| UNIPROP MANUFACTURED
HOUSING COMMUNITIES INCOME FUND II, |
|
|
|
|
|
|
|
|
|
|
|
|
|
A MICHIGAN LIMITED PARTNERSHIP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
| STATEMENTS OF INCOME |
|
|
NINE MONTHS ENDED |
|
THREE MONTHS ENDED |
|
|
|
September 30, 2003 |
September 30, 2002 |
|
September 30,2003 |
September 30, 2002 |
|
|
(unaudited) |
(unaudited) |
|
(unaudited) |
(unaudited) |
|
|
|
|
|
|
|
| Income: |
|
|
|
|
|
| Rental Income |
|
$8,795,386 |
$8,866,525 |
|
2,932,335 |
2,913,136 |
|
-- |
| Other |
|
495,566 |
567,558 |
|
145,931 |
157,277 |
|
| Home Sale Income |
|
1,390,689 |
794,882 |
|
596,588 |
431,882 |
|
|
|
|
|
|
|
| Total Income |
|
$10,681,641
|
$10,228,965
|
|
3,674,854 |
3,502,295 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Administrative Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (Including $462,613, $464,380, $153,154
and $152,835 in Property Management |
|
|
|
|
|
|
|
|
|
|
|
|
| Fees Paid to an Affiliate for the Nine
and Three Month Period Ending |
|
|
|
|
| September 30, 2003 and 2002 Respectively) |
|
2,486,090 |
2,335,621 |
|
842,571 |
765,708 |
|
|
|
|
|
|
|
|
|
| Property Taxes |
|
806,037 |
810,330 |
|
268,581 |
270,000 |
|
| Utilities |
|
628,639 |
651,611 |
|
221,522 |
225,538 |
|
| Property Operations |
|
1,149,396 |
1,323,899 |
|
394,402 |
448,844 |
|
| Depreciation And Amortization |
|
1,330,375 |
1,323,462 |
|
445,964 |
443,134 |
|
| Interest |
|
1,358,840 |
1,381,415 |
|
455,549 |
462,768 |
|
|
|
|
|
|
|
|
|
| Home Sale Expense |
|
1,311,503 |
813,106 |
|
589,585 |
454,669 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Operating Expenses |
|
$9,070,880 |
$8,639,444 |
|
$3,218,174 |
$3,070,661 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
|
$1,610,761 |
$1,589,521 |
|
$456,680 |
$431,634 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Income Per Unit: |
|
0.48 |
0.48 |
|
0.14 |
0.13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Distribution Per Unit: |
|
0.69 |
0.67 |
|
0.23 |
0.23 |
|
|
|
|
|
|
| Weighted Average Number Of Units |
|
|
|
|
|
| Of Beneficial Assignment Of Limited
Partnership |
|
|
|
|
|
| Interest Outstanding During The Period
Ending |
|
|
|
|
|
| September 30, 2003 and 2002 |
|
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, 2003 |
|
$320,607 |
$14,654,262 |
|
$14,974,869 |
|
|
| Distributions |
|
0 |
(2,279,337) |
|
(2,279,337) |
|
|
| Net Income |
|
16,108 |
1,594,653 |
|
1,610,761 |
|
|
|
|
|
|
|
|
|
| Balance as of September 30, 2003 |
|
$336,715 |
$13,969,578
|
|
$14,306,293 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to Financial Statements |
|
|
|
|
| |
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|