.71
  Maple Ridge/Valley   IL Kankakee   276 98.6% $297.83
    Total Illinois     3 491 94.9% $289.45
(a) Broadmore   IN South Bend   370 76.8% $284.47
  Forest Creek   IN South Bend   167 84.4% $317.86
(a) Fountainvue   IN Marion   120 87.5% $193.71
  Hickory Knoll   IN Indianapolis   325 92.6% $343.13
  Hoosier Estates   IN Indianapolis   288 97.9% $196.01
  Mariwood   IN Indianapolis   296 95.3% $322.52
  Oak Ridge   IN South Bend   204 86.8% $284.29
(a) Sherwood   IN Marion   135 45.9% $233.42
  Skyway   IN Indianapolis   156 87.2% $327.55
  Twin Pines   IN Goshen   238 92.0% $301.12
    Total Indiana     10 2,299 86.5% $269.55
  Mosby’s Point   KY Cincinnati   150 96.0% $333.61
    Total Kentucky     1 150 96.0% $333.61
  Pinecrest Village   LA Shreveport   446 74.9% $173.28
  Stonegate, LA   LA Shreveport   157 95.5% $198.95
    Total Louisiana     2 603 80.3% $181.24
  Hillcrest   MA Boston   83 98.8% $362.23
  Leisurewoods Rockland   MA Boston   394 99.2% $365.05
(a) Leisurewoods Taunton   MA Boston   222 99.5% $323.53
  The Glen   MA Boston   36 100.0% $438.49
    Total Massachusetts     4 735 99.3% $355.79
(a) Algoma Estates   MI Grand Rapids   342 81.9% $337.77
  Anchor Bay   MI Detroit   1,384 90.8% $378.09
  Arbor Village   MI Jackson   266 97.0% $283.24
  Avon   MI Detroit   617 96.4% $443.10


18


Table of Contents


          Total Total   Weighted
        Location (Closest Comm- Number of   Average Monthly
  Community State Major City) unities Sites Occupancy Rent per Site

(a) Canterbury Estates   MI Grand Rapids   290 65.5% $255.16
  Chesterfield   MI Detroit   345 95.4% $414.86
(a) Chestnut Creek   MI Flint   221 88.2% $320.36
  Clinton   MI Detroit   1,000 92.1% $405.93
  Colonial Acres   MI Kalamazoo   612 89.1% $316.04
  Colonial Manor   MI Kalamazoo   195 91.3% $294.29
  Country Estates   MI Grand Rapids   254 84.6% $312.44
(a) Cranberry   MI Pontiac   328 81.7% $392.07
(b) Deerfield Manor (aka Allendale)   MI Allendale   96 37.5% $192.57
  Ferrand Estates   MI Grand Rapids   420 99.0% $368.19
(a) Forest Lake Estates   MI Grand Rapids   221 73.3% $323.03
(b) Glenmoor   MI Grand Rapids   41 7.3% $204.10
(a) Grand Blanc   MI Flint   478 85.1% $393.66
  Holiday Estates   MI Grand Rapids   205 98.0% $344.72
(b) Holly Hills   MI Holly   96 69.8% $191.51
  Howell   MI Lansing   455 94.9% $395.17
(a) Huron Estates   MI Flint   111 82.0% $241.07
  Lake in the Hills   MI Detroit   238 99.2% $414.66
(a) Leonard Gardens   MI Grand Rapids   323 72.1% $331.95
  Macomb   MI Detroit   1,427 90.9% $411.88
(b) Maple Run   MI Clio   145 54.5% $281.49
  Norton Shores   MI Grand Rapids   656 80.9% $291.92
  Novi   MI Detroit   725 88.8% $449.47
  Oakhill   MI Flint   504 85.5% $387.09
  Old Orchard   MI Flint   200 100.0% $358.22
  Orion   MI Detroit   423 93.6% $372.03
(b) Pine Lakes   MI Lapeer   136 61.8% $337.95
  Pinewood   MI Columbus   380 94.5% $337.22
  Pleasant Ridge   MI Lansing   305 62.6% $278.33
  Royal Estates   MI Kalamazoo   183 86.9% $342.58
  Science City   MI Midland   171 90.1% $318.96
  Springbrook   MI Utica   398 97.2% $371.12
  Sun Valley   MI Jackson   197 91.9% $267.23
  Swan Creek   MI Ann Arbor   294 99.0% $378.18
(a) The Highlands   MI Flint   682 89.0% $325.99
(a) Torrey Hills   MI Flint   377 89.1% $371.60
  Valley Vista   MI Grand Rapids   137 91.2% $355.62
  Villa   MI Flint   319 83.4% $377.46
(a) Westbrook   MI Detroit   388 84.5% $420.55
  Yankee Spring   MI Grand Rapids   284 83.5% $270.43
    Total Michigan   44 16,869 87.7% $365.76
  Cedar Knolls   MN Minneapolis   458 96.3% $437.23
  Cimmaron   MN St. Paul   505 97.6% $448.25
  Rosemount   MN Minneapolis/St. Paul   182 99.5% $425.54
  Twenty-Nine Pines   MN St. Paul   152 88.8% $344.18
    Total Minnesota   4 1,297 96.4% $429.84
(b) North Creek   MO Kansas City   234 0.0% $0.00
(a) Springfield Farms   MO Springfield   290 53.4% $189.71
    Total Missouri   2 524 29.6% $23.52
  Autumn Forest   NC Greensboro   299 73.2% $271.71
  Foxhall Village   NC Raleigh   315 95.2% $329.40
  Oakwood Forest   NC Greensboro   481 81.1% $272.91
  Woodlake   NC Greensboro   308 85.4% $270.19
    Total North Carolina     4 1,403 83.5% $286.54
  Buena Vista   ND Fargo   400 97.8% $296.43
  Columbia Heights   ND Grand Forks   302 95.4% $311.77
  President’s Park   ND Grand Forks   174 86.8% $257.60
  Meadow Park   ND Fargo   117 96.6% $235.04
    Total North Dakota     4 993 95.0% $277.41


19


Table of Contents

          Total Total   Weighted
        Location (Closest Comm- Number of   Average Monthly
  Community State Major City) unities Sites Occupancy Rent per Site

(b) Berryman’s Branch   NJ Philadelphia   257 86.8% $373.58
  Shenandoah Village   NJ Philadelphia   359 99.4% $366.12
    Total New Jersey     2 616 94.2% $368.99
  Tierra West   NM Albuquerque   653 57.0% $344.20
    Total New Mexico     1 653 57.0% $344.20
  Mountain View   NV Las Vegas   349 99.4% $519.23
    Total Nevada     1 349 99.4% $519.23
  Casual Estates   NY Syracuse   961 66.5% $313.57
  Meadowbrook   NY Ithaca   237 65.0% $296.38
    Total New York     2 1,198 66.2% $310.23
(a) Hunter’s Chase   OH Lima   135 65.9% $180.06
  Vance   OH Columbus   113 81.4% $277.14
  Willo-Arms   OH Cleveland   262 94.3% $233.53
  Yorktowne   OH Cincinnati   354 92.4% $360.79
    Total Ohio     4 864 87.4% $287.66
  Crestview   OK Stillwater   237 69.6% $224.36
    Total Oklahoma     1 237 69.6% $224.36
  Knoll Terrace   OR Salem   212 89.2% $398.38
  Riverview   OR Portland   133 86.5% $442.31
    Total Oregon     2 345 88.1% $415.00
  Greenbriar Village   PA Allentown   319 98.4% $393.33
    Total Pennsylvania     1 319 98.4% $393.33
(a) Carnes Crossing   SC Summerville   608 84.2% $215.07
(a) Conway Plantation   SC Myrtle Beach   299 81.3% $181.06
  Saddlebrook   SC Charleston   426 93.0% $226.55
    Total South Carolina     3 1,333 86.3% $211.84
(a) Eagle Creek   TX Tyler   198 82.3% $182.17
  Homestead Ranch   TX McAllen   126 81.7% $225.84
  Leisure World   TX Brownsville   201 91.5% $234.57
  The Homestead   TX McAllen   99 97.0% $246.76
  Trail’s End   TX Brownsville   295 74.6% $232.82
  Arlington Lakeside   TX Dallas   233 96.1% $288.90
  Creekside   TX Dallas   585 97.9% $401.53
  Grand Place   TX Dallas   333 98.8% $366.08
(a) Misty Winds   TX Corpus Christi   357 86.8% $284.75
  North Bluff Estates   TX Austin   274 96.7% $359.72
  Northwood   TX Dallas   455 96.9% $383.81
  Stonegate Austin   TX Austin   359 95.8% $385.13
  Stonegate Pines   TX Dallas   160 97.5% $322.92
(b) Onion Creek   TX Austin   350 41.4% $340.02
    Total Texas     14 4,025 88.3% $329.66
(a) Regency Lakes   VA Winchester   384 95.3% $235.18
    Total Virginia     1 384 95.3% $235.18
  Eagle Point   WA Seattle   230 94.3% $501.95
    Total Washington     1 230 94.3% $501.95
  Breazeale   WY Laramie   115 100.0% $269.21
    Total Wyoming     1 115 100.0% $269.21
                 
Total         209 69,789 87.9% $345.80
                 
(a) these properties are included in our active expansion portfolio
(b) these properties are included in our greenfield development portfolio


20


Table of Contents

Item 6              Exhibits and Reports on Form 8-K

                         (a)          Exhibits and Index of Exhibits
                                         None.

                         (b)          Reports on Form 8-K
                                         None.



21


Table of Contents

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, and in the capacities indicated, on the 14th day of August, 2002.

CP LIMITED PARTNERSHIP



  By: /s/ Tamara D. Fischer
Tamara D. Fischer
Executive Vice President
and Chief Financial Officer
(Duly Authorized Officer and Principal
Financial and Accounting Officer)



22