| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UNIPROP MANUFACTURED HOUSING INCOME FUND |
|
|
A MICHIGAN LIMITED PARTNERSHIP |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
| |
|
|
|
| STATEMENTS OF INCOME |
|
THREE MONTHS ENDED |
|
|
|
|
|
March 31,2004 |
|
March 31,2003 |
|
|
|
|
(Unaudited) |
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
| Income: |
|
|
| Rental Income |
|
$2,037,344 |
|
$2,113,837 |
|
|
-- |
| Home Sale Income |
|
215,485 |
|
244,735 |
|
|
|
| Other |
|
104,873 |
|
156,108 |
|
|
|
|
|
|
| Total Income |
|
$2,357,702 |
|
$2,514,680 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating Expenses: |
|
|
|
|
|
|
|
|
|
|
|
| Administrative Expenses |
|
|
|
|
|
|
|
|
|
|
|
| (Including $106,918 and
$113,371 in Property Management |
|
|
| Fees Paid to An Affiliate for the Three Month Period |
|
|
|
|
|
|
|
|
|
|
|
| Ended March 31, 2004 and 2003, Respectively) |
|
551,109 |
|
492,948 |
|
|
|
|
|
|
|
|
|
|
| Property Taxes |
|
243,867 |
|
230,940 |
|
|
| Utilities |
|
142,882 |
|
148,850 |
|
|
|
|
|
|
|
|
|
|
| Property Operations |
|
291,194 |
|
239,355 |
|
|
|
|
|
|
|
|
|
|
| Depreciation And Amortization |
|
238,714 |
|
229,412 |
|
|
|
|
|
|
|
|
| Interest |
|
657,298 |
|
651,884 |
|
|
|
|
|
|
|
|
| Home Sale Expense |
|
196,175 |
|
217,474 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Operating Expenses |
|
$2,321,239 |
|
$2,210,863 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
|
$36,463 |
|
$303,817 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Income Per Limited
Partnership Unit: |
|
|
|
|
|
|
|
|
|
|
| Class A |
|
($2.10) |
|
$5.15 |
|
|
|
|
|
|
| Class B |
|
$7.34 |
|
$14.22 |
|
|
|
|
|
|
|
|
|
|
| Distribution Per Limited
Partnership Unit |
|
|
|
|
|
|
|
| Class A |
|
$3.00 |
|
$3.00 |
|
|
| Class B |
|
$3.00 |
|
$3.00 |
|
|
|
|
|
| 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
(Deficit) (Unaudited) |
|
|
|
| |
Total |
General Partner |
|
Class A Limited |
|
Class B Limited |
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Beginning Balance of December
31, 2003 |
(12,379,597) |
(4,188,993) |
|
(9,473,234) |
|
1,282,630 |
|
|
| Net Income |
36,463 |
7,293 |
|
(42,530) |
|
71,700 |
|
|
| Distributions |
(263,375) |
(173,375) |
|
(60,690) |
|
(29,310) |
|
|
| Balance as of March 31, 2004 |
(12,606,509) |
(4,355,075) |
|
(9,576,454) |
|
1,325,020 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| See Notes to Financial
Statements |
|
|
|
|
| |
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|