|
|
| |
| (State or other jurisdiction of | (I.R.S. employer | |
| incorporation or organization) | identification number) |
Page
PART I FINANCIAL INFORMATION
| ITEM 1. | FINANCIAL STATEMENTS | |||
| Balance Sheets | ||||
| March 31, 2001 (Unaudited) and | ||||
| December 31, 2000 | 3 | |||
| Statements of Income | ||||
| Three months ended March 31, 2001 | ||||
| and 2000 (Unaudited) | 4 | |||
| Statement of Partner's Equity | ||||
| Three months ended March 31, 2001 (Unaudited) | 4 | |||
| Statements of Cash Flows | ||||
| Three months ended March 31, 2001 | ||||
| and 2000 (Unaudited) | 5 | |||
| Notes to Financial Statements | ||||
| March 31, 2001(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 |
PART II OTHER INFORMATION
| ITEM 6. | EXHIBITS AND REPORTS ON FORM 8-K | 10 |
1. Basis of Presentation:
The accompanying unaudited
2001 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, 2000 has been derived from the audited financial statements at that
date. Operating results for the three months ended March 31, 2001 are not
necessarily indicative of the results that may be expected for the year ending
December 31, 2001, 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, 2000.
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 $600,000 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 March 31, 2001 was 5.08%. 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, March 31, 2001 the outstanding balance on the line of credit was $221,736.
Because the Partnership's cash reserves have remained stable over the past
several quarters, the General Partner has elected to begin paying down the line
of credit. On or about March 31, 2001, the Partnership, in agreement with the
Partnership's consultant, made a $75,000 payment on the line of credit.
Net Cash from Operations available for aggregate distributions to all Partners in UMHCIF during the quarter ended March 31, 2000 amounted to $501,821.
The amount available during the same period in 2000 was $556,623.
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 second quarter based on first quarter results was $147,750.00, or one-fourth of 1.0% of the most recent appraised value of the properties held by the Partnership ($59,100,000 x .01 = $591,000 / 4 = $147,750.00).
The cash available after payment of the Partnership Management Distribution amounted to $354,071. From this amount, the General Partner elected to make a total distribution of $112,500 for the first quarter of 2001 (an increase of 9% from 2000), 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 March 30, 2001, the Partnership added $241,571 to reserves. During the same quarter in 2000, the Partnership added $306,811 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 95% at the end of March 2001, versus 96% a year ago. The average monthly rent in March 2001 was approximately $437, or 4% more than the $421 average monthly rent in March 2000 (average rent not a weighted average).
| Total Capacity | Occupied Sites | Occupancy Rate | Average* Rent | |
| Aztec Estates | 645 | 586 | 91% | $485 |
| Kings Manor | 314 | 293 | 94 | 466 |
| Old Dutch Farms | 293 | 277 | 95 | 416 |
| Park of the Four Seasons | 572 | 572 | 100 | 379 |
| Total on 3/31/01: | 1,824 | 1,728 | 95% | $437 |
| Total on 3/31/00: | 1,824 | 1,759 | 96% | $421 |
Gross Revenues Net Income
3/31/01 3/31/00 3/31/01 3/31/00
Aztec Estates $ 829,586 $ 870,088 $ 404,775 $ 477,425
Kings Manor 385,674 386,497 241,826 246,764
Old Dutch Farms 352,858 356,915 210,078 211,696
Park of the Four Seasons 655,055 636,749 428,580 420,166
2,223,173 2,250,249 1,285,259 $ 1,356,051
Partnership Management: 14,676 16,137 (59,678) (75,817)
Other Non Recurring expenses:----- ---- (52,806) (54,686)
Debt Service (670,954) (668,925)
Depreciation and Amortization----- ---- (234,038) (238,320)
$ 2,237,849 $ 2,266,386 $267,783 $318,303
Comparison of Quarter Ended March 31, 2001 to Quarter Ended March 31,
2000
Gross revenues decreased $28,537 to $2,237,849 in 2001, as compared to $2,266,386 in 2000. The decrease was the result of slightly lower occupancy. (See table in previous section.)
As described in the Statements of Income, total operating expenses were slightly higher, moving from $1,948,083 to $1,970,066.
As a result of the aforementioned factors, Net Income declined 16% for the first quarter of 2001 compared to the same quarter of the prior year, moving from $318,303 for 2000 to $267,283 for 2001.
ITEM 3.
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 March 31, 2001 the Partnership had a note payable outstanding in the amount of $32,496,853. Interest on this note is at a fixed annual rate of 8.24% through June 2007. Line-of-Credit: At March 31, 2001 the Partnership owed $221,736 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.
ITEM 6. Reports of Form 8-K
(A) Reports of Form 8-K There were no reports filed on Form 8-K during the three months ended March 31, 2001.
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, thereunto duly authorized.
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: May 15, 2001