| UNIPROP MANUFACTURED HOUSING COMMUNITIES INCOME FUND II, | |||||||||||||||||
| A MICHIGAN LIMITED PARTNERSHIP | |||||||||||||||||
| STATEMENTS OF INCOME | |||||||||||||||||
| SIX MONTHS ENDED | THREE MONTHS ENDED | ||||||||||||||||
| June 30, 2004 | June 30, 2003 | June 30,2004 | June 30, 2003 | ||||||||||||||
| (unaudited) | (unaudited) | (unaudited) | (unaudited) | ||||||||||||||
| Income: | |||||||||||||||||
| Rental Income | $5,652,293 | $5,863,051 | 2,819,895 | 2,938,849 | -- | ||||||||||||
| Other | 383,881 | 349,635 | 220,835 | 204,947 | |||||||||||||
| Home Sale Income | 411,045 | 794,101 | 193,425 | 611,800 | |||||||||||||
| Total Income | $6,447,219 | $7,006,787 | 3,234,155 | 3,755,596 | |||||||||||||
| Operating Expenses: | |||||||||||||||||
| Administrative Expenses | |||||||||||||||||
| (Including $299,949, $309,459, $151,004 and $156,528, in Property Management | |||||||||||||||||
| Fees Paid to an Affiliate for the Six and Three Month Period Ending | |||||||||||||||||
| June 30, 2004 and 2003 Respectively) | 1,701,371 | 1,643,519 | 816,639 | 816,345 | |||||||||||||
| Property Taxes | 556,835 | 537,456 | 278,262 | 268,704 | |||||||||||||
| Utilities | 356,910 | 407,117 | 174,037 | 205,704 | |||||||||||||
| Property Operations | 754,939 | 754,994 | 392,643 | 402,767 | |||||||||||||
| Depreciation And Amortization | 909,480 | 884,411 | 455,354 | 443,504 | |||||||||||||
| Interest | 893,485 | 903,291 | 446,557 | 453,997 | |||||||||||||
| Home Sale Expense | 412,650 | 721,918 | 186,259 | 532,811 | |||||||||||||
| Total Operating Expenses | $5,585,670 | $5,852,706 | $2,749,751 | $3,123,832 | |||||||||||||
| Net Income | $861,549 | $1,154,081 | $484,404 | $631,764 | |||||||||||||
| Income Per Unit: | 0.26 | 0.35 | 0.15 | 0.19 | |||||||||||||
| Distribution Per Unit: | 0.46 | 0.46 | 0.23 | 0.23 | |||||||||||||
| Weighted Average Number Of Units | |||||||||||||||||
| Of Beneficial Assignment Of Limited Partnership | |||||||||||||||||
| Interest Outstanding During The Period Ending | |||||||||||||||||
| June 30, 2004 and 2003 | 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, 2004 | $341,724 | $13,705,732 | $14,047,456 | ||||||||||||||
| Distributions | 0 | (1,519,557) | ($1,519,557) | ||||||||||||||
| Net Income | 8,615 | 852,934 | $861,549 | ||||||||||||||
| Balance as of June 30, 2004 | $350,339 | $13,039,109 | $13,389,448 | ||||||||||||||
| See Notes to Financial Statements | |||||||||||||||||
| 4 | |||||||||||||||||