| UNIPROP MANUFACTURED HOUSING COMMUNITIES INCOME FUND | ||||||||||||||||||||
| A MICHIGAN LIMITED PARTNERSHIP | ||||||||||||||||||||
| STATEMENTS OF INCOME (Unaudited) | NINE MONTHS ENDED | THREE MONTHS ENDED | ||||||||||||||||||
| Sept. 30,2004 | Sept. 30,2003 | Sept. 30,2004 | Sept. 30,2003 | |||||||||||||||||
| (unaudited) | (unaudited) | (unaudited) | (unaudited) | |||||||||||||||||
| Income: | ||||||||||||||||||||
| Rental Income | $6,044,621 | $6,281,306 | $1,973,889 | $2,060,571 | -- | |||||||||||||||
| Home Sale Income | $1,434,245 | $1,276,035 | $432,320 | $396,379 | ||||||||||||||||
| Other | 308,393 | 366,894 | 105,953 | 104,533 | ||||||||||||||||
| Total Income | $7,787,259 | $7,924,235 | $2,512,162 | $2,561,483 | ||||||||||||||||
| Operating Expenses: | ||||||||||||||||||||
| Administrative Expenses | ||||||||||||||||||||
| (Including $316,947,$331,917,$103,722 and | ||||||||||||||||||||
| $108,075 in Property Management | ||||||||||||||||||||
| Fees Paid to An Affiliate for the Nine and Three Month Periods | ||||||||||||||||||||
| Ended Sept. 30, 2004 and 2003, Respectively) | 1,547,813 | 1,459,360 | 499,642 | 490,877 | ||||||||||||||||
| Property Taxes | 731,601 | 693,254 | 243,867 | 231,377 | ||||||||||||||||
| Utilities | 404,965 | 410,570 | 125,307 | 134,657 | ||||||||||||||||
| Property Operations | 961,991 | 798,252 | 335,813 | 283,941 | ||||||||||||||||
| Depreciation And Amortization | 714,405 | 701,923 | 237,531 | 243,029 | ||||||||||||||||
| Interest | 1,974,475 | 1,986,633 | 659,046 | 667,642 | ||||||||||||||||
| Home Sale Expense | 1,354,980 | 1,149,561 | 456,684 | 357,562 | ||||||||||||||||
| Total Operating Expenses | $7,690,230 | $7,199,553 | $2,557,890 | $2,409,085 | ||||||||||||||||
| Net Income(Loss) | $97,029 | $724,682 | ($45,728) | $152,398 | ||||||||||||||||
| Income (Loss) Per Limited Partnership Unit: | ||||||||||||||||||||
| Class A | ($6.61) | $10.28 | ($4.27) | $0.93 | ||||||||||||||||
| Class B | $21.64 | $38.05 | $5.11 | $10.55 | ||||||||||||||||
| Distribution Per Limited Partnership Unit | ||||||||||||||||||||
| Class A | $9.00 | $9.00 | $3.00 | $3.00 | ||||||||||||||||
| Class B | $9.00 | $9.00 | $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' EQUITY(DEFICIT) (unaudited) | ||||||||||||||||||||
| General Partner | Class A Limited | Class B Limited | Total | |||||||||||||||||
| Beginning Balance as of December 31, 2003 | ($4,188,993) | ($9,473,234) | $1,282,630 | ($12,379,597) | ||||||||||||||||
| Net Income (Loss) | 19,406 | (133,804) | 211,427 | $97,029 | ||||||||||||||||
| Distributions | (535,375) | (182,070) | (87,930) | ($805,375) | ||||||||||||||||
| Balance as of September 30,2004 | ($4,704,962) | ($9,789,108) | $1,406,127 | ($13,087,943) | ||||||||||||||||
| See Notes to Financial Statements | ||||||||||||||||||||
| 4 | ||||||||||||||||||||