SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-K

ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

For the Fiscal Year Ended December 31, 2003 Commission File No. 0-15940

UNIPROP MANUFACTURED HOUSING COMMUNITIES INCOME FUND,

a Michigan Limited Partnership

(Exact name of registrant as specified in its charter)

MICHIGAN 38-2593067
(State or other jurisdiction ofincorporation or organization) (I.R.S. employeridentification 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 [ ]

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K [ ] Indicate by check mark whether the Registrant is an accelerated filer (as defined in Exchange Act Rule 12b-2).

Yes [ ] No [X]

The estimated aggregate Net Asset Value of the units as of June 30,2003 (based on a 2003 appraisal of Partnership properties) held by non?affiliates was approximately $19,703,932. As of March 1, 2004 the number of units of limited partnership interest of the registrant outstanding was 30,000.

DOCUMENTS INCORPORATED BY REFERENCE
NONE



PART I

    This Form 10-K contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such statements are based on assumptions and expectations which may not be realized and are inherently subject to risks and uncertainties, many of which cannot be predicted with accuracy and some of which might not even be anticipated. Future events and actual results, financial and otherwise, may differ materially from the results discussed in the forward-looking statements. Risks and other factors that might cause such a difference include, but are not limited to, the effect of economic and market conditions; financing risks, such as the inability to obtain debt financing on favorable terms; the level and volatility of interest rates; and failure of the Partnership's properties to generate additional income to offset increases in operating expenses, as well as other risks listed herein under Item 1.

ITEM 1.     BUSINESS

General Development of Business

Uniprop Manufactured Housing Communities Income Fund, a Michigan Limited Partnership (the "Partnership"), acquired, maintains, operates and ultimately will dispose of income producing residential real properties consisting of four manufactured housing communities (the "Properties"). The Partnership was organized and formed under the laws of the State of Michigan on May 16, 1985. Its principal offices are located at 280 Daines Street, Birmingham, Michigan 48009 and its telephone number is (248) 645-9261.
The Partnership filed an S-11 Registration Statement (Registration No. 2?98180) in June 1985, which was declared effective by the Securities and Exchange Commission on September 24, 1985. The Partnership thereafter offered a maximum of 30,000 units of limited partnership interest representing capital contributions by the limited partners to the Partnership of $1,000 per unit (the "Units"). The sale of all 30,000 Units was completed in March 1986, generating $30 million of contributed capital to the Partnership.
On February 10, 1986, the Partnership acquired Aztec Estates, a 645?site manufactured housing community in Margate, Florida and Kings Manor, a 314?site manufactured housing community in Ft. Lauderdale, Florida. On March 4, 1986, the Partnership acquired Old Dutch Farms, a 293?site manufactured housing community in Novi, Michigan. On March 27, 1986, the Partnership acquired The Park of the Four Seasons, a 572?site manufactured housing community in Blaine, Minnesota.
The Partnership operates the Properties as manufactured housing communities with the primary investment objectives of: (1) providing cash from operations to investors; (2) obtaining capital appreciation; and (3) preserving capital of the Partnership. There can be no assurance that such objectives can be achieved.
On March 25, 1997 the Partnership borrowed $33,500,000 from Nomura Asset Capital Corporation and secured the borrowing with liens on its Properties (the "Financing"). The note is payable in monthly installments of $251,439, including interest, through March 2027. The interest rate is 8.24% per annum through June 2007; thereafter, the interest rate will be adjusted based on the provisions of the note agreement. The loan may be prepaid without penalty beginning in January 2007. On March 26, 1997 the Partnership distributed $30,000,000 to the Limited Partners, representing a full return of original capital contributions of $1,000 per unit held. The Partnership continues to own and operate its properties and has been able to continue to pay cash distributions to the Limited Partners, although in amounts substantially lower than the distributions paid prior to the Financing. Limited Partners continue to have an interest in the Partnership as only the original capital contributions were returned on March 26, 1997.

Financial Information About Industry Segment

The Partnership's business and only industry segment is the operation of its four manufactured housing communities. For a description of the Partnership's revenues, operating profit and assets, please refer to Items 6 and 8 of this Form 10-K.

Narrative Description of Business

General

The Properties were selected from 23 manufactured housing communities then owned by affiliates of P.I. Associates Limited Partnership, a Michigan limited partnership, the General Partner (the "General Partner") of the Partnership. The Partnership rents space in the Properties to owners of manufactured homes thereby generating rental revenues. It was intended that the Partnership would hold the Properties for extended periods of time, originally anticipated to be seven to ten years after their acquisition. The General Partner has the discretion to determine when a Property is to be sold; provided, however, that the determination of whether a particular Property should be disposed of will be made by the General Partner only after consultation with an independent consultant, Manufactured Housing Services Inc. (the "Consultant"). In making their decisions they will consider relevant factors, including, current operating results of the particular Property, prevailing economic conditions and with a view to achieving maximum capital appreciation to the Partnership considering relevant tax consequences and the Partnership's investment objectives.

Competition

The business of owning and operating residential manufactured housing communities is highly competitive, and the Partnership may be competing with a number of established companies having greater financial resources. Moreover, there has been a trend for manufactured housing community residents to purchase (where zoning permits) their manufactured homesites on a collective basis. This trend may result in increased competition with the Partnership for tenants. In addition, the General Partner, its affiliates or both, have participated, and may in the future participate, directly or through other partnerships or investment vehicles in the acquisition, ownership, development, operation and sale of projects, which may be in direct competition with one or more of the Properties.
Each of the Properties competes with numerous similar facilities located in its geographic area. The Margate/Fort Lauderdale area contains approximately seven communities offering approximately 2,758 sites competing with Aztec Estates. The Davie/Fort Lauderdale area contains approximately five communities offering approximately 3,587 sites competing with Kings Manor. Old Dutch Farms competes with approximately seven communities offering approximately 3,455 sites. Park of the Four Seasons competes with approximately 11 communities offering approximately 3,207 sites. The Properties also compete against other forms of housing, including apartment and condominium complexes, and site built homes.

Governmental Regulations

The Properties owned by the Partnership are subject to certain state regulations regarding the conduct of the Partnership operations. For example, the State of Florida regulates agreements and relationships between the Partnership and the residents of Aztec Estates and Kings Manor. Under Florida law, the Partnership is required to deliver to new residents of those Properties a prospectus describing the Property and all tenant rights, Property rules and regulations, and changes to Property rules and regulations. Florida law also requires minimum lease terms, requires notice of rent increases, grants to tenant associations certain rights to purchase the community if being sold by the owner and regulates other aspects of the management of such properties. The Partnership is required to give 90 days notice to the residents of Florida properties of any rate increase, reduction in services or utilities or change in rules and regulations. If a majority of the residents object to such changes as unreasonable, the matter must be submitted to the Florida Department of Business Regulations for mediation prior to any legal adjudication of the matter. In addition, if the Partnership seeks to sell Florida Properties to the general public, it must notify any homeowners association for the residents, and the association shall have the right to purchase the Property for the price, terms and conditions being offered to the public within 45 days of notification by the owner. If the Partnership receives an unsolicited bonafide offer to purchase the Property from any party that it is considering or negotiating, it must notify any such homeowners association that it has received an offer, state to the homeowners association the price, terms and conditions upon which the Partnership would sell the Property, and consider (without obligation) accepting an offer from the homeowners association. The Partnership has, to the best of its knowledge, complied in all material respects with all requirements of the States of Florida, Michigan and Minnesota, where its operations are conducted.

Employees

The Partnership employs three part?time employees to perform partnership management and investor relations services. The Partnership retains an affiliate, Uniprop AM, LLC, as the property manager for each of its Properties. Uniprop AM, LLC is paid a fee equal to the lesser of 5% of the annual gross receipts from each of the Properties or the amount which would be payable to unaffiliated third parties for comparable services. Uniprop AM, LLC retains local managers on behalf of the Partnership at each of the Properties. Salaries and fringe benefits of such local managers are paid by the Partnership and are not included in any property management fee payable to Uniprop AM, LLC. Local managers are employees of the Partnership and are paid semi-monthly. The yearly salaries and expenses for local managers range from $22,000 to $52,000. Local managers have no direct management authority, make no decisions regarding operations and act only in accordance with instructions from the property manager. They are utilized by the Partnership to provide on?site maintenance and administrative services. Uniprop AM, LLC, as property manager, has overall management authority for each Property.

ITEM 2.     PROPERTIES

The Partnership purchased all four manufactured housing communities for cash. As a result of the 1997 financing, the Properties are now encumbered with mortgages.
Each of the Properties is a modern manufactured housing community containing lighted and paved streets, side-by-side off-street parking and complete underground utility systems. The Properties consist of only the underlying real estate and improvements, not the actual homes themselves. Each of the Properties has a community center which includes offices, meeting rooms and game rooms. Each of the Properties, except Old Dutch Farms, has a swimming pool and tennis courts.
The table below contains certain information concerning the Partnership's four properties.

Property Nameand
Location
Year
Constructed
Acreage Number
of Sites
Aztec EstatesSundial Circle
Margate, FL
1970 100 645
Kings Manor State Road 84 & Flamingo Road
Ft. Lauderdale, FL
1972 45 314
Old Dutch Farms
Novi Road, Novi, MI
1972 47 293
Park of the Four Seasons
University AvenueBlaine, MN
1972 107 572

ITEM 3.     LEGAL PROCEEDINGS

The City of Novi, Michigan, on February 11, 2004 filed a lawsuit in Circuit Court of Oakland County against the Partnership to compel the Old Dutch Farms community to connect to the City of Novi sanitary sewer system. Legal counsel for the Partnership is currently in negotiations with the City and DEQ to resolve this matter. Estimates for the connection fees and the cost of abandonment of that Property's waste water treatment plant range from $850,000 to $1,000,000. The Partnership expects to pay any such fees and costs over a five-year period.

ITEM 4.     SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

The voting privileges of the Limited Partners are restricted to certain matters of fundamental significance to the Partnership. The Limited Partners must approve certain major decisions of the General Partner if the General Partner proposes to act without the approval of the Consultant. The Limited Partners also have a right to vote with respect to the removal and replacement of the General Partner, dissolution of the Partnership, material amendments to the Partnership Agreement and the sale or other disposition of all or substantially all of the Partnership's assets, except in the ordinary course of the Partnership's disposing of the Properties. Such matters must be approved by Limited Partners holding in the aggregate more than 50% of the then outstanding Units. No matters were submitted to the Limited Partners for a vote during 2003.



PART II


ITEM 5. MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED
SECURITY HOLDER MATTERS


There is no established public trading market for the Units and it is not anticipated that one will ever develop. During the last two years, less than four percent of the Units have been transferred each year, excluding transfers on account of death or intra-family transfers. The Partnership believes there is no secondary market, or the substantial equivalent thereof, and none will develop.
The General Partner calculates the estimated net asset value of each Unit by dividing the amount of distributions that would be made to the Limited Partners in the event of the current sale of the Properties at their current appraised value, less mortgage debt and sales expenses (but without consideration to tax consequences of the sale), by 30,000. In March 2004, the Properties were appraised at an aggregate fair market value of $63,400,000. Assuming a sale of the four properties at the appraised value in March 2004, less payment of 3.0% selling expenses, mortgage debt of $31,576,444, the $1,970,000 Contingent Purchase Price due to certain partners of the General Partner, and after the 80/20% split of sale or financing proceeds with the General Partner, the net aggregate proceeds available for distribution to the Limited Partners is estimated to be $22,361,244, or $745.38 per Unit (rounded), as of March 31, 2004. There can be no assurance that the estimated net asset value could ever be realized. As of March 31, 2004, the Partnership had approximately 2,340 Limited Partners holding 30,000 Units.
The Partnership has no equity compensation plans.
The following table sets forth the distributions per limited partnership unit for each calendar quarter in the last two fiscal years. Distributions were paid in the periods immediately subsequent to the periods in which such distributions were declared.
                              Distribution  per                Distribution to
                            Limited Partnership Unit           General Partners 

Quarter Ended

March 31, 2003              $3.00                               $173,375
June 30, 2003               $3.00                               $173,375
September 30, 2003          $3.00                               $173,375
December 31, 2003           $3.00                               $173,375
March 31, 2002              $3.00                               $169,250
June 30, 2002               $3.00                               $169,250
September 30, 2002          $3.00                               $169,250
December 31, 2002           $3.00                               $169,250
The Partnership intends to continue to declare quarterly distributions. However, distributions are determined by the General Partner and will depend on the results of the Partnership's operations.

ITEM 6.      SELECTED FINANCIAL DATA

The following table summarizes selected financial data for Uniprop Manufactured Housing Communities Income Fund, a Michigan Limited Partnership, for the periods ended December 31, 2003, 2002, 2001, 2000, and 1999:

  Fiscal Year
Ended December
31, 2003
Fiscal Year
Ended December
31, 2002
Fiscal Year
Ended December
31, 2001
Fiscal Year
Ended December
31, 2000
Fiscal Year
Ended December
31, 1999
Total Assets $20,446,593 $20,890,327 $21,354,052 $21,694,688 $22,403,064
Long Term Debt $31,576,444 $31,939,585 $32,273,332 $32,580,418 $32,879,105
Income $10,713,194 $10,797,708 $10,059,885 $10,003,551 $8,748,916
Expenses (9,905,031) (9,793,992) (9,138,331) (8,863,417) (7,977,428)
Net Income $808,163 $1,003,716 $921,554 $1,140,134 $771,488
Distributions to
Limited Partners,
per Unit
$12.00 $12.00 $11.75 $10.75 $9.25
Income per Unit:          
   Class A $9 $15 $13 $18 $8
   Class B $47 $51 $49 $55 $46
Weighted average
number of Units
outstanding:
         
   Class A 20,230 20,230 20,230 20,230 20,230
   Class B 9,770 9,770 9,770 9,770 9,770



ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION



Capital Resources

The capital formation phase of the Partnership began on February 10, 1986, when Aztec Estates and Kings Manor were purchased by the Partnership and operations commenced. On March 4, 1986, and March 27, 1986, Old Dutch Farms and Park of the Four Seasons were purchased, respectively. From the $30,000,000 capital raised from the sale of the units, $26,400,000 was used to purchase the four Properties after deducting sales commissions, advisory fees and other organization and offering costs.
In an effort to provide Limited Partners with a full return of original capital contributions of $1,000 per unit, the General Partner, with majority consent from the Limited Partners, mortgaged the four Properties owned by the Partnership on March 25, 1997 in the aggregate amount of $33,500,000. The General Partner acknowledges that the mortgages impose some risks to the Partnership, but considers that such risks are not greater than risks typically associated with real estate financing.

Liquidity

The Partnership has, since inception, generated adequate amounts of cash to meet its operating needs. The Partnership retains cash reserves, which it considers adequate to maintain the Properties. All funds in excess of operating needs, amounts sufficient to pay debt service, and cash reserves have been distributed to the Partners, quarterly.
While the Partnership is not required to maintain a working capital reserve, it has not distributed all the cash generated from operations in order to build cash reserves. As of December 31, 2003, the Partnership's cash balance amounted to $258,423. The amount of any funds placed in reserve is at the discretion of the General Partner. The Partnership expects to generate adequate amounts of cash to meet its operating needs and debt service during the next fiscal year.
The Partnership has a renewable line of credit of $1,000,000 with National City Bank of Michigan/Illinois that expires in October 2004. The interest rate floats 180 basis points above the one month LIBOR, which on December 31, 2003 was 2.94%. The sole purpose for the line of credit is to purchase new and used homes to be used as model homes and offered for sale with the Partnership's communities. The Partnership plans to renew the line of credit at the expiration. Over the past five years, sales of the new and used model homes, including purchases of repossessed homes, have increased. The General Partner believes that continuing the model home program is in the best interest of the Partnership. As of December 31, 2003, the outstanding balance on the line of credit was $235,000.
On March 25, 1997, the Partnership completed the Financing pursuant to which the Partnership borrowed $33,500,000 from Nomura Asset Capital Corporation and secured the borrowing with liens on its Properties. The note is payable in monthly installments of $251,439, including interest, through March 2027. The interest rate is 8.24% per annum through June 2007; thereafter, the interest rate will be adjusted based on the provisions of the note agreement. The loan may be prepaid without penalty beginning in January 2007.
On March 26,1997, the Partnership distributed $30,000,000 of the financing proceeds to the Limited Partners, representing a full return of original capital contributions of $1,000 per Unit held. The Partnership continues its operations and expects to be able to continue to pay cash distributions to the Limited Partners, although in amounts substantially lower than paid prior to the Financing, due to payment of debt service resulting from the Financing. Limited Partners will continue to have an interest in the Partnership. Only the original capital contributions were returned on March 26, 1997.
Future maturities on the note payable for the next five years are as follows: 2004 - $372,000; 2005 - $412,000; 2006 - $450,000, 2007 - $487,000; and 2008 - $522,000.
The yearly Partnership Management Distribution due to the General Partner for 2003 was $603,500, or 1.0% of the then most recent appraised value of the properties held by the Partnership.
The General Partner elected to make a total distribution of $450,000 during 2003, 80.0% of which, or $360,000, was paid to the Limited Partners and 20.0% of which, or $90,000, was paid to the General Partner as the Incentive Management Interest.

Results of Operations

          a. Distributions

For the year ended December 31, 2003, the Partnership made distributions to Limited Partners of $12.00 per Unit held, or $360,000. In 2002 the Partnership made distributions to Limited Partners of $12.00 per Unit held, or $360,000.
The General Partner receives a quarterly Partnership Management Distribution equal to 0.25% of the appraised value of the properties of the Partnership (equal to $603,500 annually based on current 2003 appraisals). Thereafter, distributions are made at the discretion of the General Partner, and are allocated 20% to the General Partner as an Incentive Management Interest and 80% to the Limited Partners. The General Partner received distributions totaling $689,375, $678,000, and $678,063 during the years ended December 31, 2003, 2002, and 2001, respectively.

          b. Revenue

The manufactured housing industry in general has experienced declining retail home sales due to restrictive financing. In addition, the U.S. economy has experienced sluggish growth during 2003 and high unemployment . These adverse conditions caused the Partnership to experience a decline in occupancy levels resulting in gross revenue decreasing by $84,514 from 2002 to 2003.

          c.Net Income

For the years ended December 31, 2003, 2002 and 2001, net income was $808,163, $1,003,716 and $921,554 on total revenues of $10,713,194, $10,797,708 and $10,059,885 respectively.
Distributions to all Partners, was $699,681, $883,362 and $801,193, for the years ended December 31, 2003, 2002, and 2001, respectively.

          d. Partnership Management

Certain employees of the Partnership are also employees of affiliates of the General Partner. The Partnership paid these employees an aggregate of $113,289, $96,429 and $97,652, in 2003, 2002 and 2001, respectively, to perform partnership management and investor relations services for the Partnership.

          e.Recent Accounting Pronouncements
There are no recent accounting pronouncements that the Fund is required to adopt.
          f. Critical Accounting Policies

In the course of developing and evaluating accounting policies and procedures, we use estimates, assumptions and judgments to determine the most appropriate methods to be applied. Such processes are used in determining capitalization of costs related to real estate investments and potential impairment of real estate investments.

Real estate assets are stated at cost less accumulated depreciation. Expenditures for property maintenance are charged to operations as incurred, while significant renovations are capitalized. Depreciation of the buildings is recorded on the straight-line method using an estimated useful life of forty years.

In determining the fair value of real estate investments, we consider future cash flow projections on a property by property basis, current interest rates and current market conditions of the geographical location of each property.

The following table outlines our contractual obligations (in thousands) as of December 31, 2003.
                         Total         Yr1        2-3 Yrs       4-5 Yrs       Over 5 Yrs    
Line-of-credit           $235         $235
Mortgages payable        $31,576      $372        $862          $1,009        $29,333
Total                    $31,811      $607        $862          $1,009        $29,333

          g.Property Operations

Overall, the four Properties had a combined average occupancy of 88% the year ended December 31, 2003; as compared to 91% the year ended December 31, 2002; and 93% the year ended December 31, 2001. The average collected monthly rent for the year ended December 31, 2003 (not a weighted average) was approximately $468 per home-site as compared to $455 for the year ended December 31, 2002 and $443 for the year ended December 31, 2001.

  TotalSites Occupied Sites Occupancy Rate Average Rent
      2003   2002   2001     2003   2002   2001     2003   2002   2001  
Aztec Estates 645    498     552     568     78%    86%    88%     $505   $493   $485  
Kings Manor 314    303     305     298       97     97     95       495     479     466   
Old Dutch Farms 293    252     254     268       86     87     92       448     440     427   
Park 4 Seasons 572    572     555     568       92   97   99       423     405     391   
Overall 1,824 1,578  1,666  1,702    88%     91%     93%    $468    $455    $443 

The following table summarizes gross revenues and net operating income for the Partnership and Properties during 2003, 2002 and 2001

  GROSS REVENUE NET OPERATING INCOME
AND NET INCOME
    2003         2002         2001     2003         2002         2001  
Aztec Estates  $3,922,469  $4,220,557  $4,017,927   $1,419,806  $1,576,265  $1,549,088 
Kings Manor  2,265,236   2,208,754   1,852,851   1,167,936  1,136,743     1,019,435
Old Dutch Farms  1,431,640  1,541,086   1,385,427  750,094   764,565      792,339
Park of the Four Seasons   3,086,083  2,810,588   2,753,957    1,608,843 1,692,116   1,661,279 
   $10,705,428  $10,780,985   $10,010,162  $4,946,679  $5,169,689   $5,022,141
Partnership Management  $7,766   $16,723     49,723  (250,785)   (220,418)     (200,408)
Other
Non-Recurring
Expenses
   (294,459)   (345,639)     (269,305)
Debt Service    (2,652,379)  (2,682,270)    (2,720,672
Depreciation and Amortization      (940,893) (917,646)     (910,202)
TOTAL:  $10,713,194  $10,797,708   $10,059,885   $808,163  $1,003,716   $921,554  


Comparison of Year Ended December 31, 2003 to Year Ended December 31, 2002


Gross revenue decreased $84,514 or less than 1%, to $10,713,194 in 2003, compared to $10,797,708 in 2002. The decrease was primarily the result of lower occupancy levels. Rental Income decreased $305,748. Home Sale Income increased by $199,292 due to aggressive sales and marketing campaigns.
The Partnership's operating expenses increased $111,039, from $9,793,992 in 2002, to $9,905,031 in 2003 due to higher home sale expense corresponding with increased home sales. Home sales expense increased due to higher sales volumes
As a result of the foregoing factors, net income decreased $195,553 from $1,003,716 in 2002 to $808,163 in 2003.


Comparison of Year Ended December 31, 2002 to Year Ended December 31, 2001


Gross revenue increased $737,823 or 7% to $10,797,708 in 2002, compared to $10,059,885 in 2001. The increase was primarily the result of higher income from home sales and rent increases. Rental Income increased $109,000 due to higher site rent, which more than offset lower occupancy. Home Sale Income increased by $626,000 due to aggressive sales and marketing campaigns.
The Partnership's operating expenses increased, from $9,138,331 in 2001, to $9,793,992 in 2002 or 7% due to higher property taxes, higher home sale expense and increased administrative costs. Home sales expense increased due to higher sales volumes.
As a result of the foregoing factors, Net Income increased from $921,554 in 2001 to $1,003,716 in 2002, a 9% increase.
IMPORTANT DISCLOSURES


The General Partner believes it is important to disclose certain recent events to the Limited Partners along with a description of the actions taken by the General Partner to respond to the events.
During 2003, industry conditions remained depressed due to the lack of available retail financing. Declining retail home sales for manufactured homes and high default rates on chattel mortgage loans for manufactured homes continued through 2003. The increase in foreclosures has created a surplus of pre-owned homes for sale in the market place. The availability of pre-owned home inventory contributed to the reduced number of new homes purchased for the industry as a whole. The Partnership has aggressively pursued home sales by increasing marketing efforts, including but not limited to the addition of sales personnel.
The surplus of pre-owned homes available in the market has presented an opportunity for the Partnership to purchase homes at low prices. On a limited basis, these homes have been purchased by the Partnership and reviewed on a case by case basis for retail sale. The maximum term of the retail contracts is ten years, significantly less than is generally available from retail lenders. This shorter amortization period allows for a faster return of principal and reduces the risk of loss through repossession. The total amount of retail loans made by the Partnership and outstanding at this time is not material relative to the total assets and revenues of the Partnership. The General Partner believes its retail sales and financing activity will help to increase occupancy and thereby rental income. To date, the delinquency and default rates of the retail loans are not significant. However the General Partner will continue to monitor the portfolio and adjust its underwriting criteria accordingly.

ITEM 7A.      QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
The Partnership is exposed to interest rate risk 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 December 31, 2003 the Partnership had a note payable outstanding in the amount of $31,576,444. Interest on this note is at a fixed annual rate of 8.24% through June 2007.

Line-of-Credit: At December 31, 2003 the Partnership owed $235,000 pursuant to its line-of-credit agreement, whereby interest is accrued at a variable rate of 1.80% in excess of LIBOR. As of December 31, 2003 the one month LIBOR was 2.94%.

A 10% adverse change in interest rates on 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.

The Partnership does not enter into financial instruments transactions for trading or other speculative purposes or to manage its interest rate exposure.

ITEM 8.     FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The following Partnership's financial statements for the fiscal years ended December 31, 2003, 2002 and 2001, and supplementary data are filed with this Report:

(i) Report of Independent Certified Public Accountants
(ii) Balance Sheets as of December 31, 2003 and 2002 and Statements of Income for the fiscal years ended December 31, 2003, 2002 and 2001
(iii) Statements of Partners' Equity for the fiscal years ended December 31, 2003, 2002 and 2001
(iv) Statements of Cash Flows for the fiscal years ended December 31, 2003, 2002 and 2001

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE



There have been no changes in the Partnership's independent public accountants nor have there been any disagreements during the past two fiscal years.


ITEM 9A. CONTROLS AND PROCEDURES



The Partnership maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in the Partnership's Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission rules and forms, and that such information is accumulated and communicated to the Partnership's management, including its Principal Executive Officer and Principal Financial Officer, as appropriate to allow timely decisions regarding required disclosure based closely on the definition of "disclosure controls and procedures" in Rule 13a - 14(c). In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures. As of the end of the period covered by this report (the-evaluation date) the Partnership conducted an evaluation under the supervision and with the participation of its Principal Executive Officer and Principal Financial Officer, of the effectiveness of the design and operation of its disclosure controls and procedures (as defined in Rule 13a - 14(c) under the Securities Exchange Act of 1934 ("the Exchange Act")). Based on this evaluation, the Principal Executive Officer and Principal Financial Officer concluded that, as of the evaluation date, the Partnership's disclosure controls and procedures were effective to reasonably ensure that information required to be disclosed by us in the reports we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms.
There was no significant change in the Partnership's internal control over financial reporting during its most recently completed fiscal year that has materially affected, or is reasonably likely to materially affect, its internal control over financial reporting.


PART III



ITEM 10.     DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
The Partnership, as an entity, does not have any officers or directors. The General Partner of the Partnership is P.I. Associates Limited Partnership. P.I. Associates is a Michigan limited partnership. From November 1985 until March 19, 1997, Paul M. Zlotoff served as the sole general partner of P.I. Associates. In order to address concerns raised by the lender in connection with the Financing, on March 19, 1997, GP P.I. Associates Corp. was admitted as a corporate General Partner of the P.I. Associates. GP P.I. Associates Corp. is wholly owned by Paul M. Zlotoff. Under the amended partnership agreement of P.I. Associates, all actions taken by P.I. Associates must be approved by both general partners.
Information concerning Mr. Zlotoff's age and principal occupations during the last five years or more is as follows:
Paul M. Zlotoff, 54, is and has been an individual General Partner of P.I. Associates since its inception in May 1985. Mr. Zlotoff became the Chairman of Uniprop, Inc. in May 1986 and was its President from 1979 through 1997. He is also an individual General Partner of Genesis Associates Limited Partnership, the general partner of Uniprop Manufactured Housing Communities Income Fund II, a public limited partnership, which owns and operates nine manufactured housing communities. Mr. Zlotoff currently, and in the past, has acted as the General Partner for various other limited partnerships owning manufactured home communities, as well as some commercial properties.
The following individuals are the directors and officers of GP P.I. Associates Corp.:

Name and Age Position Held
Paul M. Zlotoff, 54 Director and President
Gloria Koster, 50 Secretary/Treasurer
Arthur Weiss, 54 Director
Charles Soberman, 55 Director/Vice President
Roger Zlotoff, 43 Vice President


Arthur Weiss, 54 has been practicing law at Jaffe, Raitt, Heuer & Weiss, Professional Corporation ("JRH&W"), which has represented the company in various matters since 1976. Mr. Weiss is currently a shareholder, director and vice president of JRH&W.
Charles Soberman, 55 joined Uniprop, Inc. in June 1999 as its Chief Executive Officer and Executive Vice President. Mr. Soberman's responsibilities include supervision of property operations and corporate oversight. Mr. Soberman has a law degree from The Harvard Law School and an M.B.A. from Michigan State University. Mr. Soberman also has a B.A. from the University of Michigan. From 1979 through 1996, he was President of Mercury Paint Company, a manufacturer and retailer of coatings and allied products. From 1996 to 1999 Mr. Soberman was a Senior Lecturer at Wayne State University School of Business Administration.
Gloria Koster, 50, joined Uniprop, Inc. in July 1989 as its Chief Financial Officer. In addition to general executive, administrative and financial assignments, Ms. Koster's responsibilities encompass financial reporting for the company's public and private limited partnerships. Prior to joining Uniprop, Inc., she served as First Vice President with Michigan National Bank. Ms. Koster received her MBA from the University of Detroit and received a BBA from Western Michigan University. Ms. Koster is the Secretary/Treasurer of P.I. Associates Limited Partnership.
Roger Zlotoff, 43 became Chief Investment Officer of Uniprop, Inc. on October 18, 1999. Mr. Zlotoff is primarily responsible for raising equity capital, managing partnership investments, evaluating acquisitions of existing properties and leading the development process for new properties. From 1997 to 1999, Mr. Zlotoff served as Director of Business Development for Vistana, Inc. in Orlando, FL. Previously, Mr. Zlotoff was Managing Director for Sterling Finance International from 1994 to 1997 and was a corporate banker, with First Union National Bank from 1988 to 1994. Mr. Zlotoff received his B.A. from the University of Central Florida as a philosophy major, and received his Master Degree in International Business from the University of South Carolina.
Paul M. Zlotoff and Roger Zlotoff are brothers.
Under the Articles of Incorporation of GP P.I. Associates Corp., until such time as the notes payable to the lender in connection with the Financing have been discharged and the liens have been released from the Properties, certain major corporate actions may be taken only with the unanimous vote of the directors of GP P.I. Associates Corp. These actions include:
a) Filing or consenting to the filing of any bankruptcy, insolvency or reorganization case or proceeding, instituting any proceedings under any applicable insolvency law or otherwise seeking relief under any laws relating to the relief from debts or the protection of debtors generally;
b) Seeking or consenting to the appointment of a receiver, liquidator, assignee, trustee, sequestrator, custodian or any similar official for GP P.I. Associates Corp., P.I. Associates, or the Partnership or a substantial portion of any of their properties;
c) Making any assignment for the benefit of the creditors of GP P.I. Associates Corp., P.I. Associates, or the Partnership; or
d) Taking any action in furtherance of the foregoing subparagraphs (a) through (c).

CODE OF ETHICS

Because the Partnership has no executive officers, the Partnership has not adopted a Code of Ethics for the Partnership. A code of ethics has been established for Directors, Officers, and Employees of Uniprop. A copy of the Code of Ethics is available at no charge upon request.
ITEM 11.     EXECUTIVE COMPENSATION

The Partnership has no executive officers and therefore, no officers received a salary or remuneration exceeding $100,000 during the last fiscal year. The General Partner of the Partnership and an affiliate, Uniprop AM, LLC, received certain compensation and fees during the fiscal year in the amounts described in Item 13. The Partnership anticipates that it will provide similar compensation to the General Partner and Uniprop AM, LLC during the next fiscal year.
ITEM 12.      SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS

The Partnership is a limited partnership formed pursuant to the Michigan Uniform Limited Partnership Act, as amended. The General Partner, P.I. Associates Limited Partnership, is vested with full authority as to the general management and supervision of the business and other affairs of the Partnership, subject to certain constraints in the partnership agreement and consulting agreement. Limited Partners have no right to participate in the management of the Partnership and have limited voting privileges only on certain matters of fundamental significance. To the Partnership's knowledge, no person owns of record or beneficially, more than five percent of the Partnership's Units.

ITEM 13.     CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The following discussion describes all of the types of compensation, fees or other distributions paid by the Partnership or others to the General Partner or its affiliates from the operations of the Partnership during the last fiscal year, as well as certain of such items which may be payable during the next fiscal year. Certain of the following arrangements for compensation and fees were not determined by arm's length negotiations between the General Partner, its affiliates and the Partnership.
Paul M. Zlotoff has an interest in the successors to the sellers of all the Properties acquired by the Partnership and may be entitled to share in a Contingent Purchase Price with respect to each Property, when and if the successors to the sellers become entitled thereto. Each of the sellers has been dissolved and liquidated and their interests in the Contingent Purchase Price have been assigned to certain partners of the General Partner. The Contingent Purchase Price for each Property was determined by reference to the average of two independent real estate appraisals that were obtained by the General Partner. Such appraisals are only estimates of value and are not necessarily indicative of the actual real estate value. Each seller becomes entitled to any unpaid Contingent Purchase Price upon the sale, financing or other disposition of one or more Properties, but, only after the receipt by each Limited Partner of any shortfall in his 9% cumulative preferred return plus the return of his adjusted capital contribution. Because the Financing resulted in a complete return of the Limited Partners' capital contributions, and because the Limited Partners have received their cumulative preferred return in full, the successors to the sellers did receive $1,500,000 in partial payment of the Contingent Purchase Price on or about May 15, 1997. The maximum amounts which could be payable to the successors to the sellers are as follows: Aztec Estates, $1,374,323; Kings Manor, $529,724; Old Dutch Farms, $452,359; and Park of the Four Seasons, $1,113,594. The partial payment made for each property was as follows: Aztec Estates, $594,088; Kings Manor, $228,987; Old Dutch Farms, $195,544; and Park of the 4 Seasons, $481,381. The maximum amounts remaining which could be payable to the successors of the sellers are as follows: Aztec Estates, $780,235; Kings Manor, $300,737; Old Dutch Farms, $256,815; and Park of the Four Seasons, $632,213. The actual amounts to be received, if any, will depend upon the results of the Partnership's operations and the amounts received upon the sale, financing or other disposition of the Properties and are not determinable at this time.
The Partnership paid and will continue to pay an Incentive Management Interest to the General Partner for managing the Partnership's affairs, including: determining distributions, negotiating agreements, selling or financing properties, preparing records and reports, and performing other ongoing Partnership responsibilities. As a result of the Financing and full return of the $30,000,000 original capital contributions of the Limited Partners, no further Preferred Return or Cumulative Return will apply, and the payment of the Incentive Management Interest will not be contingent on the satisfaction of those returns. The Incentive Management Interest is discretionary and is based on 20% of the net cash from operations (cash revenues less cash operating expenses and specified reserves) in any taxable year. For the year ended December 31, 2003, the General Partner had received a distribution of $90,000. The actual amount to be received in future years will depend upon the results of the Partnership's operations and is not determinable at this time. Because the Limited Partners have received the return of their adjusted capital contributions, the General Partner also has a right to receive 20% of any sale or financing proceeds.
The General Partner is also entitled to a quarterly Partnership Management Distribution equal to one-fourth of 1% of the most recent appraised value of the Properties of the Partnership. The Partnership Management Distribution for each quarter is paid in arrears, 45 days after the end of each fiscal quarter. The Partnership Management Distribution was proposed by the General Partner and approved by the Limited Partners to compensate, in part, for the substantial reduction in the amounts expected to be paid to the General Partner pursuant to the Incentive Management Interest following the Financing. Based on the Properties' March 2003 aggregate appraised value of $60,350,000, the Partnership Management Distribution due to the General Partner was $603,500. The Partnership Management Distribution paid to the General Partner during 2003 was $599,375, a portion of which was calculated on the 2002 aggregate appraised value of $58,700,000. As of December 31, 2003, the Partnership Management Distribution due the General Partner totaled $150,875. This amount was paid to the General Partner on February 15, 2004 from cash reserves. Based on the Properties' March 2004 aggregate appraised value of $63,400,000, the Partnership Management Distribution due the General Partner for the Partnership's 2004 fiscal year will be $634,000 (63,400,000 x 1.0% = $634,000).
Uniprop AM, LLC, an affiliate of the General Partner, received and will receive property management fees for each Property managed by it. Uniprop AM, LLC is primarily responsible for the day?to?day management of the Properties and for the payment of the costs of operating each Property out of the rental income collected. The property management fees are equal to the lesser of 5% of the annual gross receipts from the Properties managed by Uniprop AM, LLC, or the amount which would be payable to an unaffiliated third party for comparable services. During the last fiscal year, Uniprop AM, LLC received property management fees totaling $435,846. In addition, certain employees of the Partnership are also employees of affiliates of the General Partner. During the last fiscal year, these employees received an aggregate of $113,289 for performing partnership management, data processing and investor relations' services for the Partnership. The actual amounts to be received during the next fiscal year will depend upon the results of the Partnership's operations and are not determinable at this time. Uniprop Inc. had been the Partnership's management entity until it was replaced by Uniprop AM, LLC in 2003. Uniprop Homes, Inc., an affiliate of the General Partner, received commissions totaling $100,500 for certain services provided as a broker/dealer of manufactured homes for the communities. Uniprop Homes represented the communities in the sale of new and pre-owned homes to community residents.


ITEM 14.      PRINCIPAL ACCOUNTANT FEES AND SERVICES

The Partnership retained BDO Seidman, LLP to audit its financial statements for the year ended December 31, 2003. The Partnership also retained BDO Seidman to provide other services in 2003.

The Aggregate fees billed to the Partnership for professional services performed by BDO Seidman were as follows.
                                    2002                      2003
(1)  Audit Fees	                   $18,690                   $19,000
(2)  Audit-Related Fees            $0                        $0                           
(3)  Tax Fees                      $11,310                   $12,100	
(4)  All Other Fees                $0                        $0
(5)  Total                         $30,000                   $31,100	   
Audit fees: pertain to the audit of the Partnerships annual financial statements, Including reviews of the interim financial statements contained in the Partnerships Quarterly Reports of Form 10-Q.
Tax fees: pertain to services performed for tax compliance, tax planning and tax advice, including preparation of tax returns and partners Schedule K-1 processing. Tax Planning and advice also includes assistance with tax audits and appeals, and tax advice related to specific transactions.
The services performed by BDO Seidman in 2003 were pre-approved by the General Partner.
PART IV


ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K




(a)   Financial Statements
(1)   The following financial statements and related documents are filed with this Report:
  (i) Report of Independent Certified Public Accountants
  (ii) Balance Sheets as of December 31, 2003 and 2002 and Statements of Income for the fiscal years ended December 31, 2003, 2002 and 2001
  (iii) Statements of Partners' Equity for the fiscal years ended December 31, 2003, 2002 and 2001
  (iv) Statements of Cash Flows for the fiscal years ended December 31, 2003, 2002 and 2001
(2)   The following financial statement schedule is filed with this report:
      Schedule III - Real Estate and Accumulated Depreciation for the fiscal years ended December 31, 2003, 2002 and 2001
(3)   Exhibits
          The following exhibits are incorporated by reference to the S-11 Registration Statement of the Partnership filed June 4, 1985, as amended on August 1, 1985 and September 11, 1985:
3 (a) Amended Certificate of Limited Partnership for the Partnership
3 (b) Agreement of Limited Partnership for the Partnership
10 (a) Form of Management Agreement between the Partnership and Uniprop, Inc.
    The following exhibits are incorporated by reference to the Form 10-K for fiscal year ended December 31, 1997:
3 (c) Certificate of Amendment to the Certificate of Limited Partnership for the Partnership (originally filed with Form 10-Q for the fiscal quarter ended June 30, 1986).
4 Form of Certificate of Limited Partnership Interest in the Partnership (Originally filed with Form 10-K for the fiscal year ended December 31, 1986)
10 (c) Contingent Purchase Price Agreement between the Partnership, Aztec Estates (Originally filed with Form 10-K for the fiscal year ended December 31, 1987)
10 (d) Contingent Purchase Price Agreement between the Partnership and O.D.F. Mobile Home Park (Originally filed with Form 10-K for the fiscal year ended December 31, 1987)
10 (e) Contingent Purchase Price Agreement between the Partnership and The Park of the Four Seasons (Originally filed with Form 10-K for the fiscal year ended December 31, 1987)
    The following exhibits are attached to this Report:
10 (f) First Amended and Restated Consulting Agreement among the Partnership, the General Partner and the Consultant.
28   Letter summary of the estimated fair market values of the Partnership's four Manufactured housing communities, as of March 1, 2004.
  (b) Reports on Form 8-K
The Partnership did not file any Forms 8-K during the fourth quarter of 2003.



SIGNATURES


Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, Uniprop Manufactured Housing Communities Income Fund, a Michigan Limited Partnership, 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,
General Partner
Dated: March 29, 2004 BY: /s/ Paul M. Zlotoff
Paul M. Zlotoff, General Partner
   
  BY: GP P.I. Associates Corp., General Partner
Dated: March 29, 2004 BY: /s/ Paul M. Zlotoff
Paul M. Zlotoff, President


Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.


By: /s/ Gloria A. Koster
Gloria A. Koster
(Chief Financial Officer)
By: /s/ Paul M. Zlotoff
Paul M. Zlotoff
(Principal Executive Officer)
(President & Director of
GP P.I. Associates Corp.)
Dated: March 29, 2004 Dated: March 29, 2004
   
By: /s/ Susann E. Szepytowski
Susann E. Szepytowski
(Controller)
Dated: March 29, 2004



Exhibit 31.1 CERTIFICATION PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Paul M Zlotoff, certify that:

1.	I have reviewed this annual report on Form 10-K of Uniprop Manufactured 
Housing Income Fund;

2.	Based on my knowledge, this annual report does not contain any untrue 
statement of a material fact or omit to state a material fact necessary to make 
the statements made, in light of the circumstances under which such statements 
were made, not misleading with respect to the period covered by the annual 
report;

3.	Based on my knowledge, the financial statements, and other financial 
information included in this annual report, fairly present in all material 
respects the financial condition, results of operations and cash flows of the 
registrant as of, and for, the periods presented in this annual report;

4.	The registrant's other certifying officers and I are responsible for 
establishing and maintaining disclosure controls and procedures (as defined in 
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a)	designed such disclosure controls and procedures to ensure that material 
information relating to the registrant, including its consolidated subsidiaries, 
is made known to us by others within those entities, particularly during the 
period in which this annual report  is being prepared;
b)	evaluated the effectiveness of the registrant's disclosure controls and 
procedures as of a date within 90 days prior to the filing date of this annual 
report (the "Evaluation Date"); and
c)	presented in this annual report our conclusions about the effectiveness 
of the of the disclosure controls and procedures based on our evaluation as of 
the Evaluation Date;

5.	The registrant's other certifying officers and I have disclosed, based 
on our most recent    evaluation, to the registrant's auditors and the audit 
committee of registrant's board of directors (or persons performing the 
equivalent function):
                 
a)	all significant deficiencies in the design or operation of internal 
controls which could adversely affect the registrant's ability to record, 
process, summarize and report financial data and have identified for the 
registrant's auditors any material weaknesses in internal controls; and
b)	any fraud, whether or not material, that involves management or other 
employees who have a significant  role in the registrant's internal controls; 
and

6.	The Registrant's other certifying officers and I have indicated in this 
annual report whether or not there were significant changes in internal controls 
or in other factors that could significantly affect internal controls subsequent 
to the date of our most recent evaluation, including any corrective actions with 
regard to significant  deficiencies and material weaknesses.

Date: March 25, 2004                  Signature: /s/ Paul M. Zlotoff

                                 Paul M. Zlotoff, Principal Executive Officer
                                 President & Director of GP P.I. Associates Corp.


Exhibit 31.2 CERTIFICATION PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Gloria A. Koster, certify that:

1. I have reviewed this annual report on Form 10-K of Uniprop Manufactured 
Housing Income Fund;

2.	Based on my knowledge, this annual report does not contain any untrue 
statement of a material fact or omit to state a material fact necessary to make 
the statements made, in light of the circumstances under which such statements 
were made, not misleading with respect to the period covered by the annual 
report;

3.	Based on my knowledge, the financial statements, and other financial 
information included in this annual report, fairly present in all material 
respects the financial condition, results of operations and cash flows of the 
registrant as of, and for, the periods presented in this annual report;

4.	The registrant's other certifying officers and I are responsible for 
establishing and maintaining disclosure controls and procedures (as defined in 
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a.	designed such disclosure controls and procedures to ensure that material 
information relating to the registrant, including its consolidated subsidiaries, 
is made known to us by others within those entities, particularly during the 
period in which this annual report  is being prepared;
b.	evaluated the effectiveness of the registrant's disclosure controls and 
procedures as of a date within 90 days prior to the filing date of this annual 
report (the "Evaluation Date"); and
c.	presented in this annual report our conclusions about the effectiveness 
of the of the disclosure controls and procedures based on our evaluation as the 
Evaluation Date.

5.	The registrant's other certifying officers and I have disclosed, based 
on our most recent evaluation, to the registrant's auditors and the audit 
committee of registrant's board of directors (or persons performing the 
equivalent function):
                 
a.	all significant deficiencies in the design or operation of internal 
controls which could adversely affect the registrant's ability to record, 
process, summarize and report financial data and have identified for the 
registrant's auditors any material weaknesses in internal controls; and
b.	any fraud, whether or not material, that involves management or other 
employees who have a significant  role in the registrant's internal controls; 
and

6.	The Registrant's other certifying officers and I have indicated 
in this 
annual report whether or not there were significant changes in internal controls 
or in other factors that could significantly affect internal controls subsequent 
to the date of our most recent evaluation, including any corrective actions with 
regard to significant  deficiencies and material weaknesses.

Date: March 25, 2004               Signature: /s/ Gloria A. Koster
                                   Gloria A. Koster, Chief Financial Officer


Exhibit 32.1

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES OXLET ACT OF 2002 In connection with the Annual Report of Uniprop Manufactured Housing Communities Income Fund (the "Company") on Form 10-K for the year ending December 31, 2003 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I Paul M. Zlotoff, Principal Executive Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 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 Act of 1934; and 2. The information contained in the Report fairly presents, in all material respect, the financial condition and results of operations of the Company. /s/ Paul M. Zlotoff Principal Executive Officer, President & Director of GP P.I. Associates Corp. March 25, 2004


Exhibit 32.2

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 Annual Report of Uniprop Manufactured Housing Communities Income Fund (the "Company") on Form 10-K for the year ending December 31, 2003 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I Gloria A. Koster, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 that: 3. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Act of 1934; and 4. The information contained in the Report fairly presents, in all material respect, the financial condition and results of operations of the Company. /s/ Gloria A. Koster Chief Financial Officer, March 25, 2004


EXHIBIT INDEX


EXHIBIT
NUMBER
DESCRIPTION METHOD OF FILING PAGE
3(a) Amended Certificate ofLimited Partnership for thePartnership Incorporated by reference tothe S-11 RegistrationStatement of the Partnershipfiled June 4, 1985, asamended on August 1, 1985and September 11, 1985("Registration Statement").  
3(b) Agreement of LimitedPartnership for thePartnership Incorporated by reference toThe Registration Statement.  
3(c) Certificate of Amendment tothe Certificate of LimitedPartnership for thePartnership (originally filedwith Form 10-Q for the fiscalQuarter ended June 30, 1986). Incorporated by reference toForm 10-K for fiscal yearended December 31, 1992.  
3(d) First Amendment to Agreementof Limited Partnership Incorporated by reference toForm 10-K for the fiscal yearended December 31, 1996.  
3(e) Second Amendment to Agreement of Limited Partnership Incorporated by reference toForm 10-K for the fiscal yearended December 31, 1996.  
4 Form of Certificate of Limited Partnership Interest in the Partnership (originally filed with Form 10-K for the fiscal year ended December 31, 1986). Incorporated by reference to Form 10-K for fiscal year ended December 1997.  
10(a) Form of ManagementAgreement between the Partnership and Uniprop, Inc. Incorporated by reference toThe Registration Statement.  
10(b) Form of ConsultingAgreement between thePartnership, the GeneralPartner and Consultant Incorporated by reference toThe Registration Statement.  
10(c) Contingent Purchase PriceAgreement between thePartnership, Aztec Estates,Ltd., and Kings ManorAssociates (originally filedwith Form 10-K for the fiscalyear ended December 31, 1987) Incorporated by reference to Form 10-K for fiscal year ended December 1997.  
10(d) Contingent Purchase PriceAgreement between thePartnership and O.D.F. Mobile Home Park (originally filed with Form 10-K for the fiscal year ended December 31, 1987 Incorporated by reference to Form 10-K for fiscal year ended December 1997.  
10(e) Contingent Purchase PriceAgreement between thePartnership and The Park ofthe Four Seasons (originallyfiled with Form 10-K for thefiscal year ended December31, 1987) Incorporated by reference to Form 10-K for fiscal year ended December 1997.  
10(f) Refinancing loan Agreement between the Partnership and Nomura Asset Capital Corporation March 24, 1997 Filed herewith.  
10(g) Line of Credit Loan Agreement between the Partnership and National City Bank of Michigan/Illinois August 24, 1994 Filed herewith.  
31.1 Certificate of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 Filed herewith.  
31.2 Certificate of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 Filed herewith.  
*32.1 Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 Filed herewith.  
*32.2 Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 Filed herewith.  


* This certificate is being furnished solely to accompany the report pursuant to 18 U.S.C. 1350 and is not being filed for purposes of Section 18 of the Securities and Exchange Act of 1934, as amended, and is not to be incorporated by reference into any filing of the Partnership, whether made before or after the date hereof, regardless of any general incorporation language in such filing.







Report of Independent Certified Public Accountants


To the Partners
Uniprop Manufactured Housing
Communities Income Fund
(a Michigan limited partnership)

We have audited the accompanying balance sheets of Uniprop Manufactured Housing Communities Income Fund (a Michigan limited partnership), as of December 31, 2003 and 2002, and the related statements of income, partners' equity (deficit) and cash flows for each of the three years in the period ended December 31, 2003. We have also audited the schedule listed under Item 15 of Form 10-K. These financial statements and the schedule are the responsibility of the Partnership's management. Our responsibility is to express an opinion on these financial statements and the schedule based on our audits.
We conducted our audits 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 financial statements and the schedule are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements and the schedule. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements and the schedule. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Uniprop Manufactured Housing Communities Income Fund at December 31, 2003 and 2002 and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2003 in conformity with accounting principles generally accepted in the United States of America.
Also, in our opinion, the schedule listed under Item 15 of Form 10-K presents fairly, in all material respects, the information set forth therein.
BDO SEIDMAN, LLP        
February 6, 2004, except for Note 11 which is as of February 11, 2004





Uniprop Manufactured           
Housing Communities Income Fund          
(a Michigan limited partnership)          

Balance Sheets


December 31, 2003 2002
Assets    
Property and Equipment (Note 2)    
   Buildings and improvements $25,419,430 $25,249,181
   Land 5,280,000 5,280,000
   Furniture and equipment 218,518 213,513
  30,917,948 30,742,694
   Less accumulated depreciation 13,866,583 13,011,689
     
Net Property and Equipment 17,051,365 17,731,005
   Cash 258,423 607,207
   Cash - security deposit escrow 305,158 305,158
   Manufactured homes and improvements 1,312,787 1,152,759
   Unamortized financing costs 280,548 366,548
   Other assets (Note 3) 1,258,312 727,650
  $20,466,593 $20,890,327
     
Liabilities and Partners' Deficit    
   Note payable (Note 2) $31,576,444 $31,939,585
   Line-of-credit (Note 4) 235,000 195,755
   Accounts payable 149,213 120,004
   Other liabilities (Note 5) 885,533 773,368
Total Liabilities 32,846,190 33,028,712
     
Partners' Equity (Deficit)    
   Class A limited partners (9,473,234) (9,421,318)
   Class B limited partners 1,282,630 944,184
   General partner (4,188,993) (3,661,251)
Total Partners' Deficit (12,379,597) (12,138,385)
  $20,466,593 $20,890,327





Uniprop Manufactured           
Housing Communities Income Fund          
(a Michigan limited partnership)          

Statements of Income


Year Ended December 31 2003 2002 2001
Income      
   Rental 8,255,857 8,561,605 $8,452,500
   Home sale income 1,980,043 1,780,751 $1,154,868
   Other 477,294 455,352 452,517
  10,713,194 10,797,708 10,059,885
Operating Expenses      
   Administrative (Note 6) 1,925,496 1,874,648 1,842,364
   Property taxes 958,023 950,624 911,649
   Utilities 513,806 542,070 556,798
   Property operations 1,153,281 1,150,933 995,859
   Depreciation and amortization 940,893 917,646 910,202
   Interest 2,652,379 2,682,270 2,720,672
   Home sale expense 1,761,153 1,675,801 1,200,787
  9,905,031 9,793,992 9,138,331
       
Net Income $808,163 $1,003,716 $921,554
       
Income Per Limited Partnership Unit (Note 8)      
   Class A $9.43 $14.95 $12.85
   Class B $46.64 $51.24 $48.85
       
Distributions Per Limited
Partnership Unit
(Note 8)
     
   Class A $12.00 $12.00 $11.75
   Class B $12.00 $12.00 $11.75
       
Number of Limited Partnership Units Outstanding      
   Class A 20,230 20,230 20,230
   Class B 9,770 9,770 9,770
       
Net Income Allocable to General Partner $161,633 $200,743 $184,311
       
Distributions Allocable to General Partner $689,375 $678,000 $678,063





Uniprop Manufactured           
Housing Communities Income Fund          
(a Michigan limited partnership)          

Statements of Partners' Equity (Deficit)
Years Ended December 31, 2003, 2002 and 2001


        Total
    Class A Class B Partners'
  General Limited Limited Equity
         
Balance, January 1, 2001 (2,690,242) (9,503,207) (198,357) (11,995,092)
Distributions to partners (678,063) (237,703) (114,797) (1,030,563)
Net income for the year 184,311 260,009 477,234 921,554
         
Balance, December 31, 2001 (3,183,994) (9,480,901) 560,794 (12,104,101)
Distributions to partners (678,000) (242,760) (117,240) (1,038,000)
Net income for the year 200,743 302,343 500,630 1,003,716
         
Balance, December 31, 2002 $(3,661,251) $(9,421,318) $944,184 $(12,138,385)
Distributions to partners (689,375) (242,760) (117,240) (1,049,375)
Net income for the year 161,633 190,844 455,686 808,163
         
Balance, December 31, 2003 $(4,188,993) $(9,473,234) $1,282,630 $(12,379,597)





Uniprop Manufactured           
Housing Communities Income Fund          
(a Michigan limited partnership)          

Statements of Cash Flows


Year Ended December 31 2003 2002 2001
       
Cash Flows From Operating Activities      
  Net income $808,163 $1,003,716 $921,554
  Adjustments to reconcile net income to net
  cash provided by operating activities
     
     Depreciation 854,893 831,646 824,202
     Amortization 86,000 86,000 86,000
     Increase in homes and improvments 160,028 26,586 103,456
     (Increase) decrease in other assets 530,662 104,594 (60,021)
     Increase (decrease) in accounts payable 29,209 39,547 (88,643)
     Increase (decrease) in other liabilities 112,165 18,853 16,061
Net Cash Provided By Operating Activities 1,199,740 1,978,676 1,893,025
       
Cash Flows Used in Investing Activities      
    Purchase of property and equipment (175,253) (827,474) (100,208)
Cash Flows From Financing Activities
    Distributions to partners (1,049,375) (1,038,000) (1,030,563)
    Repayment of note payable (363,141) (333,747) (307,086)
    Net payments under line of credit (39,245) (75,000) (29,245)
       
Net Cash Used In Financing Activities (1,373,271) (1,446,747) (1,366,894)
       
Net Increase (Decrease) In Cash 348,784 295,545 (425,923)
       
Cash, at beginning of year 607,207 902,752 476,829
       
Cash, at end of year $258,423 $607,207 $902,752





Uniprop Manufactured           
Housing Communities Income Fund          
(a Michigan limited partnership)          

Notes to Financial Statements


1. Summary of Accounting Policies        Organization and Business
 
Uniprop Manufactured Housing Communities Income Fund, a Michigan Limited Partnership (the "Partnership") acquired, maintains, operates and will ultimately dispose of income producing residential real properties consisting of four manufactured housing communities (the "properties") located in Florida, Minnesota and Michigan. The Partnership was organized and formed under the laws of the State of Michigan on May 16, 1985.
 
The general partner of the Partnership is P. I. Associates Limited Partnership. Taxable investors acquired 20,230 Class A units, and 9,770 Class B units were acquired by tax exempt investors. Depreciation is allocated only to holders of Class A units and to the general partner.
         Use of Estimates
 
The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of (1) assets and liabilities and the disclosure of contingent assets and liabilities as of the date of the financial statements, and (2) revenues and expenses during the reporting period. Actual results could differ from these estimates.
         Fair Value of Financial Instruments
 
The carrying amounts of the Partnership's financial instruments, which consist of cash, the line-of-credit and note payable, approximate their fair values.
          Property and Equipment
 
Property and equipment are stated at cost. Depreciation is provided using the straight-line method over a period of thirty years except for furniture and equipment which is depreciated over a period ranging from three to ten years.
 
Accumulated depreciation for tax purposes was $16,069,009 and $14,706,409 as of December 31, 2003 and 2002, respectively.
 
Long-lived assets, such as property and equipment, are evaluated for impairment when events or changes in circumstances indicate that the carrying amount of the assets may not be recoverable through the estimated undiscounted future cash flows from the use of these assets. When any such impairment exists, the related assets will be written down to fair value. No impairment loss recognition has been required through December 31, 2003.
          Manufactured Homes and Improvements
 
Manufactured homes and improvements are stated at the lower of cost or market and represent manufactured homes held for sale.
         Financing Costs
 
As a result of management's present intent to refinance the note payable after ten years, costs to obtain the 1997 financing (see Note 2) are amortized over a ten-year period.
         Revenue Recognition
 
Rental income attributable to leases is recorded when due from the lessees.
         Income Taxes
 
Federal income tax regulations provide that any taxes on income of a partnership are payable by the partners as individuals. Therefore, no provision for such taxes has been made at the partnership level.
2. Note Payable  
 
In 1997, the Partnership entered into a $33,500,000 note payable agreement. The borrowings are secured by mortgages on the Partnership's properties and the assignment of all current and future leases and rents. The note is payable in monthly installments of $251,439, including interest, through March 2027. The interest rate is 8.24% per annum through June 2007; thereafter, the interest rate will be adjusted based on the provisions of the note agreement. The loan may be prepaid without penalty beginning in January 2007. There are certain requirements and restrictions contained in the note payable agreement. The Partnership is in compliance with these requirements. The proceeds of the note were used primarily to return to the limited partners their original $30,000,000 capital contribution, to pay certain amounts to the general partner as described in Note 6, and to pay related financing costs.
 
Future maturities on the note payable for the next five years are as follows: 2004 - $372,000; 2005 - $412,000; 2006 - $450,000; 2007 - $487,000; and 2008 - $522,000.
3. Other Assets  
 
At December 31, 2003 and 2002, "Other Assets" included cash of approximately $816,000 and $399,000, respectively, in an escrow account for property taxes, capital improvements, and debt service payments, as required by the Partnership's note payable agreement, which is restricted from operating use.
4. Line-of-Credit  
 
The Partnership currently has an unsecured $1,000,000 revolving line-of-credit agreement with a bank that expires in October 2004. Interest on outstanding balances is charged at 1.80% in excess of LIBOR; the Partnership's interest rate at December 31, 2003 was 2.94 %.
5. Other Liabilities        Other liabilities consisted of:
 
December 31, 2003 2002
     
Tenants' security deposits $561,196 $576,476
Accrued interest 151,777 153,523
Other 172,560 43,369
Total $885,533 $773,368
6. Related Party Transactions        Management Agreement
 
The Partnership has an agreement with an affiliate of the general partner to manage the properties owned by the Partnership. The management agreement is automatically renewable annually, but may be terminated by either party upon sixty days written notice. The property management fee is the lesser of 5% of annual gross receipts from the properties managed, or the amount which would be payable to an unaffiliated third party for comparable services.
         Fees and Expenses
 
During the years ended December 31, 2003, 2002 and 2001 the affiliate earned property management fees of $435,846, $449,867, and $443,123, respectively, as permitted in the Agreement of Limited Partnership. These fees are included with "Administrative" expenses in the respective statements of income. The Partnership was owed $23,754 and $12,133 by the affiliate at December 31, 2003 and 2002, respectively.
         Contingent Purchase Price
 
The general partner of P.I. Associates has an interest in the sellers of all the properties acquired by the Partnership and is entitled to share in a contingent purchase price with respect to each property. Each seller will become entitled to any unpaid contingent purchase price upon the sale, financing or other distribution of one or more of the properties, but only after the receipt by the limited partners of any shortfall in their 9% cumulative preferred return, plus the return of their adjusted capital contribution.
 
Since inception of the Partnership, there has been no shortfall in the 9% cumulative return and, as described in Note 2, the Partnership used a portion of the proceeds from the 1997 financing to return the limited partners' original capital contribution. In addition, $1,500,000 of the proceeds from the financing transaction was used to make a partial payment in 1997 on the contingent purchase price. The total remaining contingent purchase price will not exceed $1,970,000. Additional amounts to be paid, if any, will depend upon the results of the Partnership's operations and the amounts received upon the sale, financing or other disposition of the properties; such amounts are not determinable at this time. Therefore, no liability related to this remaining contingency has been recorded at December 31, 2003.
7. Reconciliation of Financial Statement Income and Taxable Income  
 
Year Ended December 31, 2003 2002 2001
Income per the financial statements
$808,163 $1,003,716 $921,554
Adjustments to depreciation for difference in methods
(507,707) (165,022) 129,535
Adjustments for prepaid rent, meals and entertain-ment
10,834 10,887 (5,550)
Income Per the Partnership's Tax Return
$311,290 $849,581 $797,569
8. Partners' Capital  
 
Subject to the orders of priority under certain specified conditions more fully described in the Agreement of Limited Partnership (as amended on February 6, 1997), distributions of partnership funds and allocations of net income from operations are principally determined as follows:
         Distributions
 
The general partner receives a quarterly Partnership Management Distribution equal to .25% of the appraised value of the properties of the Partnership (equal to $603,500 annually based on current 2003 appraisals). Thereafter, distributions are made at the discretion of the general partner, and are allocated 20% to the general partner as an Incentive Management Interest and 80% to the limited partners.
         Allocation of Net Income
 
Net income is to be allocated in the same manner as distributions except that:
 
a) Depreciation expense is allocated only to the general partner and the Class A (taxable) limited partners and,
 
b) In all cases, the general partner is to be allocated at least 1% of all Partnership items.
9. Supplemental Cash Flow Information
Cash paid for interest totaled approximately $2,654,000, $2,684,000, and $2,722,000 in 2003, 2002 and 2001, respectively.
10. Interim Results (Unaudited)
The following summary represents the unaudited results of operations of the Partnership, expressed in thousands except per unit amounts, for the periods from January 1, 2002 through December 31, 2003:
  Three Months Ended
 
2003 March 31, June 30, September 30, December 31,
Revenues $2,515 $2,848 $2,561 $2,789
Net Income $304 $268 $152 $84
Income Per Limited Partnership Unit        
    Class A $5 $4 $1 $1
    Class B $14 $13 $11 $9
   
  Three Months Ended
 
2002 March 31, June 30, September 30, December 31,
Revenues $2,578 $3,043 $2,678 $2,499
Net Income $269 $317 $241 $177
Income Per Limited Partnership Unit        
    Class A $4 $5 $3 $3
    Class B $13 $15 $13 $10
11. Subsequent Event
On February 11, 2004, the City of Novi, Michigan filed a lawsuit against the Partnership to compel the community of Old Dutch Farms to connect to the City of Novi sanitary sewer system. Legal counsel for the Partnership is currently in negotiation with the City of Novi to resolve the matter. Estimates for the connection fees and abandonment of the wastewater treatment plant range from $850,000 to $1,000,000, which would be paid over a five-year period.





Uniprop Manufactured           
Housing Communities Income Fund          
(a Michigan limited partnership)          

Schedule III-Real Estate and Accumulated Depreciation
December 31, 2003


Description Encumbrance Initial Cost
Land
Initial Cost
Buildings and
Improvements
Costs
Capitalized
Subsequent to
Acquisition
Land
Costs
Capitalized
Subsequent to
Acquisition
Buildings and
Improvements
Aztec Estates
(Margate, FL)
$11,947,800 $2,199,868 $8,799,475 $- $1,540,113
Kings Manor
(Ft.Lauderdale, FL)
6,028,714 847,923 3,391,694 - 471,166
Park of the Four
Seasons
(Blaine, MN)
8,196,600 1,508,121 6,032,483 - 1,011,882
Old Dutch Farms
(Novi, MI)
5,403,330 724,088 2,896,348 - 1,276,269
  $31,576,444 $5,280,000 $21,120,000 $- $4,299,430


Description Gross Amount at Which Carried
at Close of Period
Land
Gross Amount at Which Carried
at Close of Period
Buildings and
Improvements
Gross Amount at Which Carried
at Close of Period
Total
Accumulated
Depreciation
Date
Acquired
Life on Which
Depreciation in
Latest Income
Statement is
Computed
Aztec Estates
(Margate, FL)
$2,199,868 $10,339,588 $12,539,456 $5,530,559 1986 30 years
Kings Manor
(Ft. Lauderdale, FL)
847,923 3,862,860 4,710,783 2,174,099 1986 30 years
Park of the Four
Seasons
(Blaine, MN)
1,508,121 7,044,365 8,552,486 3,832,119 1986 30 years
Old Dutch Farms
(Novi, MI)
724,088 4,172,617 4,896,705 2,144,317 1986 30 years
  $5,280,000 $25,419,430 $30,699,430 $13,681,094    





Uniprop Manufactured           
Housing Communities Income Fund          
(a Michigan limited partnership)          

Notes to Schedule III
December 31, 2003


1. Reconciliation of Buildings and Improvements
The following table reconciles buildings and improvements from January 1, 2001 to December 31, 2003:
 
  2003 2002 2001
Balance, at January 1 $25,249,181 $24,444,204 $24,350,053
Additions to buildings and improvements 170,249 804,977 94,151
Balance, at December 31 $25,419,430 $25,249,181 $24,444,204
   
 
There were no additions to land during this three-year period.
2. Reconciliation of Accumulated Depreciation
The following table reconciles the accumulated depreciation from January 1, 2001 to December 31, 2003:
 
  2003 2002 2001
Balance, at January 1 $12,846,019 $12,042,940 $11,229,636
Current year depreciation expense 835,075 803,079 813,304
Balance, at December 31 $13,681,094 $12,846,019 $12,042,940
   
3. Tax Basis of Buildings and Improvements
The aggregate cost of buildings and improvements for federal income tax purposes is equal to the cost basis used for financial statements purposes.








EXHIBIT 28


UNIPROP MANUFACTURED HOUSING COMMUNITIES INCOME FUND
2004 PROPERTY APPRAISALS


Cushman & Wakefield recently completed market value appraisals of UMHCIF's four properties as of March 2004. The table below sets forth certain appraisal information for each property, as well as relevant comparisons:

                                        March 03	  March 04	 Variance

Property			       Appraisals	Appraisals	    in %

Aztec Estates, FL		       $19,850,000  	$19,900,000	   0.25%
Kings Manor, FL			    	12,300,000  	 13,850,000       12.60%
Old Dutch Farms, MI		         9,550,000	  9,750,000	   2.09%
Park of Four Seasons, MN		18,650,000  	 19,900,000	   6.70%

GRAND TOTAL:			       $60,350,000	$63,400,000        5.05%
                                    

2004 ESTIMATED NET ASSET VALUE OF UNITS

Based on the March 2004 appraisal of the Partnership's properties, the General Partner has calculated the estimated net asset value of each unit, based on the following assumptions:

  • Sale of the Properties in March 2004 for their appraised value.
  • Costs and selling expenses are 3.0% of the sale price.
  • Amount payable to creditors other than the mortgage debt, is negligible.
  • Tax consequences of a sale are not taken into consideration.

Calculations:

March 2004 appraised value of the properties:		$63,400,000

Minus:	Costs and selling expenses (3.0%):	          1,902,000
Mortgage Debt:					         31,576,444
Sellers' Contingent Purchase Price:			  1,970,000 * 

Net Sale Proceeds:				        $27,951,556

Limited Partners' Share of Net Sales Proceeds (80.0%)	$22,361,244
Number of Units:                                             30,000

Estimated Current Net Asset Value per Unit:	            $745.38 

* Reflects the $1,500,000 partial payment of Contingent Purchase Price 

   which was paid on May 15, 1997 out of operating cash reserves.