| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UNIPROP MANUFACTURED HOUSING INCOME FUND |
|
|
A MICHIGAN LIMITED PARTNERSHIP |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
| |
|
|
|
| STATEMENTS OF INCOME |
|
THREE MONTHS ENDED |
|
|
|
|
|
March 31,2002 |
|
March 31,2001 |
|
|
|
|
(unaudited) |
|
(unaudited) |
|
|
|
|
|
|
|
|
|
| Income: |
|
|
| Rental Income |
|
$2,143,837 |
|
$2,113,339 |
|
|
-- |
| Home Sale Income |
|
325,920 |
|
259,000 |
|
|
|
| Other |
|
108,040 |
|
111,535 |
|
|
|
|
|
|
| Total Income |
|
$2,577,797 |
|
$2,483,874 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating Expenses: |
|
|
|
|
|
|
|
|
|
|
|
| Administrative Expenses |
|
|
|
|
|
|
|
|
|
|
|
| (Including $113,284 and
$111,175 in Property Management |
|
|
| Fees Paid to An Affiliate for the Three Month Period |
|
|
|
|
|
|
|
|
|
|
|
| Ended March 31, 2002 and 2001, Respectively) |
|
482,851 |
|
434,118 |
|
|
|
|
|
|
|
|
|
|
| Property Taxes |
|
217,569 |
|
212,181 |
|
|
| Utilities |
|
138,029 |
|
162,067 |
|
|
|
|
|
|
|
|
|
|
| Property Operations |
|
279,273 |
|
256,708 |
|
|
|
|
|
|
|
|
|
|
| Depreciation And Amortization |
|
220,193 |
|
234,038 |
|
|
|
|
|
|
|
|
| Interest |
|
663,951 |
|
670,954 |
|
|
|
|
|
|
|
|
| Home Sale Expense |
|
306,948 |
|
246,025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Operating Expenses |
|
$2,308,814 |
|
$2,216,091 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
|
$268,983 |
|
$267,783 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Income Per Limited
Partnership Unit: |
|
|
|
|
|
|
|
|
|
|
| Class A |
|
$4.25 |
|
$4.04 |
|
|
|
|
|
|
| Class B |
|
$13.22 |
|
$13.56 |
|
|
|
|
|
|
|
|
|
|
| Distribution Per Limited
Partnership Unit |
|
|
|
|
|
|
|
| Class A |
|
$3.00 |
|
$2.75 |
|
|
| Class B |
|
$3.00 |
|
$2.75 |
|
|
|
|
|
| Weighted Average Number Of
Limited |
|
|
| Partnership Units Outstanding |
|
|
|
| Class A |
|
20,230 |
|
20,230 |
|
|
| Class B |
|
9,770 |
|
9,770 |
|
|
|
|
|
|
|
|
|
|
| STATEMENT OF PARTNER'S EQUITY
(Unaudited) |
|
|
|
| |
Total |
General Partner |
|
Class A Lmited |
|
Class B Limited |
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Beginning Balance of December
31, 2001 |
(12,104,101) |
(3,183,994) |
|
(9,480,901) |
|
560,794 |
|
|
| Net Income |
268,983 |
53,797 |
|
86,044 |
|
129,142 |
|
|
| Distributions |
(260,250) |
(170,250) |
|
(60,690) |
|
(29,310) |
|
|
| Balance as of March 31, 2002 |
(12,095,368) |
(3,300,447) |
|
(9,455,547) |
|
660,626 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| See Notes to Financial
Statements |
|
|
|
|
| |
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|