NOONEY REAL PROPERTY INVESTORS TWO L P
10-Q, 1997-10-15
LAND SUBDIVIDERS & DEVELOPERS (NO CEMETERIES)
Previous: BIO RESPONSE INC, 10QSB, 1997-10-15
Next: KESTREL ENERGY INC, 10-K, 1997-10-15




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                   ____________

                                    FORM 10-Q

(Mark One)
_X_ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
    EXCHANGE ACT OF 1934

For the quarter period ended      August 31, 1997
                              ----------------------------------------

                                         OR


___ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
    EXCHANGE ACT OF 1934

For the transition period from ___________________To___________________

                         Commission file number   0-10287
                                                ----------

                    NOONEY REAL PROPERTY INVESTORS-TWO, L.P.
- --------------------------------------------------------------------------------
             (Exact name of Registrant as specified in its charter)

           Missouri                                              43-1182535
- -------------------------------                            ---------------------
(State or other jurisdiction of                              (I.R.S. Employer
incorporation or organization)                              Identification No.)

7701 Forsyth Boulevard, St. Louis, Missouri                        63105
- -------------------------------------------               ----------------------
(Address of principal executive offices)                       (Zip Code)

Registrant's telephone number, including area code    (314) 863-7700
                                                   -----------------------------

- --------------------------------------------------------------------------------
Former  name, former  address  and  former  fiscal year, if  changed  since last
report.

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  Registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes _X_    No___.      
                                       
                APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                   PROCEEDING DURING THE PRECEDING FIVE YEARS:

Indicate  by check mark  whether  the  registrant  has filed all  documents  and
reports  required to be filed by  Sections  12,13,  or 15 (d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court. Yes ___  No ___

APPLICABLE ONLY TO CORPORATE ISSUERS:  Indicate the number of shares outstanding
of each of the issuer's  classes of common stock,  as of the latest  practicable
date ____. 
                                      -1-

<PAGE>



PART I
ITEM 1 - FINANCIAL STATEMENTS:


                    NOONEY REAL PROPERTY INVESTORS-TWO, L.P.

                             (A LIMITED PARTNERSHIP)

                                 BALANCE SHEETS


                                                August 31,          November 30,
                                                  1997                 1996
                                               (Unaudited)
                                               -----------         ------------

ASSETS:
     Cash and cash equivalents                 $   498,926         $   596,247
     Accounts receivable                           150,195             147,278
     Prepaid expenses and deposits                  83,833              46,229
     Investment property
         Land                                    1,886,042           1,886,042
         Buildings and improvements             14,109,668          13,965,067
                                               -----------         -----------
                                                15,995,710          15,851,109
         Less accumulated depreciation           8,754,709           8,391,993
                                               -----------         -----------
                                                 7,241,001           7,459,116
     Deferred expenses-At amortized cost            81,274             105,224
                                               -----------         -----------
                                               $ 8,055,229         $ 8,354,094
                                               ===========         ===========


LIABILITIES AND PARTNERS' DEFICIT:

Liabilities:
     Accounts payable and accrued expenses     $   494,072         $   572,660
     Mortgage notes payable                      7,730,028           7,999,107
     Refundable tenant deposits                     81,227              72,449
                                               -----------         -----------
                                                 8,305,327           8,644,216

Partners' Deficit                                 (250,098)           (290,122)
                                               -----------         -----------

                                               $ 8,055,229         $ 8,354,094
                                               ===========         ===========



                 SEE NOTES TO THE UNAUDITED FINANCIAL STATEMENTS

                                       -2-

<PAGE>

<TABLE>



                                   NOONEY REAL PROPERTY INVESTORS-TWO, L.P.

                                            (A LIMITED PARTNERSHIP)

                               STATEMENTS OF OPERATIONS AND PARTNERS' DEFICIT

                                                  (UNAUDITED)


<CAPTION>
                                                       Three Months Ended           Nine Months Ended
                                                     Aug. 31,        Aug. 31,     Aug. 31,       Aug. 31,
                                                       1997            1996         1997           1996
                                                     -------         -------      -------        --------   

<S>                                               <C>            <C>            <C>             <C>
REVENUES:
     Rental and other income                      $   603,022    $   569,116    $ 1,782,849     $ 1,685,255
     Interest                                           3,291          1,940          7,247           7,230
                                                  -----------    -----------    -----------     -----------
                                                      606,313        571,056      1,790,096       1,692,485
EXPENSES:
     Interest                                         182,072        192,561        557,010         585,331
     Depreciation and amortization                    131,586        127,842        390,891         375,927
     Real estate taxes                                101,883        104,623        296,007         301,091
     Property management fees paid to
         Nooney Krombach Company                       29,927         28,410         88,982          83,622
     Reimbursement to Nooney Krombach
         Company for partnership management
         services and indirect expenses                 7,500          7,500         22,500          22,500
     Insurance                                         13,015         13,491         39,340          43,869
     Parking Lot                                       25,151         19,548         50,298          53,124
     Repairs & Maintenance                             16,739         13,146         49,266          28,829
     Office - General                                   9,724          5,328         26,794          26,404
     Payroll                                           19,629         15,606         58,285          50,853
     Professional Services                             11,799          5,757         78,257          49,074
     Vacancy Expense                                    3,848          5,507         24,652          33,187
     Other operating expenses                           6,390          7,770         67,790          81,371
                                                  -----------    -----------    -----------     -----------
                                                      559,263        547,089      1,750,072       1,735,182
                                                  -----------    -----------    -----------     -----------

NET INCOME (LOSS)                                 $    47,050    $    23,967    $    40,024     $   (42,697)
                                                  ===========    ===========    ===========     ===========

NET INCOME (LOSS) PER LIMITED
     PARTNERSHIP UNIT                             $      3.88    $      1.98    $      3.30     $     (3.52)
                                                  ===========    ===========    ===========     ===========

PARTNERS' DEFICIT:
     Beginning of Period                          $  (297,148)   $  (373,712)   $  (290,122)    $  (307,048)
     Net Income (Loss)                                 47,050         23,967         40,024         (42,697)
                                                  -----------    -----------    -----------     -----------
     End of Period                                $  (250,098)   $  (349,745)   $  (250,098)    $  (349,745)
                                                  ===========    ===========    ===========     ===========



                                         SEE NOTES TO THE UNAUDITED FINANCIAL STATEMENTS
</TABLE>

                                                      -3-

<PAGE>



<TABLE>


                                            NOONEY REAL PROPERTY INVESTORS-TWO, L.P.

                                                     (A LIMITED PARTNERSHIP)

                                                    STATEMENTS OF CASH FLOWS

                                                           (UNAUDITED)
<CAPTION>
                                                                      Nine Months Ended
                                                                   Aug. 31,        Aug. 31,
                                                                     1997            1996
                                                                   --------        --------
<S>                                                              <C>              <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
     Net Income (Loss)                                           $  40,024        $ (42,697)
     Adjustments to reconcile net income
       to net cash provided by operating
       activities:
             Depreciation and amortization                         390,891          375,927

         Changes in assets and liabilities:
             Increase in accounts receivable                        (2,917)         (14,463)
             Decrease (Increase) in prepaid expenses
              and deposits                                         (37,604)          22,682
             Decrease (Increase) in deferred expenses               (1,202)          (8,370)
             Increase (Decrease) in accounts payable 
              and accrued expenses                                 (78,588)          46,741
             Increase in refundable tenant deposits                  8,778            8,111
                                                                ----------        ---------

             Total Adjustments                                     279,358          430,628
                                                                ----------        ---------

             Net cash from operating activities                    319,382          387,931
                                                                ----------        ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Additions to investment property                            (147,623)         (179,172)
                                                                ----------        ---------

             Net cash used in investing activities               (147,623)         (179,172)
                                                                ----------        ---------

CASH FLOWS FROM FINANCING ACTIVITIES:
     Payments on mortgage notes payable                          (269,080)        (246,630)
                                                                ----------        ---------

             Net cash used in financing activities               (269,080)        (246,630)
                                                                ----------        ---------

NET INCREASE (DECREASE) IN CASH
AND CASH EQUIVALENTS                                              (97,321)         (37,871)
                                                                ----------        ---------

CASH AND CASH EQUIVALENTS, beginning of period                     596,247          628,358
                                                                ----------        ---------

CASH AND CASH EQUIVALENTS, end of period                        $  498,926        $ 590,487
                                                                ==========        =========

SUPPLEMENTAL DISCLOSURES OF CASH FLOW
INFORMATION - Cash paid during period for interest              $  557,010        $ 585,331
                                                                ==========        =========



                                         SEE NOTES TO THE UNAUDITED FINANCIAL STATEMENTS
</TABLE>

                                                      -4-

<PAGE>



                    NOONEY REAL PROPERTY INVESTORS-TWO, L.P.

                             (A LIMITED PARTNERSHIP)

                     NOTES TO UNAUDITED FINANCIAL STATEMENTS

              THREE AND NINE MONTHS ENDED AUGUST 31, 1997 AND 1996


NOTE A:

Refer to the Registrant's  financial  statements for the year ended November 30,
1996, which are contained in the Registrant's  Annual Report on Form 10-K, for a
description of the accounting policies which have been continued without change.
Also, refer to the footnotes to those  statements for additional  details of the
Registrant's  financial  condition.  The details in those notes have not changed
except as a result of normal transactions in the interim or as noted below.

NOTE B:

The financial statements include only those assets, liabilities,  and results of
operations of the partners  which relate to the business of Nooney Real Property
Investors-Two,  L.P. The statements do not include assets, liabilities, revenues
or expenses  attributable to the partners' individual  activities.  No provision
has been made for  federal  and state  income  taxes  since  these taxes are the
responsibility  of the  partners.  In the opinion of the general  partners,  all
adjustments  (which  include  only normal  recurring  adjustments)  necessary to
present  fairly the financial  position,  results of  operations  and changes in
financial  position at August 31, 1997 and for all periods  presented  have been
made.

NOTE C:

The  Registrant's   properties  are  managed  by  Nooney  Krombach  Company,   a
wholly-owned  subsidiary of Nooney Company.  Certain individual general partners
and a corporate  general partner of the Registrant are officers and directors of
Nooney Company.  Nooney  Investors,  Inc., a general partner,  is a wholly-owned
subsidiary of Nooney Company.

NOTE D:

The income  (loss) per  limited  partnership  unit for the three and nine months
ended August 31, 1997 and 1996 was computed based on 12,000 units, the number of
units outstanding during the periods.


                                       -5-

<PAGE>



ITEM 7: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
        AND RESULTS OF OPERATIONS

It should  be noted  that this 10-Q  contains  forward-looking  information  (as
defined in the Private  Securities  Litigation Reform Act of 1995) that involves
risk and  uncertainty,  including trends in the real estate  investment  market,
projected  leasing and sales,  and the future  prospects for Registrant.  Actual
results could differ materially from those contemplated by such statements.

Liquidity and Capital Resources

Cash on hand as of August 31, 1997 is $498,926,  a decrease of $97,321 from year
ended  November 30, 1996.  The decrease in cash can be attributed to the capital
expenditures  for the quarter  ended and for the nine month  period ended August
31,  1997.  Though cash on hand has  decreased  over the past nine  months,  the
Registrant  expects the properties to provide adequate cash flow from operations
to fund anticipated capital  expenditures during the fourth quarter of 1997. The
anticipated capital expenditures by property are as follows:

                            Leasing Capital   Other Capital      Total
                            ---------------   -------------   ---------
 Park Plaza I & II             $  1,278         $  62,120     $  63,398
 Maple Tree Shopping Center       6,000            11,264        17,264
 Jackson Industrial                   0                 0             0
 Morenci Professional Park       10,360            27,840        38,200
                               --------          --------      --------

                               $ 17,638          $101,224      $118,862
                               ========          ========      ========

Leasing  capital at Park Plaza I & II,  Maple Tree  Shopping  Center and Morenci
Professional  Park will fund tenant  alterations and lease  commissions for both
new and renewal  tenants.  Other  capital at Park Plaza I & II will be for major
concrete  repairs and  replacement  and resurfacing the front parking lot. Other
capital at Maple Tree Shopping Center will be for the addition of the new ground
sign, and other capital at Morenci  Professional  Park is for the first phase of
asphalt resurfacing.

The first mortgage debt on Morenci  Professional Park and Park Plaza I & II have
maturity  dates of  October  2005 and  December  2003,  respectively.  The first
mortgage on Jackson  Industrial  expires in November 2000. The second  mortgages
secured by Park Plaza I & II, Morenci  Professional Park and Maple Tree Shopping
Center continue to be extended one year at a time and currently  expire November
1997. The Registrant anticipates the lender will renew these loans. The interest
rate on these two second  mortgages  is the  current  prime rate plus 1.5%.  The
interest  rate on this debt as of August 31,  1997,  was 10%. The balance of the
second  mortgage debt on Park Plaza I & II and Morenci  Professional  Park as of
August 31, 1997, is $236,594.  The balance of the second  mortgage debt on Maple
Tree Shopping Center as of August 31, 1997, is $264,692.

The future  liquidity  of the  Registrant  is  dependent  on its ability to fund
future  capital  expenditures  and mortgage  payments from  operations  and cash
reserves,  maintain occupancy, and negotiate with lenders the refinancing of the
mortgage debt as it matures.  Until such time as the real estate market recovers
and a  profitable  sale of the  properties  is  feasible,  the  Registrant  will
continue to manage the properties to achieve its investment objectives.

                                       -6-

<PAGE>



Results of Property Operations

The results of operations of the  Registrant's  properties for the quarter ended
August 31,  1997 and 1996 are  detailed  in the  schedule  below.  Revenues  and
expenses of the Registrant are not presented:

                        Jackson       Maple Tree       Park Plaza       Morenci
                      Industrial    Shopping Center     I and II      Prof. Park
                      ----------    ---------------     ---------     ----------
      1997
      ----
Revenues                $210,253        $139,475         $120,842      $127,971
Expenses                 218,044         116,262           80,095       120,619
                        --------        --------        ---------      --------
Net Income (Loss)       $ (7,791)       $ 23,213         $ 40,747      $  7,352
                        ========        ========         ========      ========

      1996
      ----
Revenues                $218,855        $138,347         $117,439     $  93,662
Expenses                 217,180         123,162           83,463       106,523
                        --------       ---------        ---------     ---------
Net Income (Loss)       $  1,675       $  15,185         $ 33,976     $ (12,861)
                        ========       =========         ========     =========

The  operating  results at Jackson  Industrial  show a decrease in revenue  when
comparing  the quarter  ended  August 31, 1997 to the quarter  ended  August 31,
1996.  The  decrease  in revenue  relates to tenant  refunds of prior years real
estate taxes.  The Registrant has had an ongoing real estate tax appeal covering
several  years.  This appeal is reaching its  conclusion  and the Registrant has
received refunds for overpayment of prior years taxes, some of which will be due
back to tenants for amounts  billed by the Registrant to the tenant in excess of
the  adjusted  tax due.  The amount due the tenants for prior years' taxes as of
August 31, 1997, was approximately $11,000.

At Maple Tree Shopping  Center,  revenues were relatively  stable when comparing
the two years.  Expenses for the quarter ended August 31, 1997,  decreased  when
compared  to the quarter  ended  August 31,  1996,  due mainly to  decreases  in
parking lot electric,  repairs and maintenance building,  real estate taxes, and
interest expense, offset by an increase in parking lot repairs.

Revenues at Park Plaza I & II increased when comparing  quarter ended August 31,
1997 to 1996.  The  increase in revenues can be  attributable  to an increase in
base rental income and miscellaneous  non-rental income.  Expenses decreased for
the quarter  ended 1997 as  compared  to the quarter  ended 1996 due mainly to a
decrease in parking lot expense and amortization expense.

The results of operations at Morenci Professional Park shows that the property's
operations  improved  significantly from 1996 to 1997. Revenues increased due to
an increase in  occupancy.  Expenses  increased due to an increase in management
fees, parking lot expenses, repairs and maintenance-electric,  and water, offset
by decreases in repairs and maintenance building and vacancy expense.  Occupancy
at the quarter ended August 31, 1997, was 91% versus 68% as of the quarter ended
August 31, 1996.



                                       -7-

<PAGE>



The occupancy at three of the Registrant's  properties  remained at high levels.
The occupancy at Morenci Professional Park continues to increase.  The occupancy
levels at August 31, 1997, 1996 and 1995 are as follows:


                                       Occupancy levels as of August 31,
         Property                   1997               1996             1995
         --------                   ----               ----             ----

Park Plaza I & II                     98%               100%              92%
Morenci Professional Park             91%                68%              99%
Maple Tree Shopping Center           100%               100%              98%
Jackson Industrial                   100%               100%             100%

At Park Plaza I & II,  occupancy  during the quarter  increased  from 97% at the
beginning of the quarter to 98% at the quarter's end. Leasing activity consisted
of the renewal of one lease for 2,340 square feet, the signing of a lease with a
new tenant for 2,460 square  feet,  offset by one tenant  vacating  1,640 square
feet.  At Park Plaza I & II no tenant  occupies  more than 10% of the  available
space.

At Morenci  Professional  Park,  leasing  activity  was strong  during the third
quarter.  The occupancy improved from 86% at the beginning of the quarter to 91%
at the quarter's end.  Leasing  activity  consisted of four new tenants  leasing
space  occupying  7,200  square feet and renewal  leases  being signed for three
tenants who occupy  6,000 square feet.  One tenant  occupying  2,400 square feet
vacated  during the quarter.  No tenant  occupies more than 10% of the available
space.

At Maple Tree Shopping Center, occupancy remained at 100% during the quarter and
there  was no  leasing  activity.  The  property  has  two  tenants  who  occupy
approximately 18% and 42% of the available space with lease expirations of April
30, 2000 and July 31, 1999, respectively.

Jackson  Industrial  remains 100% occupied by two tenants.  One tenant  occupies
approximately  61% of the available space with a lease which expires July of the
year 2000. This tenant has vacated the space and is offering it as available for
sub-lease,  however,  no new tenants  have  stepped  forward at this time.  This
tenant has an option to  terminate  in 1998;  however,  the  Registrant  has not
received  verbal or written  notice  that the  tenant  will be  exercising  this
option.  The other tenant occupying 39% of the available space has a lease which
expires July 31 of the year 2002. As previously  reported,  this tenant signed a
new five-year renewal lease which commenced during the third quarter of 1997.

1997 Comparison to 1996

Revenues  for the  quarter  ended  August  31,  1997 and 1996 are  $606,313  and
$571,056,  respectively.  For the nine month  period  ended  August 31, 1997 and
1996,  revenues are $1,790,096  and  $1,692,485,  respectively.  For the quarter
ended August 31, 1997,  revenues  increased  $35,257 when  compared to the prior
year and increased $97,611 when comparing the nine month period ended August 31,
1997 to the prior year.  The  increase in revenues is mainly due to the increase
in rental  income at Morenci  Professional  Park as a result of the  increase in
occupancy.

Consolidated  expenses  for the quarter  ended  August 31,  1997 and 1996,  were
$559,263 and $547,089,  respectively.  Consolidated  expenses  increased $12,174
when  comparing  the  quarter  ended  August  31,  1997  to  the  prior  period.
Consolidated  expenses for the nine months  ended August  31,1997 and August 31,

                                       -8-

<PAGE>



1996, were $1,750,072 and $1,735,182, respectively. For the quarter ended August
31, 1997,  expenses  increased $12,174 due mainly to an increase in professional
services  ($6,042) and parking lot repairs  ($5,603).  For the nine months ended
August 31, 1997,  expenses increased $14,897 when compared to the similar period
of the prior  year.  This  increase in  expenses was a result of  an increase in
repairs and  maintenance  ($20,437)  and  professional  services  ($29,183)  and
payroll costs  ($7,432),  offset by decreases in interest  ($28,321) and vacancy
expense ($8,535).

1996 Comparison to 1995

Revenues  for the  quarter  ended  August  31,  1996 and 1995 are  $571,056  and
$591,965, respectively. For the nine month period ended August 31, 1996 and 1995
revenues are  $1,692,485  and  $1,761,262,  respectively.  For the quarter ended
revenues  decreased  $20,909 when comparing  August 31, 1996 to 1995 and for the
nine month period ended  revenues  decreased  $68,777 for the same periods ended
August 31, 1996 and 1995.

The decrease in consolidated revenues on a quarterly and nine month basis can be
attributed  to decreases  at Morenci  Professional  Park and Jackson  Industrial
offset by  increases  in revenues at Park Plaza I & II. The decrease in revenues
at Morenci  Professional  Park can be attributed  to the expected  move-out of a
major tenant in December  1995.  Offsetting  the reduction in rental income from
the major tenant are rental  revenues  received from new and expanding  tenants.
Since the  move-out of the major  tenant in December  1995  occupancy at Morenci
Professional Park has increased  approximately  18%. The decrease in revenues at
Jackson  Industrial  relates to the 1995 renewal of one of the property's  major
tenants.  Though the Registrant  during lease renewal  negotiations  obtained an
increase  in rental  income,  this  increase  was  offset by a  decrease  in tax
recovery  income  due to a change  in the  tenant's  base  year  coupled  with a
reduction  in  real  estate  tax  expense.  As  revenues  decreased  at  Morenci
Professional  Park  and  Jackson  Industrial,  at  Park  Plaza  I & II  revenues
increased approximately $10,000 for both the quarter and nine month period ended
August 31, 1996 when  compared to the same periods  ended  August 31, 1995.  The
increases  relate  primarily  to an  increase  in  rental  income  which  can be
attributed to an increase in average  occupancy  during the three month and nine
month periods.

As of August 31, 1996 and 1995 consolidated  expenses for the quarter ended were
$547,089 and $554,083,  respectively. For the nine month period ended August 31,
1996  and  1995   consolidated   expenses  were   $1,735,182   and   $1,691,315,
respectively. For the quarter and nine month periods ended consolidated expenses
remained  relatively  stable,  however,  on an individual  basis several expense
categories varied significantly.

For the quarter ended interest expense  decreased  $16,892 while deprecation and
amortization  increased $12,092. The decrease in interest expense relates to the
refinancing of the first  mortgage debt effective  November 1, 1995 for a period
of five years at a rate of 9.3%,  being amortized over 18 years. The increase in
depreciation   and   amortization   corresponds   to  the  increase  in  capital
expenditures to move tenants in at the various properties.

The  increase in expenses  for the nine month  period ended August 31, 1996 when
compared to the same period ended August 31, 1995 can be  attributed to increase
in  depreciation  and  amortization  and other  operating  expenses  offset by a
decrease in interest  expense.  The increase in  depreciation  and  amortization
corresponds  to the increase in capital  expenditures  to move tenants in at the
various properties.  The increase in other operating expenses in attributable to
the  following  expense  categories:  vacancy  expense  ($27,103),  snow removal
($16,384),  bad  debt  expense  ($13,968),  administrative  expenses  ($12,512),

                                       -9-

<PAGE>



repairs and maintenance ($10,458) and parking lot expenditures  ($7,586).  These
expense  categories were offset by a decrease in professional  service ($8,139).
The  decrease  in  interest  expense  relates  to the  refinancing  of the first
mortgage debt  effective  November 1, 1995, for a period of five years at a rate
of 9.3%, being amortized over 18 years.

Inflation

The effects of  inflation  did not have  material  impact upon the  Registrant's
operations  in fiscal year 1996 and are not  expected to  materially  affect the
Registrant's operations in 1997.


PART II.  OTHER INFORMATION

Item 6. Exhibits and Reports on Form 8-K

         (a) Exhibits

              See Exhibit Index

         (b) Reports on Form 8-K

              On June 23, 1997, the Registrant  filed a report on Form 8-K which
              reported an Item 5, Other Events.



                                      -10-

<PAGE>






                                   SIGNATURES
                                   ----------

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.


Dated:    October 15, 1997             NOONEY REAL PROPERTY INVESTORS-TWO, L.P.
      -----------------------

                                       By:   /s/ Gregory J. Nooney, Jr
                                             -----------------------------------
                                             Gregory J. Nooney, Jr.
                                             General Partner


                                       PAN, INC.

                                       By:   /s/ Patricia A. Nooney
                                             -----------------------------------
                                             Patricia A. Nooney
                                             President


                                       NOONEY INVESTORS, INC.

                                       By:   /s/ Gregory J. Nooney, Jr.
                                             -----------------------------------
                                             Gregory J. Nooney, Jr.
                                             Chairman

                                       By:   /s/ Patricia A. Nooney
                                             -----------------------------------
                                             Patricia A. Nooney
                                             Senior Vice President and Secretary


                                        BEING A MAJORITY OF THE DIRECTORS


                                      -11-

<PAGE>



                                  EXHIBIT INDEX


Exhibit Number         Description
- --------------         -----------

3.1                    Amended and Restated Agreement and Certificate of Limited
                       Partnership  dated November 5, 1979, is incorporated   by
                       reference to the Prospectus contained  in Amendment No. 1
                       to  the  Registration Statement  on Form  S-11  under the
                       Securities Act of 1933 (File No. 2-65006).

27                     Financial Data Schedule (provided for the information  of
                       U.S. Securities and Exchange Commission only)

                                      -12-


<TABLE> <S> <C>

<ARTICLE>5
<LEGEND>
THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION  EXTRACTED  FROM  THE
FINANCIAL  STATEMENTS  FOR  NOONEY  REAL  PROPERTY  INVESTORS-TWO,  L.P.  AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<CIK>0000312155
<NAME>NOONEY REAL PROPERTY INVESTORS-TWO, L.P.
       
<S>                                                 <C>
<PERIOD-TYPE>                                             9-MOS
<FISCAL-YEAR-END>                                   NOV-30-1997
<PERIOD-START>                                      DEC-01-1996
<PERIOD-END>                                        AUG-31-1997
<CASH>                                                  498,926
<SECURITIES>                                                  0
<RECEIVABLES>                                           150,195
<ALLOWANCES>                                                  0
<INVENTORY>                                                   0
<CURRENT-ASSETS>                                        732,954
<PP&E>                                               15,995,710
<DEPRECIATION>                                        8,754,709
<TOTAL-ASSETS>                                        8,055,229
<CURRENT-LIABILITIES>                                   494,072
<BONDS>                                               7,730,028
                                         0
                                                   0
<COMMON>                                                      0
<OTHER-SE>                                            (250,098)
<TOTAL-LIABILITY-AND-EQUITY>                          8,055,229
<SALES>                                               1,782,849
<TOTAL-REVENUES>                                      1,790,096
<CGS>                                                         0
<TOTAL-COSTS>                                                 0
<OTHER-EXPENSES>                                      1,193,062
<LOSS-PROVISION>                                              0
<INTEREST-EXPENSE>                                      557,010
<INCOME-PRETAX>                                          40,024
<INCOME-TAX>                                                  0
<INCOME-CONTINUING>                                           0
<DISCONTINUED>                                                0
<EXTRAORDINARY>                                               0
<CHANGES>                                                     0
<NET-INCOME>                                             40,024
<EPS-PRIMARY>                                              3.30
<EPS-DILUTED>                                                 0
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission