| UNIPROP MANUFACTURED HOUSING COMMUNITIES INCOME FUND | ||||||||||||||||||||
| A MICHIGAN LIMITED PARTNERSHIP | ||||||||||||||||||||
| STATEMENTS OF INCOME (Unaudited) | ||||||||||||||||||||
| NINE MONTHS ENDED | THREE MONTHS ENDED | |||||||||||||||||||
| Sept. 30,2002 | Sept. 30,2001 | Sept. 30,2002 | Sept. 30,2001 | |||||||||||||||||
| (unaudited) | (unaudited) | (unaudited) | (unaudited) | |||||||||||||||||
| Income: | ||||||||||||||||||||
| Rental Income | $6,425,105 | $6,349,385 | $2,119,749 | $2,114,167 | -- | |||||||||||||||
| Home Sale Income | $1,529,562 | $779,362 | $443,450 | $322,642 | ||||||||||||||||
| Other | 344,515 | 326,655 | 114,697 | 104,492 | ||||||||||||||||
| Total Income | $8,299,182 | $7,455,402 | $2,677,896 | $2,541,301 | ||||||||||||||||
| Operating Expenses: | ||||||||||||||||||||
| Administrative Expenses | ||||||||||||||||||||
| (Including $337,754,$334,906,$111,499 and | ||||||||||||||||||||
| $112,093 in Property Management | ||||||||||||||||||||
| Fees Paid to An Affiliate for the Nine and Three Month Periods | ||||||||||||||||||||
| Ended Sept. 30, 2002 and 2001, Respectively) | 1,377,000 | 1,323,593 | 460,214 | 431,120 | ||||||||||||||||
| Property Taxes | 652,590 | 634,057 | 217,488 | 210,568 | ||||||||||||||||
| Utilities | 408,533 | 425,192 | 133,995 | 134,149 | ||||||||||||||||
| Property Operations | 900,878 | 766,541 | 300,346 | 233,540 | ||||||||||||||||
| Depreciation And Amortization | 684,112 | 680,041 | 227,550 | 226,680 | ||||||||||||||||
| Interest | 2,010,884 | 2,031,336 | 675,111 | 681,930 | ||||||||||||||||
| Home Sale Expense | 1,437,898 | 715,957 | 422,370 | 286,849 | ||||||||||||||||
| Total Operating Expenses | $7,471,895 | $6,576,717 | $2,437,074 | $2,204,836 | ||||||||||||||||
| Net Income | $827,287 | $878,685 | $240,822 | $336,465 | ||||||||||||||||
| Income Per Limited Partnership Unit: | ||||||||||||||||||||
| Class A | $12.99 | $14.67 | $3.41 | $6.22 | ||||||||||||||||
| Class B | $40.84 | $41.57 | $12.66 | $14.67 | ||||||||||||||||
| Distribution Per Limited Partnership Unit | ||||||||||||||||||||
| Class A | $9.00 | $8.75 | $3.00 | $3.00 | ||||||||||||||||
| Class B | $9.00 | $8.75 | $3.00 | $3.00 | ||||||||||||||||
| Weighted Average Number Of Limited | ||||||||||||||||||||
| Partnership Units Outstanding | ||||||||||||||||||||
| Class A | 20,230 | 20,230 | 20,230 | 20,230 | ||||||||||||||||
| Class B | 9,770 | 9,770 | 9,770 | 9,770 | ||||||||||||||||
| STATEMENT OF PARTNERS' DEFICIT (unaudited) | ||||||||||||||||||||
| General Partner | Class A Limited | Class B Limited | ||||||||||||||||||
| Beginning Balance as of December 31, 2001 | ($3,183,994) | ($9,480,901) | $560,794 | |||||||||||||||||
| Net Income | 165,458 | 262,820 | 399,009 | |||||||||||||||||
| Distributions | (508,750) | (182,070) | (87,930) | |||||||||||||||||
| Balance as of September 30,2002 | ($3,527,286) | ($9,400,151) | $871,873 | |||||||||||||||||
| See Notes to Financial Statements | ||||||||||||||||||||
| 4 | ||||||||||||||||||||