| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UNIPROP MANUFACTURED HOUSING COMMUNITES INCOME FUND |
|
|
A MICHIGAN LIMITED PARTNERSHIP |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
| |
|
|
|
| STATEMENTS OF OPERATIONS |
|
THREE MONTHS ENDED |
|
|
|
|
|
March 31,2005 |
|
March 31,2004 |
|
|
|
|
(Unaudited) |
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
| Income: |
|
|
| Rental Income |
|
$1,938,347 |
|
$2,037,344 |
|
|
-- |
| Home Sale Income |
|
394,700 |
|
215,485 |
|
|
|
| Other |
|
103,262 |
|
104,873 |
|
|
|
|
|
|
| Total Income |
|
$2,436,309 |
|
$2,357,702 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating Expenses: |
|
|
|
|
|
|
|
|
|
|
|
| Administrative Expenses |
|
|
|
|
|
|
|
|
|
|
|
| (Including $101,811 and
$106,918 in Property Management |
|
|
| Fees Paid to An Affiliate for the Three Month Period |
|
|
|
|
|
|
|
|
|
|
|
| Ended March 31, 2005 and 2004, Respectively) |
|
502,452 |
|
551,109 |
|
|
|
|
|
|
|
|
|
|
| Property Taxes |
|
244,308 |
|
243,867 |
|
|
| Utilities |
|
141,221 |
|
142,882 |
|
|
|
|
|
|
|
|
|
|
| Property Operations |
|
312,316 |
|
291,194 |
|
|
|
|
|
|
|
|
|
|
| Depreciation And Amortization |
|
253,899 |
|
238,714 |
|
|
|
|
|
|
|
|
| Interest |
|
641,384 |
|
657,298 |
|
|
|
|
|
|
|
|
| Home Sale Expense |
|
399,070 |
|
196,175 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Operating Expenses |
|
$2,494,650 |
|
$2,321,239 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income (Loss) |
|
($58,341) |
|
$36,463 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Income (Loss) Per Limited
Partnership Unit: |
|
|
|
|
|
|
|
|
|
|
| Class A |
|
($4.83) |
|
($2.10) |
|
|
|
|
|
|
| Class B |
|
$5.22 |
|
$7.34 |
|
|
|
|
|
|
|
|
|
|
| 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, 2004 |
(13,349,683) |
(4,884,110) |
|
(9,907,130) |
|
1,441,557 |
|
|
| Net Income |
(58,341) |
(11,668) |
|
(97,627) |
|
50,954 |
|
|
| Distributions |
(271,000) |
(181,000) |
|
(60,690) |
|
(29,310) |
|
|
| Balance as of March 31, 2005 |
(13,679,024) |
(5,076,778) |
|
(10,065,447) |
|
1,463,201 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| See Notes to Financial
Statements |
|
|
|
|
| |
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|