| UNIPROP MANUFACTURED HOUSING COMMUNITIES INCOME FUND II, | |||||||||||||||||
| A MICHIGAN LIMITED PARTNERSHIP | |||||||||||||||||
| STATEMENTS OF INCOME | NINE MONTHS ENDED | THREE MONTHS ENDED | |||||||||||||||
| September 30, 2002 | September 30, 2001 | September 30,2002 | September 30, 2001 | ||||||||||||||
| (unaudited) | (unaudited) | (unaudited) | (unaudited) | ||||||||||||||
| Income: | |||||||||||||||||
| Rental Income | $8,866,525 | $9,212,541 | 2,913,136 | 3,048,193 | -- | ||||||||||||
| Other | 567,558 | 557,984 | 157,277 | 192,686 | |||||||||||||
| Home Sale Income | 794,882 | 1,072,004 | 431,882 | 460,851 | |||||||||||||
| Total Income | $10,228,965 | $10,842,529 | 3,502,295 | 3,701,730 | |||||||||||||
| Operating Expenses: | |||||||||||||||||
| Administrative Expenses | |||||||||||||||||
| (Including $464,380,$483,395,$152,835 and $159,840 in Property Management | |||||||||||||||||
| Fees Paid to an Affiliate for the nine and Three Month Period Ending | |||||||||||||||||
| September 30, 2002 and 2001 Respectively) | 2,335,621 | 2,440,567 | 765,708 | 849,309 | |||||||||||||
| Property Taxes | 810,330 | 771,216 | 270,000 | 272,347 | |||||||||||||
| Utilities | 651,611 | 649,353 | 225,538 | 225,384 | |||||||||||||
| Property Operations | 1,323,899 | 1,409,417 | 448,844 | 474,300 | |||||||||||||
| Depreciation And Amortization | 1,323,462 | 1,324,367 | 443,134 | 442,880 | |||||||||||||
| Interest | 1,381,415 | 1,407,748 | 462,768 | 471,430 | |||||||||||||
| Home Sale Expense | 813,106 | 1,177,198 | 454,669 | 457,112 | |||||||||||||
| Total Operating Expenses | $8,639,444 | $9,179,866 | $3,070,661 | $3,192,762 | |||||||||||||
| Net Income | $1,589,521 | $1,662,663 | $431,634 | $508,968 | |||||||||||||
| Income Per Unit: | 0.48 | 0.50 | 0.13 | 0.15 | |||||||||||||
| Distribution Per Unit: | 0.67 | 0.61 | 0.23 | 0.21 | |||||||||||||
| Weighted Average Number Of Units | |||||||||||||||||
| Of Beneficial Assignment Of Limited Partnership | |||||||||||||||||
| Interest Outstanding During The Period Ending | |||||||||||||||||
| September 30, 2002 and 2001 | 3,303,387 | 3,303,387 | 3,303,387 | 3,303,387 | |||||||||||||
| STATEMENT OF PARTNERS' EQUITY (Unaudited) | |||||||||||||||||
| General Partner | Unit Holders | Total | |||||||||||||||
| Balance, January 1, 2002 | $299,427 | $15,530,504 | $15,829,931 | ||||||||||||||
| Distributions | 0 | (2,213,269) | (2,213,269) | ||||||||||||||
| Net Income | 15,895 | 1,573,626 | 1,589,521 | ||||||||||||||
| Balance as of September 30, 2002 | $315,322 | $14,890,861 | $15,206,183 | ||||||||||||||
| See Notes to Financial Statements | |||||||||||||||||
| 4 | |||||||||||||||||