| UNIPROP MANUFACTURED HOUSING COMMUNITIES INCOME FUND II, | |||||||||||||||||
| A MICHIGAN LIMITED PARTNERSHIP | |||||||||||||||||
| STATEMENTS OF INCOME | THREE MONTHS ENDED | ||||||||||||||||
| March 31, 2004 | March 31, 2003 | ||||||||||||||||
| (unaudited) | (unaudited) | ||||||||||||||||
| Income: | |||||||||||||||||
| Rental Income | $2,832,398 | $2,924,202 | -- | ||||||||||||||
| Other | 163,046 | 144,688 | |||||||||||||||
| Home Sale Income | 217,620 | 182,301 | |||||||||||||||
| Total Income | $3,213,064 | $3,251,191 | |||||||||||||||
| Operating Expenses: | |||||||||||||||||
| Administrative Expenses | |||||||||||||||||
| (Including $148,945 and $152,931, in Property Management | |||||||||||||||||
| Fees Paid to an Affiliate for the Three Month Period Ending | |||||||||||||||||
| March 31, 2004 and 2003 Respectively) | 884,732 | 827,174 | |||||||||||||||
| Property Taxes | 278,573 | 268,752 | |||||||||||||||
| Utilities | 182,873 | 201,413 | |||||||||||||||
| Property Operations | 362,296 | 352,227 | |||||||||||||||
| Depreciation And Amortization | 454,126 | 440,907 | |||||||||||||||
| Interest | 446,928 | 449,294 | |||||||||||||||
| Home Sale Expense | 226,391 | 189,107 | |||||||||||||||
| Total Operating Expenses | $2,835,919 | $2,728,874 | |||||||||||||||
| Net Income | $377,145 | $522,317 | |||||||||||||||
| Income Per Unit: | 0.11 | 0.16 | |||||||||||||||
| Distribution Per Unit: | 0.23 | 0.23 | |||||||||||||||
| Weighted Average Number Of Units | |||||||||||||||||
| Of Beneficial Assignment Of Limited Partnership | |||||||||||||||||
| Interest Outstanding During The Period Ending | |||||||||||||||||
| March 31, 2004 and 2003 | 3,303,387 | 3,303,387 | |||||||||||||||
| STATEMENT OF PARTNERS' EQUITY (Unaudited) | |||||||||||||||||
| General Partner | Unit Holders | Total | |||||||||||||||
| Balance, January 1, 2004 | $341,724 | $13,705,732 | $14,047,456 | ||||||||||||||
| Distributions | (759,778) | (759,778) | |||||||||||||||
| Net Income | 3,771 | 373,374 | 377,145 | ||||||||||||||
| Balance as of March 31, 2004 | $345,495 | $13,319,328 | $13,664,823 | ||||||||||||||
| See Notes to Financial Statements | |||||||||||||||||
| 4 | |||||||||||||||||