SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the Quarter Ended June 30, 2002 Commission
File No. 0-16701
UNIPROP MANUFACTURED HOUSING COMMUNITIES INCOME FUND II,
a Michigan Limited Partnership
(Exact name of registrant as specified in its charter)
| MICHIGAN | | 38-2702802
|
| (State or other jurisdiction of | | (I.R.S. employer
|
| incorporation or organization) | | identification number)
|
280 Daines Street, Birmingham, Michigan 48009
(Address of principal executive offices) (Zip Code)
(248) 645-9261
(Registrant's telephone number, including area code)
Securities registered pursuant to Section 12(g) of the Act:
units of limited partnership interest
Indicate by check mark whether the registrant (1) has filed all reports required to be filed
by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such
shorter period that the registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.
Yes [X] No [ ]
UNIPROP MANUFACTURED HOUSING COMMUNITIES INCOME FUND II,
A MICHIGAN LIMITED PARTNERSHIP
INDEX
| | | | Page
|
| ITEM 1. | FINANCIAL STATEMENTS |
|
| Balance Sheets
|
| June 30, 2002 and
|
| December 31, 2001 | 3
|
|
| Statements of Income
|
| Six months ended June 30, 2002 and 2001
|
| Three months ended June 30, 2002
|
| and 2001 | 4
|
|
| Statement of Partners' Equity
|
| Six months ended June 30, 2002(Unaudited) | 4
|
|
|
| Statements of Cash Flows
|
| Six months ended June 30, 2002
|
| and 2001(Unaudited) | 5
|
|
|
| Notes to Financial Statements
|
| June 30, 2002(Unaudited) | 6
|
|
|
| ITEM 2. | MANAGEMENT'S DISCUSSION AND ANALYSIS
|
| OF FINANCIAL CONDITION AND RESULTS
|
| OF OPERATIONS | 7
|
| ITEM 3. | QUANTITATIVE AND QUALITATIVE
|
| DISCLOSURES ABOUT MARKET RISK | 10
|
PART II OTHER INFORMATION
| 10
| ITEM 6. | EXHIBITS AND REPORTS ON FORM 8-K | | 10
|
UNIPROP MANUFACTURED HOUSING COMMUNITIES INCOME FUND II,
A MICHIGAN LIMITED PARTNERSHIP
NOTES TO FINANCIAL STATEMENTS
June 30, 2002(Unaudited)
1. Basis of Presentation:
The accompanying unaudited 2002 financial statements have been prepared in accordance with
generally accepted accounting principles for interim financial information and with the
instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include
all of the information and footnotes required by generally accepted accounting principles for
complete financial statements. In the opinion of management, all adjustments (consisting of
normal recurring accruals) considered necessary for a fair presentation have been included.
The balance sheet at December 31, 2001 has been derived from the audited financial statements
at that date. Operating results for the six months ended June 30, 2002 are not necessarily
indicative of the results that may be expected for the year ending December 31, 2002, or for
any other interim period. For further information, refer to the consolidated financial
statements and footnotes thereto included in the Partnership's Form 10-K for the year ending
December 31, 2001.
2. Reclassifications:
Certain prior year amounts have been reclassified in the financial statements to conform with
current year presentation with respect to manufactured homes and the sales of those homes. As
of result, total revenue and total operating expenses in the statement of income for the six
months and quarter ended June 30, 2001 increased by $456,720 and $197,720, respectively; net
income was not affected by the reclassification.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Capital Resources
The Partnership's capital resources consist primarily of its nine manufactured housing
communities. On August 20, 1998, the Partnership Refinanced seven of its nine properties with GMAC Commercial Mortgage Corporation (the "Refinancing").
Liquidity
As a result of the Refinancing, seven of the Partnership's nine properties are mortgaged. At the time of the Refinancing, the aggregate principal amount due under the seven mortgage notes was $30,000,000 and the aggregate fair market value of the Partnership's mortgaged properties was $66,000,000. The Partnership expects to meet its short-term liquidity needs generally through its working capital provided by operating activities.
Partnership liquidity is based, in part, upon its investment strategy. Upon acquisition, the Partnership anticipated owning the properties for seven to ten years. All of the properties have been owned by the Partnership for 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.
Net Cash from Operations totaled $1,104,086 and $928,277 for the quarters ended June 30, 2002 and 2001, respectively. Net Cash from Operations is defined as net income computed in accordance with generally accepted accounting principals ("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. From Net Cash from Operations the General Partner has decided to distribute $759,779, or $.23 per unit, to the unit holders during the quarter ending June 30, 2002. The General Partner will continue to monitor cash flow generated by the Partnership's nine properties during the coming quarters. If cash flow generated is greater or lesser than the amount needed to maintain the current distribution level, the General Partner may elect to reduce or increase the level of future distributions paid to Unit Holders.
While the Partnership is not required to maintain a working capital reserve, the Partnership has not distributed all the Distributable Cash from Operations in order to build reserves. As of June 30, 2002, the Partnership's cash reserves amounted to $3.4 million.
Results of Operations
Overall, as illustrated in the following table, the Partnership's nine properties reported combined occupancy of 85% (2,783/3,329 sites) at the end of June 2002, versus 89% (2,948/3,329) for June 2001. The average monthly homesite rent as of June 30, 2002 was approximately $380, versus $370, an increase of 3% from June 2001.
|
| Total Capacity | Occupied Sites
| Occupancy Rate | Average Rent*
| | Ardmor Village | 339 | 329 | 97% | 362
| | Camelot Manor | 335 | 278 | 83% | 360
| | Country Roads | 311 | 258 | 83% | 261
| | Dutch Hills | 278 | 263 | 95% | 356
| | El Adobe | 367 | 286 | 78% | 432
| | Paradise Village | 614 | 414 | 67% | 325
| | Stonegate Manor | 308 | 256 | 83% | 360
| | Sunshine Village | 356 | 336 | 94% | 477
| | West Valley | 421 | 363 | 86% | 486
| |
| Total on 6/30/02: | 3,329 | 2,783 | 85% |
$380
|
| Total on 6/30/01: | 3,329 | 2,948 | 89% |
$370
|
*Not a weighted average
| Gross Revenues | | Net Income | | 6/30/02 | 6/30/01 |
6/30/02 | 6/30/01
| | Ardmor Village | $ 545,206 | $ 585,136 | $ 310,540 | $ 210,288
| | Camelot Manor | 306,823 | 297,570 | 135,744 | 141,586
| | Country Roads | 202,124 | 237,586 | 71,783 | 21,344
| | Dutch Hills | 322,892 | 256,229 | 166,969 | 117,344
| | El Adobe | 351,616 | 393,503 | 157,592 | 230,487
| | Paradise Village | 494,600 | 530,874 | 119,696 | 131,902
| | Stonegate Manor | 261,348 | 275,455 | 123,807 | 138,991
| | Sunshine Village | 462,616 | 521,877 | 282,561 | 261,717
| | West Valley | 452,442 | 566,552 | 345,186 | 345,963
| | 3,399,667 | 3,664,782 | 1,713,878 | 1,599,622
| | Partnership Management: | 8,270 | 32,970 | (50,575) | (62,663)
| | Other Non Recurring expenses: | ----- | ---- | (98,616) | (139,174)
| | Debt Service | | | (460,601) | (469,508)
| | Depreciation and Amortization | ----- | ---- | (449,101) | (431,250)
| | $ 3,407,937 | $ 3,697,752 | $645,985 | $497,027
|
Comparison of Six Months and Quarter Ended June 30, 2002 to Six Months and Quarter Ended June 30, 2001
Gross revenues for the first six months of 2002 decreased to $6,726,670 as compared to $7,140,799 for the same six months of 2001. Gross revenues for the quarter ended June 30, 2002 decreased to $3,407,937 in 2002, as compared to $3,697,752 the same three months of 2001. The decrease was the result of the decrease in site rentals and income from home sales.
As described in the Statements of Income, Total Operating Expenses for the first six months of 2002 were $5,568,783 a 7% decrease from $5,987,104 for the same six months of 2001. Total Operating Expenses for the three months ended June 30, 2002 decreased $447,773, or 13.9%, to $2,752,952 in 2002, as compared to $3,200,725 in 2001.
As a result of the aforementioned factors, Net Income for the six month period increased to $1,157,887, compared to $1,153,695 in 2001. Net Income for the three months ended June 30,2002 increased to $654,985 compared to $497,027 for the same three months of 2001, a 32% increase.
ITEM 3.
QUANTITATIVE AND QUALITATIVE
DISCLOSURES ABOUT MARKET RISK
The Partnership is exposed to interest rate rise primarily through its borrowing activities.
There is inherent roll over risk for borrowings as they mature and are renewed at
current market rates. The extent of this risk is not quantifiable or predictable because of the variability of future interest rates and the Partnership's future financing requirements.
Note Payable: At June 30, 2002 the Partnership had a note payable outstanding in the amount of $28,486,813. Interest on this note is at a fixed annual rate of 6.37% through March 2009.
The Partnership does not enter into financial instruments transactions for trading or other speculative purposes or to manage its interest rate exposure
PART II - OTHER INFORMATION
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 June 30, 2002.
SIGNATURES
Pursuant to the requirements of the Securities and Exchange Act of 1934, the Registrant has
duly caused this report to be signed on its behalf by the undersigned. We the undersigned certify to the best of our knowledge neither the report nor the financial statements therein, contain any untrue statements of material fact. The financial information included in the report fairly represents the financial condition and result of operations for the periods presented herein.
Uniprop Manufactured Housing
Communities Income Fund II,
A Michigan Limited Partnership
BY: Genesis Associates Limited Partnership,
General Partner
BY: Uniprop, Inc.,
its Managing General Partner
BY: /s/ Paul M. Zlotoff
Paul M. Zlotoff, General Partner
BY: /s/ Gloria A. Koster
Gloria A. Koster, Principal Financial Officer
Dated: August 8, 2002
CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of Uniprop Manufactured Housing Income Fund II (the
"Partnership") on Form 10-Q for the period ending June 30, 2002 as filed with the Securities and
Exchange Commission on the date hereof (the "Report"), I, Paul M Zlotoff, General Partner of
the Partnership, certify, pursuant to U.S.C. ss. 1350, as adopted pursuant to ss. 906 of the
Sarbanes-Oxley Act of 2002, that:
(1) The Report fully complies with the requirements of section 13(a) or
15(d) of the Securities Exchange Act of 1934; and
(2) The information contained in the Report fairly presents, in all
material respects, the financial condition and results of operations of the Company as of June 30, 2002.
Genensis Associates Limited Partnership,
General Partner
/s/ Paul M. Zlotoff
__________________________
By: Paul M Zlotoff its General Partner
|