Attached files
| file | filename |
|---|---|
| EX-23.1 - CONSENT OF GRANT THORNTON LLP - SUN COMMUNITIES INC | exhibit23-1.htm |
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K/A
(Amendment No. 1)
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934
Date of Report: June 23, 2011
(Date of earliest event reported)
SUN COMMUNITIES, INC.
(Exact name of registrant as specified in its charter)
|
Maryland
|
1-12616
|
38-2730780
|
||
|
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
|
27777 Franklin Rd.
|
||
|
Suite 200
|
||
|
Southfield, Michigan
|
48034
|
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
|
(248) 208-2500
|
(Registrant’s telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
|
|
[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
|
[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
|
[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
|
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
This Current Report on Form 8-K/A is being filed solely to amend the financial statements and exhibits previously provided in Item 9.01 of the Current Report on Form 8-K filed on June 29, 2011.
|
Item 9.01
|
Financial Statements and Exhibits.
|
In accordance with Rule 3-14 and Article 11 of Regulation S-X, the Company hereby files the following financial statement information relating to the acquisition of 17 manufactured home communities and 1 recreational vehicle community from certain entities of Kentland Corporation (the “Kentland Communities”) and the pro forma information relating to the acquisition of Kentland Communities and Orange City RV Resort (“Orange City”). As these properties will be directly or indirectly owned by entities that will elect or have elected to be treated as real estate investment trusts (as specified under sections 856-860 of the Internal Revenue Code of 1986) for Federal income tax purposes, a presentation of estimated taxable operating results is not applicable.
|
(a)
|
Financial Statements of Business Acquired
|
Report of Independent Registered Public Accounting Firm
Statements of Revenue and Certain Expenses for the three months ended March 31, 2011
(unaudited) and the year ended December 31, 2010
Notes to Statements of Revenues and Certain Expenses
|
(b)
|
Unaudited Pro Forma Financial Information
|
Unaudited Pro Forma Condensed Balance Sheet of Sun Communities, Inc. as of March 31, 2011
Unaudited Pro Forma Condensed Consolidated Statement of Operations of Sun Communities, Inc.
for the three months ended March 31, 2011
Unaudited Pro Forma Condensed Consolidated Statement of Operations of Sun Communities, Inc.
for the year ended December 31, 2010
Notes to Pro Forma Condensed Consolidated Financial Statements of Sun Communities, Inc.
|
(c)
|
Exhibits
|
Exhibit No. Description
|
2.1*
|
Master Contribution Agreement dated April 1, 2011 by and among Sun Communities, Inc., Sun Communities Operating Limited Partnership, and Kentland Corporation, Wilbur A. Lettinga, William B. Lettinga and Michael Lettinga
|
|
2.2*
|
Contribution Agreement (Tamarac Village) dated as of May 5, 2011 by and among Tamarac Village Holding Company MHP Holding Company #2, LLC, Tamarac Village Holding Company MHP Holding Company #1, LLC, Tamarac Village Mobile Home Park Limited Partnership, and Sun Communities Operating Limited Partnership (form of Contribution Agreement for the following properties: Apple Carr Village, Brookside Village, Dutton Mill Village, Hickory Hills Village, Holiday West Village, Leisure Village, Oak Island Village, Southwood Village, Sycamore Village, Warren Dunes Village and Waverly Shores Village)
|
|
2.3*
|
Contribution Agreement (Country Meadows Village) dated as of May 5, 2011 by and among Country Meadows Village Holding Company MHP Holding Company #2, LLC, Country Meadows Village Holding Company MHP Holding Company #1, LLC, Country Meadows Village Mobile Home Park Limited Partnership, and Sun Communities Operating Limited Partnership (form of Contribution Agreement for the following properties: Cider Mill Village, Country Hills Village, Hidden Ridge RV Park, Pinebrook Village and Windsor Woods Village)
|
|
2.4*
|
Membership Interest Purchase Agreement dated as of June 23, 2011 by and among Wilbur A. Lettinga, William B. Lettinga, Michael Lettinga and Sun Home Services, Inc.
|
|
4.1*
|
Registration Rights Agreement dated June 23, 2011 among Sun Communities, Inc., and the holders of Series A-1 Preferred Units that are parties thereto
|
|
10.1*
|
Two Hundred Seventy Fifth Amendment to the Second Amended and Restated Limited Partnership Agreement of Sun Communities Operating Limited Partnership dated as of June 23, 2011
|
|
10.2*
|
Term Loan Agreement dated June 23, 2011 among Cider Mill Village Mobile Home Park, LLC, Country Hills Village Mobile Home Park, LLC, Country Meadows Village Mobile Home Park, LLC, Sun Orange City LLC and Bank of America, N.A.
|
|
10.3*
|
Promissory Note, dated June 23, 2011, in the original principal amount of $15,530,000, made by Cider Mill Village Mobile Home Park, LLC, Country Hills Village Mobile Home Park, LLC, Country Meadows Village Mobile Home Park, LLC and Sun Orange City LLC in favor of Bank of America, N.A.
|
2
Exhibit No. Description
|
10.4*
|
Term Loan Agreement dated June 23, 2011 among Pinebrook Village Mobile Home Park, LLC, Windsor Woods Village Mobile Home Park, LLC and Bank of America, N.A.
|
|
10.5*
|
Promissory Note, dated June 23, 2011, in the original principal amount of $7,400,000, made by Pinebrook Village Mobile Home Park, LLC, Windsor Woods Village Mobile Home Park, LLC in favor of Bank of America, N.A.
|
|
23.1**
|
Consent of Grant Thornton LLP
|
|
99.1*
|
Press release issued June 29, 2011
|
_____________
* Previously filed as exhibits to the Current Report on Form 8-K as filed with Securities and Exchange
Commission on June 29, 2011.
** Filed herewith
3
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Stockholders of
Sun Communities, Inc.
We have audited the accompanying combined statement of revenues and certain expenses (the “Statement”) of Kentland Communities (the “Communities”) for the year ended December 31, 2010. This Statement is the responsibility of the Communities' management. Our responsibility is to express an opinion on the Statement based on our audit.
We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the Statement is free of material misstatement. An audit includes consideration of internal control over financial reporting as it relates to the Statement 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 Communities' internal control over financial reporting as it relates to the Statement. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the Statement, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the Statement. We believe that our audit provides a reasonable basis for our opinion.
The accompanying Statement was prepared for the purpose of complying with the rules and regulations of the United States Securities and Exchange Commission (for inclusion in this Form 8-K/A of Sun Communities, Inc.) as discussed in Note 1 to the Statement and is not intended to be a complete presentation of the Communities' revenues and expenses.
In our opinion, the Statement presents fairly, in all material respects, the revenues and certain expenses discussed in Note 1 to the Statement for the year ended December 31, 2010, in conformity with accounting principles generally accepted in the United States of America.
/S/ Grant Thornton LLP
Southfield, Michigan
July 18, 2011
4
KENTLAND COMMUNITIES
COMBINED STATEMENTS OF REVENUES AND CERTAIN EXPENSES
FOR THE THREE MONTHS ENDED MARCH 31, 2011 (unaudited) AND FOR THE
YEAR ENDED DECEMBER 31, 2010
(In thousands)
|
(Unaudited)
Three Months Ended
March 31, 2011
|
Year Ended
December 31, 2010
|
|||||||
|
Revenues
|
||||||||
|
Revenues
|
$
|
5,032
|
$
|
20,272
|
||||
|
Home sales revenue
|
661
|
2,643
|
||||||
|
Interest income
|
73
|
188
|
||||||
|
Total revenues
|
$
|
5,766
|
$
|
23,103
|
||||
|
Certain Expenses
|
||||||||
|
Property operating and maintenance
|
$
|
1,017
|
$
|
5,381
|
||||
|
Cost of sales
|
601
|
2,404
|
||||||
|
Real estate taxes
|
555
|
2,219
|
||||||
|
General and administrative expenses
|
174
|
559
|
||||||
|
Interest expense
|
1,093
|
4,493
|
||||||
|
Total certain expenses
|
3,440
|
15,056
|
||||||
|
Revenues in excess of certain expenses
|
$
|
2,326
|
$
|
8,047
|
||||
See accompanying Notes to the Combined Statements of Revenues and Certain Expenses
5
KENTLAND COMMUNITIES
NOTES TO THE COMBINED STATEMENTS OF REVENUES AND CERTAIN EXPENSES
FOR THE THREE MONTHS ENDED MARCH 31, 2011 (unaudited)
AND FOR THE YEAR ENDED DECEMBER 31, 2010
1. Basis of Presentation
In June 2011, Sun Communities, Inc. (the “Company”), acquired 17 manufactured home communities and 1 recreational vehicle community (the “Property”) from an unaffiliated third party, certain limited partnerships and limited liability companies (collectively, the “Seller”) controlled by Kentland Corporation, Wilbur A. Lettinga, William B. Lettinga and Michael Lettinga.
The statements of revenues and certain expenses (the “Historical Summaries” or “Historical Summary”) have been prepared for the purpose of complying with the provision of Article 3-14 of Regulation S-X promulgated by the United States Securities and Exchange Commission (the “SEC”), which requires certain information with respect to real estate operations to be included in certain filings with the SEC. The Historical Summary for the year ended December 31, 2010 is audited and includes the historical revenues and certain operating expenses of the Property, exclusive of items which may not be comparable to the proposed future operations of the Property. Material amounts that would not be directly attributable to future operating results of the Property are excluded, and the Historical Summaries are not intended to be a complete presentation of the Property’s revenues and expenses. Items excluded consist of depreciation and amortization expense and corporate general and administrative expenses. In the opinion of management, the accompanying interim statement of revenues and certain expenses reflects all adjustments of a normal and recurring nature that are considered necessary for a fair presentation of the results for the interim period presented. Actual results could differ materially from the estimates in the near term, and the operating results for the interim period are not indicative of results for the year ending December 31, 2011.
2. Significant Accounting Policies
Revenue Recognition
Rental income attributable to sites is recorded on a straight-line basis when earned from tenants. Leases entered into by tenants generally range from month-to-month to two years and are renewable by mutual agreement from us and the resident. Revenue from the sale of manufactured homes is recognized upon transfer of title at the closing of the sales transaction. Interest income on notes receivable is recorded on a level yield basis over the life of the notes.
Use of Estimates
The preparation of financial statements in conformity with generally accepted accounting principles in the United States requires management to make estimates and assumptions related to the reported amounts that affect the reported amounts of revenues and expenses during the reported periods. Actual results could differ from those estimates.
Commitments and Contingencies
In connection with the ownership and operation of the Property, the Company may be potentially liable for costs and damages related to environmental matters. The Company has not been notified by any governmental authority of any non-compliance, liability or other claim related to the Property, and the Company is not aware of any other environmental condition that it believes will have a material adverse effect on the Property’s revenues and certain expenses.
6
SUN COMMUNITIES, INC.
UNAUDITED PRO FORMA FINANCIAL INFORMATION
In June 2011, the Company closed on the acquisition of Kentland Communities (“Kentland”), comprising 17 manufactured home communities and 1 recreational vehicle community, from certain limited partnerships and limited liability companies (collectively, the “Seller”) controlled by Kentland Corporation, Wilbur A. Lettinga, William B. Lettinga and Michael Lettinga. The 18 communities acquired are located in Michigan and comprise approximately 5,400 developed sites.
In May 2011, the Company acquired Orange City RV Resort (“Orange City”), a Florida recreational vehicle community comprising 525 developed sites, from NHC-FL7 L.P.
The following unaudited pro forma condensed consolidated balance sheet as of March 31, 2011 is presented as if the Company acquired Kentland and Orange City on March 31, 2011. The following unaudited pro forma condensed consolidated statements of operations for the three months ended March 31, 2011 and for the year ended December 31, 2010 are presented as if the Company had acquired Kentland and Orange City on January 1, 2010. This unaudited pro forma condensed consolidated financial information should be read in conjunction with the historical financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2010, and the Company’s Quarterly Report on Form 10-Q for the period ended March 31, 2011 and are not necessarily indicative of what the actual financial position or results of operations would have been had the Company completed the transaction as of the beginning of the periods presented, nor is it necessarily indicative of future results. In the opinion of the Company’s management, the pro forma financial statements include all significant necessary adjustments that can be factually supported to reflect the effects of the acquisitions.
7
SUN COMMUNITIES, INC.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
AS OF MARCH 31, 2011
(In thousands)
|
(Unaudited)
March 31, 2011 (A)
|
Pro Forma
Adjustments (B)
|
Pro Forma
March 31, 2011
|
||||||||||
|
ASSETS
|
||||||||||||
|
Investment property, net
|
$ | 1,026,767 | $ | 137,301 | $ | 1,164,068 | ||||||
|
Cash and cash equivalents
|
4,857 | - | 4,857 | |||||||||
|
Inventory of manufactured homes
|
3,140 | 1,150 | 4,290 | |||||||||
|
Notes and other receivables
|
94,448 | 3,542 | 97,990 | |||||||||
|
Other assets
|
30,863 | 10,223 | 41,086 | |||||||||
|
TOTAL ASSETS
|
$ | 1,160,075 | $ | 152,216 | $ | 1,312,291 | ||||||
|
LIABILITIES
|
||||||||||||
|
Debt
|
$ | 1,172,966 | $ | 75,379 | (C) | $ | 1,248,345 | |||||
|
Lines of credit
|
62,889 | 29,503 | (C) | 92,392 | ||||||||
|
Other liabilities
|
35,922 | 1,786 | 37,708 | |||||||||
|
TOTAL LIABILITIES
|
$ | 1,271,777 | $ | 106,668 | $ | 1,378,445 | ||||||
|
Commitments and contingencies
|
||||||||||||
|
STOCKHOLDERS’ DEFICIT
|
||||||||||||
|
Preferred stock
|
$ | - | $ | - | $ | - | ||||||
|
Common stock
|
227 | - | 227 | |||||||||
|
Additional paid-in capital
|
527,437 | - | 527,437 | |||||||||
|
Accumulated other comprehensive loss
|
(1,860 | ) | - | (1,860 | ) | |||||||
|
Distributions in excess of accumulated earnings
|
(560,335 | ) | - | (560,335 | ) | |||||||
|
Treasury stock
|
(63,600 | ) | - | (63,600 | ) | |||||||
|
Total Sun Communities, Inc. stockholders' deficit
|
(98,131 | ) | - | (98,131 | ) | |||||||
|
Noncontrolling interests:
|
- | |||||||||||
|
Preferred OP units
|
- | 45,548 | (D) | 45,548 | ||||||||
|
Common OP units
|
(13,571 | ) | - | (13,571 | ) | |||||||
|
TOTAL STOCKHOLDERS’ DEFICIT
|
(111,702 | ) | 45,548 | (66,154 | ) | |||||||
| - | ||||||||||||
|
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
$ | 1,160,075 | $ | 152,216 | $ | 1,312,291 | ||||||
See accompanying Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements
8
SUN COMMUNITIES, INC.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2011
(In thousands, except per share data)
|
Three Months Ended
March 31, 2011 (E)
|
Kentland Communities
& Orange City (F)
|
Pro Forma Adjustments
|
Pro Forma
Three Months Ended
March 31, 2011
|
|||||||||||||
|
REVENUES
|
||||||||||||||||
|
Revenue
|
$ | 54,130 | $ | 5,610 | $ | - | $ | 59,740 | ||||||||
|
Home sales revenue
|
8,235 | 661 | - | 8,896 | ||||||||||||
|
Rental home revenue
|
5,330 | - | - | 5,330 | ||||||||||||
|
Interest income
|
2,068 | 73 | - | 2,141 | ||||||||||||
|
Other loss
|
(49 | ) | - | - | (49 | ) | ||||||||||
|
Total revenues
|
69,714 | 6,344 | - | 76,058 | ||||||||||||
|
COSTS AND EXPENSES
|
||||||||||||||||
|
Property operating and maintenance
|
13,458 | 1,313 | - | 14,771 | ||||||||||||
|
Real estate taxes
|
4,115 | 581 | - | 4,696 | ||||||||||||
|
Cost of home sales
|
6,491 | 601 | - | 7,092 | ||||||||||||
|
Rental home operating and maintenance
|
3,673 | - | - | 3,673 | ||||||||||||
|
General and administrative - real property
|
4,478 | 174 | - | 4,652 | ||||||||||||
|
General and administrative - home sales and rentals
|
1,973 | - | - | 1,973 | ||||||||||||
|
Acquisition related costs
|
249 | - | (249 | ) (G) | - | |||||||||||
|
Depreciation and amortization
|
16,679 | - | 1,871 | (H) | 18,550 | |||||||||||
|
Interest
|
15,406 | 1,125 | (165 | ) (I) | 16,366 | |||||||||||
|
Interest on mandatorily redeemable debt
|
826 | - | - | 826 | ||||||||||||
|
Total expenses
|
67,348 | 3,794 | 1,457 | 72,599 | ||||||||||||
|
Income (loss) before income taxes and equity loss from affiliates
|
2,366 | 2,550 | (1,457 | ) | 3,459 | |||||||||||
|
Provision for state income tax
|
(131 | ) | - | - | (131 | ) | ||||||||||
|
Income from affiliates, net
|
350 | - | - | 350 | ||||||||||||
|
Net income (loss)
|
2,585 | 2,550 | (1,457 | ) | 3,678 | |||||||||||
|
Less: Preferred return to preferred OP units
|
- | - | 581 | (J) | 581 | |||||||||||
|
Less: Amounts attributable to noncontrolling interest
|
185 | - | 47 | (K) | 232 | |||||||||||
|
Net income (loss) attributable to Sun Communities, Inc.
|
$ | 2,400 | $ | 2,550 | $ | (2,085 | ) | $ | 2,865 | |||||||
|
Weighted average common shares outstanding:
|
||||||||||||||||
|
Basic
|
20,808 | 20,808 | ||||||||||||||
|
Diluted
|
22,902 | 22,902 | ||||||||||||||
|
Earnings per share:
|
||||||||||||||||
|
Basic
|
$ | 0.12 | $ | 0.14 | ||||||||||||
|
Diluted
|
$ | 0.11 | $ | 0.13 | ||||||||||||
See accompanying Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements
9
SUN COMMUNITIES, INC.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2010
(In thousands, except per share data)
|
Twelve Months Ended
December 31, 2010 (E)
|
Kentland Communities
& Orange City (F)
|
Pro Forma Adjustments
|
Pro Forma
Twelve Months Ended
December 31, 2010
|
|||||||||||||
|
REVENUES
|
||||||||||||||||
|
Revenue
|
$ | 205,003 | $ | 21,879 | $ | - | $ | 226,882 | ||||||||
|
Home sales revenue
|
31,945 | 2,643 | - | 34,588 | ||||||||||||
|
Rental home revenue
|
20,480 | - | - | 20,480 | ||||||||||||
|
Interest income
|
8,053 | 188 | - | 8,241 | ||||||||||||
|
Other loss
|
489 | - | - | 489 | ||||||||||||
|
Total revenues
|
265,970 | 24,710 | - | 290,680 | ||||||||||||
|
COSTS AND EXPENSES
|
||||||||||||||||
|
Property operating and maintenance
|
52,994 | 6,238 | - | 59,232 | ||||||||||||
|
Real estate taxes
|
16,282 | 2,365 | - | 18,647 | ||||||||||||
|
Cost of home sales
|
24,030 | 2,404 | - | 26,434 | ||||||||||||
|
Rental home operating and maintenance
|
15,414 | - | - | 15,414 | ||||||||||||
|
General and administrative - real property
|
17,182 | 559 | - | 17,741 | ||||||||||||
|
General and administrative - home sales and rentals
|
7,628 | - | - | 7,628 | ||||||||||||
|
Acquisition related costs
|
- | - | - | - | ||||||||||||
|
Depreciation and amortization
|
68,868 | - | 4,391 | (H) | 73,259 | |||||||||||
|
Interest
|
62,136 | 4,624 | (614 | ) (I) | 66,146 | |||||||||||
|
Interest on mandatorily redeemable debt
|
3,291 | - | - | 3,291 | ||||||||||||
|
Total expenses
|
267,825 | 16,190 | 3,777 | 287,792 | ||||||||||||
|
(Loss) income before income taxes and equity loss from affiliates
|
(1,855 | ) | 8,520 | (3,777 | ) | 2,888 | ||||||||||
|
Provision for state income tax
|
(512 | ) | - | - | (512 | ) | ||||||||||
|
Loss from affiliates, net
|
(1,146 | ) | - | - | (1,146 | ) | ||||||||||
|
Net (loss) income
|
(3,513 | ) | 8,520 | (3,777 | ) | 1,230 | ||||||||||
|
Less: Preferred return to preferred OP units
|
- | - | 2,323 | (J) | 2,323 | |||||||||||
|
Less: Amounts attributable to noncontrolling interest
|
(630 | ) | - | 240 | (K) | (390 | ) | |||||||||
|
Net (loss) income attributable to Sun Communities, Inc.
|
$ | (2,883 | ) | $ | 8,520 | $ | (6,340 | ) | $ | (703 | ) | |||||
|
Weighted average common shares outstanding:
|
||||||||||||||||
|
Basic
|
19,168 | 19,168 | ||||||||||||||
|
Diluted
|
19,168 | 19,168 | ||||||||||||||
|
(Loss) earnings per share:
|
||||||||||||||||
|
Basic
|
$ | (0.15 | ) | $ | (0.04 | ) | ||||||||||
|
Diluted
|
$ | (0.15 | ) | $ | (0.04 | ) | ||||||||||
See accompanying Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements
10
SUN COMMUNITIES, INC.
NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
(A)
|
Derived from the Company’s unaudited consolidated balance sheet as of March 31, 2011.
|
|
(B)
|
Represents adjustment for the acquisition of the Kentland Communities and Orange City. The purchase price of $152.2 million has been allocated to investment property, net ($137.3 million), notes and other receivables ($3.5 million), inventory ($1.2 million), other assets ($9.1 million of in-place leases and $1.1 million of other assets), and other operating assets and liabilities assumed. The Company allocated the purchase price of the properties' tangible and intangible assets in accordance with ASC Topic 805, Business Combinations.
|
|
(C)
|
Represents the pro forma adjustments to debt for debt assumed, new financing and amounts outstanding on the Company’s unsecured line of credit. Actual funding may be from different sources and the pro forma borrowings assumed herein may not be indicative of actual results.
|
|
(D)
|
Represents preferred units of the operating partnership issued in conjunction with the acquisition of Kentland Communities. 455,476 units were issued at $100 par value.
|
|
(E)
|
Derived from the Company’s consolidated statements of operations for the twelve months ended December 31, 2010 and three months ended March 31, 2011 (unaudited).
|
|
(F)
|
Represents historical operating results of the properties.
|
|
(G)
|
Represents costs incurred through the period to acquire the properties which are not included in the pro forma statements.
|
|
(H)
|
Represents depreciation expense based on the cost of investment property using the straight-line method over the useful life of 30 years for land improvements and buildings, 7 to 15 years for furniture, fixtures and equipment, and 7 years for intangible assets.
|
|
(I)
|
Represents the adjustment to approximate amount of interest expense associated with new debt at LIBOR plus 3.0% (using an average LIBOR rate of 0.21%).
|
|
(J)
|
Represents the preferred return due to the preferred OP units at 5.1% for the first two years.
|
|
(K)
|
Represents the proportionate share of income attributable to noncontrolling interests of the pro forma adjustments.
|
11
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned hereunto duly authorized.
|
SUN COMMUNITIES, INC.
|
|||
|
Dated: July 28, 2011
|
By:
|
/s/ Karen J. Dearing
|
|
|
Karen J. Dearing, Executive Vice President,
Chief Financial Officer, Secretary and Treasurer
|
|||
12
EXHIBIT INDEX
|
EXHIBIT #
|
DESCRIPTION
|
|
|
2.1*
|
Master Contribution Agreement dated April 1, 2011 by and among Sun Communities, Inc., Sun Communities Operating Limited Partnership, and Kentland Corporation, Wilbur A. Lettinga, William B. Lettinga and Michael Lettinga
|
|
|
2.2*
|
Contribution Agreement (Tamarac Village) dated as of May 5, 2011 by and among Tamarac Village Holding Company MHP Holding Company #2, LLC, Tamarac Village Holding Company MHP Holding Company #1, LLC, Tamarac Village Mobile Home Park Limited Partnership, and Sun Communities Operating Limited Partnership (form of Contribution Agreement for the following properties: Apple Carr Village, Brookside Village, Dutton Mill Village, Hickory Hills Village, Holiday West Village, Leisure Village, Oak Island Village, Southwood Village, Sycamore Village, Warren Dunes Village and Waverly Shores Village)
|
|
|
2.3*
|
Contribution Agreement (Country Meadows Village) dated as of May 5, 2011 by and among Country Meadows Village Holding Company MHP Holding Company #2, LLC, Country Meadows Village Holding Company MHP Holding Company #1, LLC, Country Meadows Village Mobile Home Park Limited Partnership, and Sun Communities Operating Limited Partnership (form of Contribution Agreement for the following properties: Cider Mill Village, Country Hills Village, Hidden Ridge RV Park, Pinebrook Village and Windsor Woods Village)
|
|
|
2.4*
|
Membership Interest Purchase Agreement dated as of June 23, 2011 by and among Wilbur A. Lettinga, William B. Lettinga, Michael Lettinga and Sun Home Services, Inc.
|
|
|
4.1*
|
Registration Rights Agreement dated June 23, 2011 among Sun Communities, Inc., and the holders of Series A-1 Preferred Units that are parties thereto
|
|
|
10.1*
|
Two Hundred Seventy Fifth Amendment to the Second Amended and Restated Limited Partnership Agreement of Sun Communities Operating Limited Partnership dated as of June 23, 2011
|
|
|
10.2*
|
Term Loan Agreement dated June 23, 2011 among Cider Mill Village Mobile Home Park, LLC, Country Hills Village Mobile Home Park, LLC, Country Meadows Village Mobile Home Park, LLC, Sun Orange City LLC and Bank of America, N.A.
|
|
|
10.3*
|
Promissory Note, dated June 23, 2011, in the original principal amount of $15,530,000, made by Cider Mill Village Mobile Home Park, LLC, Country Hills Village Mobile Home Park, LLC, Country Meadows Village Mobile Home Park, LLC and Sun Orange City LLC in favor of Bank of America, N.A.
|
|
|
10.4*
|
Term Loan Agreement dated June 23, 2011 among Pinebrook Village Mobile Home Park, LLC, Windsor Woods Village Mobile Home Park, LLC and Bank of America, N.A.
|
|
|
10.5*
|
Promissory Note, dated June 23, 2011, in the original principal amount of $7,400,000, made by Pinebrook Village Mobile Home Park, LLC, Windsor Woods Village Mobile Home Park, LLC in favor of Bank of America, N.A.
|
|
|
23.1**
|
Consent of Grant Thornton LLP
|
|
|
99.1*
|
Press release issued June 29, 2011
|
* Previously filed as exhibits to the Current Report on Form 8-K as filed with Securities and Exchange
Commission on June 29, 2011.
** Filed herewith.
13