PAINEWEBBER INCOME PROPERTIES TWO LTD PARTNERSHIP
10-K405, 1995-12-28
REAL ESTATE INVESTMENT TRUSTS
Previous: OPPENHEIMER QUEST VALUE FUND INC, 24F-2NT, 1995-12-28
Next: ADAC LABORATORIES, 10-K405, 1995-12-28





               UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                                 Washington, D.C.  20549

                                        FORM 10-K

    X              ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                              SECURITIES EXCHANGE ACT OF 1934

                        FOR FISCAL YEAR ENDED: SEPTEMBER 30, 1995
                                            OR

                  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                    SECURITIES EXCHANGE ACT OF 1934 (NO FEE REQUIRED)

                           For the transition period from to .

                             Commission File Number: 0-10977

                  PAINE WEBBER INCOME PROPERTIES TWO LIMITED PARTNERSHIP
                   (Exact name of registrant as specified in its charter)

Delaware                                                         04-2689565
(State of organization)                                     (I.R.S.Employer
                                                         Identification  No.)

  265 Franklin Street, Boston, Massachusetts              02110
 (Address of principal executive office)               (Zip Code)

Registrant's telephone number, including area code   (617) 439-8118

               Securities registered pursuant to Section 12(b) of the Act:

                                                 Name of each exchange on
Title of each class                                which registered
      None                                              None

               Securities registered pursuant to Section 12(g) of the Act:

                          UNITS OF LIMITED PARTNERSHIP INTEREST
                                     (Title of class)
Indicate  by  check  mark if  disclosure  of  delinquent  filers  pursuant  to
Item 405 of Regulation  S-K is not  contained  herein,  and  will  not be  
contained,  to the  best of registrant's  knowledge,  in definitive  proxy or 
information  statements  incorporated by reference in Part III of this Form 10-K
or any amendment to this Form 10-K.     X

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

                            DOCUMENTS INCORPORATED BY REFERENCE
Documents                                             Form 10-K Reference
Prospectus of registrant dated                              Part IV
April 13, 1980, as supplemented



<PAGE>


            PAINE WEBBER INCOME PROPERTIES TWO LIMITED PARTNERSHIP
                                1995 FORM 10-K

                              TABLE OF CONTENTS

PART I                                                                  Page

Item  1       Business                                                  I-1

Item  2       Properties                                                I-2

Item  3       Legal Proceedings                                         I-2

Item  4       Submission of Matters to a Vote of Security Holders       I-3

Part II

Item  5       Market for the Partnership's Limited Partnership Interests and
                Related Security Holder Matters                        II-1

Item  6       Selected Financial Data                                  II-1

Item  7       Management's Discussion and Analysis of Financial Condition
                and Results of Operations                              II-1

Item  8       Financial Statements and Supplementary Data              II-4

Item  9       Changes in and Disagreements with Accountants on
                Accounting and Financial Disclosure                    II-4

Part III

Item 10       Directors and Executive Officers of the Partnership     III-1

Item 11       Executive Compensation                                  III-3

Item 12       Security Ownership of Certain Beneficial Owners
                and Management                                        III-3

Item 13       Certain Relationships and Related Transactions          III-3

Part IV

Item 14       Exhibits, Financial Statement Schedules and Reports
                on Form 8-K                                           IV-1

Signatures                                                            IV-2

Index to Exhibits
IV-3

Financial Statements and Supplementary Data                        F-1 to F-13


<PAGE>





                                     I-2
                                    PART I

Item 1.  Business

       Paine   Webber   Income   Properties   Two   Limited   Partnership   (the
"Partnership")  is a limited  partnership  formed on September 5, 1979 under the
Uniform  Limited  Partnership  Act of the State of  Delaware  for the purpose of
investing  in a  diversified  portfolio of existing  income-producing  operating
properties such as shopping centers,  office buildings and apartment  complexes.
The Partnership  sold  $15,445,000 in Limited  Partnership  units (the "Units"),
representing  15,445  units at  $1,000  per Unit,  during  the  offering  period
pursuant to a Registration Statement filed on Form S-11 under the Securities Act
of 1933 (Registration No. 2-65435).

       The Partnership originally invested in three operating properties. It was
expected that the Partnership's  assets would be sold from time to time and that
the  Partnership  would be, in  effect,  self-liquidating  after an  anticipated
holding period of approximately  ten years. As of September 30, 1995, two of the
three original  investments have been sold. As discussed  further in Item 7, the
Partnership  has  reached a  tentative  agreement  to sell its  interest  in the
remaining property,  Spanish Trace Apartments, to an affiliate of the co-venture
partner.  It is the intention of the Partnership to seek opportunities that will
maximize the returns to the Limited  Partners.  A sale of this final asset would
initiate a  liquidation  of the  Partnership,  which could occur in fiscal 1996.
However,  there can be no assurances  that this  potential  transaction  will be
completed.

       As of September 30, 1995,  the  Partnership  has one remaining  operating
property investment,  which was acquired through a joint venture partnership, as
set forth below:

Name of Joint Venture                     Date of
Name and Type of Property                 Acquisition    Type of
Location                     Size         of Interest    Ownership (1)

Spanish Trace Associates      372         12/23/80       Fee ownership
Spanish Trace Apartments     Units                       of land and
St. Louis County, Missouri                               improvements
                                                         (through joint
                                                         venture)

(1) See Notes to the  Consolidated  Financial  Statements filed with this Annual
    Report for a description of the long-term mortgage  indebtedness  secured by
    the  Partnership's  operating  property  investment and a description of the
    agreement through which the Partnership has acquired this investment.

    The Partnership's original investment objectives were to:

     (i) provide   the  Limited   Partners   with  cash distributions  which,  
         to some extent,  will not  constitute  taxable income;

    (ii) preserve  and protect  the  Limited  Partners' capital;

   (iii) obtain long-term appreciation in the value of its properties; and

   (iv)  provide a build-up of equity through the reduction of mortgage loans
         on its properties.

    For the most part,  the  Partnership  has achieved its  objectives.  Through
September  30,  1995,  the  Limited   Partners  had  received   cumulative  cash
distributions totalling approximately  $21,635,000 or $1,404 per original $1,000
investment  for the  Partnership's  earliest  investors.  This  return  includes
approximately  $16,418,000,  or $1,063 per original  $1,000  investment,  of net
proceeds  from the sale and  refinancing  transactions  completed  to date.  The
remaining  distributions of $341 per original $1,000 investment  represents cash
flow from  operations.  A  substantial  portion of such  distributions  has been
sheltered from current taxable income. Regular quarterly distributions of excess
operating  cash flow were  suspended in fiscal 1990.  As  discussed  above,  the
Partnership has sold two of its three original  investment  properties.  Despite
selling one of the  properties  (Cherry  Hill  Plaza) at a loss on the  original
invested  capital,  distributions  from  sales  and  refinancings  have  already
exceeded the Limited Partners' total contributed  capital due to the substantial
appreciation realized on the Partnership's Meridian Mall investment property and
the partial  return of capital  realized on the Spanish  Trace  investment  as a
result of a 1985 refinancing transaction. The Partnership expects to receive net
proceeds of approximately $2.3 million from the sale of the Spanish Trace, which
is expected to close in late December 1995. In addition, the Partnership will be
entitled to its share of the net cash flow  generated by the Spanish Trace joint
venture  through  September  30, 1995 and a 10% return on the sale price of $2.3
million  from October 1, 1995  through the date of sale.  Combined  with current
Partnership  cash  reserves,  and  after  payment  of  all   liquidation-related
expenses,  the  Partnership is expected to have  sufficient cash to make a final
distribution  payment to the Limited Partners of approximately $149 per original
$1,000 investment.

    The Partnership's  operating  property  investment is subject to significant
competition  for the revenues it generates  from numerous  properties of similar
type in the local St. Louis real estate market.  The apartment  project competes
with the  other  properties  generally  on the  basis  of  price,  location  and
amenities. As in all markets, the apartment project also competes with the local
single family home market for prospective tenants. The continued availability of
low  interest  rates on home  mortgage  loans  has  increased  the level of this
competition over the past few years. However, the impact of the competition from
the  single-family  home market has been offset by the lack of  significant  new
construction activity in the multi-family apartment market over this period.

    The Partnership has no real property  investments located outside the United
States.  The  Partnership  is  engaged  solely in the  business  of real  estate
investment, therefore presentation of information about industry segments is not
applicable.

    The Partnership has no employees; it has, however,  entered into an Advisory
Contract  with  PaineWebber   Properties   Incorporated   (the   "Adviser"),   a
wholly-owned  subsidiary of  PaineWebber  Incorporated  ("PWI"),  a wholly-owned
subsidiary of PaineWebber Group, Inc. ("PaineWebber"),  which is responsible for
managing the day-to-day operations of the Partnership.

    The Managing General Partner of the Partnership is Second Income Properties,
Inc., a wholly-owned subsidiary of PaineWebber.  Subject to the Managing General
Partner's overall  authority,  the business of the Partnership is managed by the
Adviser.

    The terms of  transactions  between the  Partnership  and  affiliates of the
Managing  General  Partner of the  Partnership  are set forth in Items 11 and 13
below to which  reference  is hereby  made for a  description  of such terms and
transactions.

Item 2.  Properties

    The  Partnership  has  an  interest  in  one  remaining  operating  property
investment,  the Spanish  Trace  Apartments,  which it acquired  through a joint
venture  partnership.  The joint venture partnership and the related property is
referred to under Item 1 above to which reference is made for the name, location
and description of the property.

      Occupancy  figures  for each fiscal  quarter  during  1995,  along with an
average for the year, are presented below for the remaining operating property:

                                     Percent Occupied At
                                                                    Fiscal 1995
                              12/31/94   3/31/95   6/30/95  9/30/95   Average

Spanish Trace Apartments         92%       95%       95%      92%       94%

Item 3.  Legal Proceedings

     In  November  1994,  a series of  purported  class  actions  (the "New York
Limited Partnership Actions") were filed in the United States District Court for
the Southern District of New York concerning PaineWebber Incorporated's sale and
sponsorship of various limited partnership investments,  including those offered
by the Partnership.  The lawsuits were brought against PaineWebber  Incorporated
and Paine Webber Group Inc. (together "PaineWebber"), among others, by allegedly
dissatisfied  partnership  investors.  In March  1995,  after the  actions  were
consolidated under the title In re PaineWebber Limited  Partnership  Litigation,
the  plaintiffs  amended their  complaint to assert claims  against a variety of
other  defendants,  including  Second Income  Properties,  Inc., an affiliate of
PaineWebber  and the Managing  General  Partner in the  Partnership.  On May 30,
1995, the court certified  class action  treatment of the claims asserted in the
litigation.

     The amended complaint in the New York Limited  Partnership  Actions alleges
that, in connection with the sale of interests in PaineWebber  Income Properties
Two Limited  Partnership,  PaineWebber  and Second Income  Properties,  Inc. (1)
failed to provide adequate disclosure of the risks involved;  (2) made false and
misleading   representations  about  the  safety  of  the  investments  and  the
Partnership's  anticipated  performance;  and (3)  marketed the  Partnership  to
investors for whom such  investments  were not  suitable.  The  plaintiffs,  who
purport to be suing on behalf of all persons who invested in PaineWebber  Income
Properties Two Limited  Partnership,  also allege that following the sale of the
partnership   interests,   PaineWebber  and  Second  Income   Properties,   Inc.
misrepresented   financial   information  about  the  Partnership's   value  and
performance.  The amended  complaint  alleges that PaineWebber and Second Income
Properties, Inc. violated the Racketeer Influenced and Corrupt Organizations Act
("RICO")  and the federal  securities  laws.  The  plaintiffs  seek  unspecified
damages,   including  reimbursement  for  all  sums  invested  by  them  in  the
partnerships,  as well as  disgorgement  of all fees and other income derived by
PaineWebber from the limited partnerships. In addition, the plaintiffs also seek
treble  damages under RICO. The  defendants'  time to move against or answer the
complaint has not yet expired.

     Pursuant to provisions of the Partnership  Agreement and other  contractual
obligations,  under certain  circumstances  the  Partnership  may be required to
indemnify  Second  Income  Properties,  Inc.  and its  affiliates  for costs and
liabilities in connection  with this  litigation.  The Managing  General Partner
intends to vigorously  contest the allegations of the action,  and believes that
the action will be resolved without material adverse effect on the Partnership's
financial statements, taken as a whole.

      The  Partnership  is not  subject  to any  other  material  pending  legal
proceedings.

Item 4.  Submission of Matters to a Vote of Security Holders

    None.



<PAGE>





                                     II-2
                                   PART II

Item 5.  Market  for the  Partnership's  Limited  Partnership  Interests  and
Related Security Holder Matters

    At  September  30,  1995  there were  1,415  record  holders of Units in the
Partnership.  There is no public market for the Units, and it is not anticipated
that a public market for Units will develop.  The Managing  General Partner will
not redeem or repurchase Units.

    The Partnership  made no cash  distributions  to the Limited Partners during
1995.

Item 6.  Selected Financial Data

                  Paine Webber Income Properties Two Limited Partnership
           For the years ended September 30, 1995, 1994, 1993, 1992 and 1991
                     (In thousands, except per Unit data)

                              1995      1994       1993       1992       1991
                              ----      ----       ----       ----       ----

Revenues                   $ 2,588   $ 2,401    $ 2,325    $ 2,283    $ 2,307

Operating income (loss)    $   514   $ (214)    $  (475)   $  (359)   $  (277)

Venture partner's share
 of venture's operations   $  (126)  $  157     $   181    $   117    $   128

Net income (loss)          $   388   $  (57)    $  (294)   $  (242)   $  (149)

Net income (loss) per
 Limited Partnership Unit  $ 24.86   $(3.65)    $(18.85)   $(15.49)   $ (9.58)

Total assets               $ 6,337   $ 6,074    $ 6,290    $ 5,177    $  5,593

Mortgage note payable      $ 9,856   $ 9,924    $ 9,988    $ 8,427    $  8,467

    The above selected  financial  data should be read in  conjunction  with the
financial  statements  and  related  notes  appearing  elsewhere  in this Annual
Report.

    The above net income and cash distributions per Limited Partnership Unit are
based upon the 15,445 Limited Partnership Units outstanding during each year.

Item 7.   Management's  Discussion  and Analysis of Financial  Condition  and
Results of Operations

Liquidity and Capital Resources

     The Partnership  offered limited  partnership  interests to the public from
April, 1980 to December,  1980 pursuant to a Registration  Statement filed under
the Securities Act of 1933.  Gross proceeds of $15,445,000  were received by the
Partnership   and,  after  deducting   selling   expenses  and  offering  costs,
approximately  $12,700,000  was  invested in joint  venture  interests  in three
operating  investment  properties.  Two of the three investment  properties were
sold in prior years. The Partnership's  remaining  investment is a joint venture
interest  in the  Spanish  Trace  Apartments,  located in St.  Louis,  Missouri.
Spanish  Trace  Apartments  is a 372-unit,  twenty-four  year old,  garden-style
rental property. Notwithstanding the sale of the Cherry Hill Plaza property at a
loss on the original invested capital, the Partnership has already returned more
than  the  Limited  Partners'  initial  capital   contributions  from  sale  and
refinancing  transactions  due to the substantial  appreciation  realized on the
Meridian Mall investment  property and the partial return of capital realized on
the Spanish Trace investment as a result of a 1985 refinancing transaction.

     During fiscal 1995, the Partnership  reached a tentative  agreement to sell
its interest in the Spanish Trace  Apartments to an affiliate of the  co-venture
partner for a net price of  approximately  $2.3 million.  The net sale price for
the  Partnership's  equity interest is based on an agreed upon fair market value
of the  property of  approximately  $13.3  million.  The agreed upon fair market
value is  supported by  management's  most recent  independent  appraisal of the
Spanish Trace  Apartments and by the marketing  efforts to  third-parties  which
have  been  conducted  over the last  year and a half.  Under  the  terms of the
Spanish Trace joint venture  agreement,  the co-venture partner has the right to
match any third-party offer to purchase the property.  Accordingly, a negotiated
sale  to the  co-venturer  or its  affiliate  at the  appropriate  market  price
represents the most expeditious and advantageous way for the Partnership to sell
this  remaining   investment.   Conditions  in  the  markets  for   multi-family
residential  properties across the country have demonstrated gradual improvement
throughout fiscal 1995. The absence of significant new construction activity has
allowed  the  oversupply  which  existed  in many  markets  as a  result  of the
overbuilding  of the late 1980s to be absorbed.  The results of this  absorption
have been stabilized occupancy levels and a gradual improvement in rental rates,
which have had a positive impact on cash flow levels and, consequently, property
values. In addition,  the implementation of the capital improvement program made
possible by the 1993  refinancing  of Spanish Trace has  supported  management's
ability to increase rents and add value to the property. As a result, management
believes that it is an opportune time to sell the Partnership's remaining asset.

    The Partnership has already returned capital of approximately  $3,344,000 to
the Limited  Partners from the Spanish Trace  investment as a result of the 1985
refinancing  transaction.  As  previously  reported,  on  August  31,  1993  the
Partnership  completed a second  refinancing of the existing debt on the Spanish
Trace Apartments with a loan insured by the U.S. Department of Housing and Urban
Development  (HUD).  As part of the HUD insured loan program,  the Spanish Trace
joint venture was required to establish an escrow account of approximately  $1.8
million for a replacement  reserve and payment of other required  repairs,  real
estate taxes and  insurance  premiums.  The balance of these  restricted  escrow
deposits  totalled  approximately  $774,000  as of  September  30,  1995.  These
escrowed funds  continue to be used to provide the capital  necessary to address
certain   deferred   maintenance  and  capital   improvement   items  that  have
significantly upgraded individual units and the property as a whole. The capital
improvement program commenced during fiscal 1994. To date, the joint venture has
incurred over $1.5 million in improvement  costs. A substantial  portion of such
costs have been reimbursed from the restricted escrow deposits.

    If the  Partnership  is  successful  in closing the sale of its  interest in
Spanish  Trace,  the net sale proceeds,  after reserves for expenses  associated
with the liquidation of the Partnership, would be distributed to the partners in
accordance with the Partnership  Agreement.  The Partnership  expects to receive
net proceeds of  approximately  $2.3 million from the sale of the Spanish Trace,
which is expected to close in late December 1995. In addition,  the  Partnership
will be  entitled  to its share of the net cash flow  generated  by the  Spanish
Trace  joint  venture  through  September  30, 1995 and a 10% return on the $2.3
million sale price from October 1, 1995 through the date of sale.  Combined with
current Partnership cash reserves, and after payment of all  liquidation-related
expenses,  the  Partnership is expected to have  sufficient cash to make a final
distribution  payment to the Limited Partners of approximately $149 per original
$1,000  investment.  If the sale  closes as  expected,  the  final  distribution
payment to the Limited  Partners is expected to be made in February 1996. A sale
of the remaining  investment  would initiate a liquidation  of the  Partnership,
which is expected to occur in fiscal  1996.  The  Partnership  will  recognize a
sizable  gain for both book and tax  purposes on the sale of its interest in the
Spanish  Trace joint venture due to the  appreciation  in value of the operating
property and the non-cash depreciation charges recorded to date.

     At September 30, 1995, the Partnership and its  consolidated  joint venture
had cash and cash equivalents of approximately  $638,000. A portion of such cash
and cash  equivalents  belongs to the  co-venture  partner  in the  consolidated
Spanish Trace joint  venture in  accordance  with the terms of the joint venture
agreement.  The majority of such cash and cash  equivalents will be utilized for
the  Partnership's   working  capital   requirements   through  its  anticipated
liquidation  date. The source of future liquidity and final  distribution to the
partners is expected to be from the proceeds  received from the eventual sale of
the Spanish Trace Apartments.


<PAGE>


Results of Operations
1995 Compared to 1994

     The  Partnership  reported net income of $388,000 for the fiscal year ended
September 30, 1995, as compared to a net loss of $57,000  recognized  for fiscal
1994. This favorable change in net operating results can be primarily attributed
to the absence of depreciation  recorded on the remaining  operating  investment
property for the fiscal year ended September 30, 1995. As of September 30, 1994,
the  Spanish  Trace  property  was  classified  as an asset  held for sale.  The
estimated market value of the Spanish Trace  Apartments is substantially  higher
than the net carrying value of the property on the accompanying  balance sheets.
As a result, the Partnership  expects to realize a sizable gain upon the sale of
the property,  which is expected to occur in fiscal 1996. Therefore,  no further
depreciation  will be recorded  unless the  Partnership's  plans for holding the
asset change at some future date.

     Increases in rental  revenues and interest  income both  contributed to the
favorable  change in net operating  results for the fiscal year ended  September
30, 1995.  Rental revenues  increased by $141,000,  or 6%, for the current year.
Such  improvement  reflects the  increases in rental rates made  possible by the
capital  improvement  program at Spanish Trace,  as discussed  further above, as
well as the  strengthening  market  conditions  for  multi-family  properties in
general.  Interest income  increased by $46,000 partly due to an increase in the
interest  rates  earned  on the  restricted  escrow  funds  related  to the debt
refinancing.  In addition,  interest expense and related financing fees declined
by $21,000 in fiscal 1995 primarily due to the scheduled principal  amortization
of the Spanish Trace mortgage loan. Increases in property operating expenses and
general and administrative charges partially offset the favorable changes in net
operating results.  The increase in property operating expenses,  of $11,000, is
mainly  attributable to higher repairs and maintenance  costs resulting from the
ongoing  general  upgrading  program at Spanish Trace.  Partnership  general and
administrative  expenses  increased by $12,000  primarily  due to an increase in
required professional services.

1994 Compared to 1993

    The  Partnership  reported a net loss of $57,000  for the fiscal  year ended
September 30, 1994, which represents a decrease of $237,000 when compared to the
net loss of  $294,000  recognized  for  fiscal  1993.  The major  portion of the
decrease in net loss can be attributed to lower mortgage interest expense of the
Spanish  Trace joint  venture.  This is a direct  result of the HUD  refinancing
completed at the end of fiscal 1993 which  reduced the annual  interest  rate on
the venture's debt from 11.33% to 7.35%. In addition,  rental revenue  increased
by  $50,000  in  fiscal  1994 as a  result  of the  generally  improving  market
conditions  referred to above.  A decrease in property  operating  expenses also
contributed to the Partnership's  improved net operating results in fiscal 1994.
The decline in property  operating  expenses was mainly the result of an $87,000
decrease in repairs and  maintenance  expenses.  Prior to the Spanish Trace loan
refinancing in fiscal 1993, the joint venture implemented an improvement program
to address certain deferred maintenance items.  Expenditures for improvements at
Spanish  Trace  during  fiscal  1994 were  primarily  of a capital  nature.  The
favorable  changes in the  Partnership's  net loss were  partially  offset by an
increase in depreciation and general and  administrative  expenses during fiscal
1994. The increase in  depreciation  expense was due to the capital  improvement
program  which  began  in  fiscal  1994 at the  Spanish  Trace  Apartments.  The
Partnership's  general and administrative  expenses increased mainly as a result
of  certain  professional  fees  incurred  in  connection  with  an  independent
valuation of the Partnership's remaining investment property which was initiated
in fiscal 1994.

1993 Compared to 1992

     The  Partnership  reported a net loss of $294,000 for the fiscal year ended
September  30,  1993,  an increase of $52,000  when  compared to the net loss of
$242,000 for the fiscal year ended  September 30, 1992. The increase in net loss
resulted  primarily  from the added  expenses  incurred  in fiscal  1993 for the
remodeling  of the clubhouse  and other  improvements  performed in an effort to
increase  occupancy  rates  at  the  Spanish  Trace  Apartments.   Increases  in
salary-related  costs,  insurance and mortgage interest expense also contributed
to the increase in net loss.  Salary-related  costs  increased  mainly due to an
in-house training program implemented to focus on improving customer service for
the leasing  agents at Spanish  Trace.  Insurance  expense  increased  due to an
increase in the property's liability insurance premium. The increase in property
operating  expenses was partially offset by increased  revenues  generated by an
increase in occupancy during fiscal 1993. A decrease in interest income resulted
from a decrease in cash  balances and lower  interest  rates.  Interest  expense
increased as a result of an extension fee paid in April 1993 in conjunction with
the above mentioned refinancing.

Inflation

     The Partnership completed its fifteenth full year of operations in 1995 and
the effects of  inflation  and changes in prices on revenues and expenses on the
Partnership's operating results to date have not been significant.

     Inflation  in future  periods may increase  revenues,  as well as operating
expenses,  at the Partnership's  operating investment property.  Rental rates at
the Partnership's  residential  apartment  property can be adjusted to keep pace
with inflation, to the extent market conditions permit, as the leases, which are
short-term  in nature,  are renewed or turned  over.  Such  increases  in rental
income  would  be  expected  to at  least  partially  offset  the  corresponding
increases in property and Partnership operating expenses.

Item 8.  Financial Statements and Supplementary Data

     The financial  statements and supplementary data are included under Item 14
of the Annual Report.

Item 9.  Changes in and  Disagreements  with  Accountants  on Accounting  and
Financial Disclosure

     None.


<PAGE>





                                    III-4
                                   PART III


Item 10.  Directors and Executive Officers of the Partnership

    The Managing General Partner of the Partnership is Second Income Properties,
Inc., a Delaware corporation, which is a wholly-owned subsidiary of PaineWebber.
The Managing General Partner has overall  authority and  responsibility  for the
Partnership's operations, however, the day-to-day business of the Partnership is
managed by PaineWebber  Properties  Incorporated (the "Adviser")  pursuant to an
advisory contract.

    (a) and (b) The  names and ages of the  directors  and  principal  executive
officers of the Managing General Partner of the Partnership are as follows:

                                                                     Date
                                                                   elected
      Name                      Office                      Age    to Office

Lawrence A. Cohen      President and Chief Executive
                          Officer                           42      8/30/88
Albert Pratt           Director                             84      11/3/78   *
J. Richard Sipes       Director                             48      6/9/94
Walter V. Arnold       Senior Vice President and Chief
                          Financial Officer                 48      10/29/85
James A. Snyder        Senior Vice President                50      7/6/92
John B. Watts III      Senior Vice President                42      6/6/88
David F. Brooks        First Vice President and Assistant 
                           Treasurer                        53      2/5/80
Timothy J. Medlock     Vice President and Treasurer         34      6/1/88
Thomas W. Boland       Vice President                       33      12/1/91

*  The date of incorporation of the Managing General Partner

    (c) There are no other  significant  employees in addition to the  directors
and executive officers mentioned above.

    (d) There is no family relationship among any of the foregoing directors and
executive  officers of the Managing General Partner of the  Partnership.  All of
the foregoing  directors and executive officers have been elected to serve until
the annual meeting of the Managing General Partner.

    (e) All of the directors and officers of the Managing  General  Partner hold
similar  positions in affiliates of the Managing General Partner,  which are the
corporate general partners of other real estate limited  partnerships  sponsored
by PWI, and for which PaineWebber Properties Incorporated serves as the Adviser.
The  business  experience  of  each of the  directors  and  principal  executive
officers of the Managing General Partner is as follows:

    Lawrence A. Cohen is President and Chief  Executive  Officer of the Managing
General Partner and President and Chief  Executive  Officer of the Adviser which
he joined in January 1989. He is also a member of the Board of Directors and the
Investment Committee of the Adviser. From 1984 to 1988, Mr. Cohen was First Vice
President of VMS Realty  Partners where he was  responsible  for origination and
structuring  of  real  estate  investment  programs  and for  managing  national
broker-dealer  relationships.  He is a  member  of the  New  York  Bar  and is a
Certified Public Accountant.

    J.  Richard  Sipes is a Director  of the  Managing  General  Partner  and a
Director  of  the  Adviser.  Mr.  Sipes  is  an  Executive  Vice  President  at
PaineWebber.  He joined the firm in 1978 and has  served in various  capacities
within the Retail Sales and  Marketing  Division.  Before  assuming his current
position  as  Director of Retail  Underwriting  and  Trading in 1990,  he was a
Branch Manager,  Regional  Manager,  Branch System and Marketing  Manager for a
PaineWebber  subsidiary,  Manager  of Branch  Administration  and  Director  of
Retail  Products  and  Trading.  Mr.  Sipes  holds a B.S.  in  Psychology  from
Memphis State University.


<PAGE>


    Albert Pratt is a Director of the Managing  General Partner and a Consultant
of PWI.  Mr.  Pratt joined PWI as Counsel in 1946 and since that time has held a
number of positions  including  Director of both the Investment Banking Division
and the International  Division,  Senior Vice President and Vice Chairman of PWI
and Chairman of PaineWebber International, Inc.

    Walter V. Arnold is a Senior Vice President and Chief  Financial  Officer of
the Managing  General  Partner and a Senior Vice  President and Chief  Financial
Officer of the Adviser which he joined in October 1985. Mr. Arnold joined PWI in
1983 with the  acquisition  of Rotan  Mosle,  Inc.  where he had been First Vice
President and Controller  since 1978,  and where he continued  until joining the
Adviser.  Mr. Arnold is a Certified Public  Accountant  licensed in the state of
Texas.

    James A. Snyder is a Senior Vice President of the Managing  General  Partner
and a Senior  Vice  President  and  Member of the  Investment  Committee  of the
Adviser.  Mr. Snyder re-joined the Adviser in July 1992 having served previously
as an officer of PWPI from July 1980 to August  1987.  From January 1991 to July
1992, Mr. Snyder was with the Resolution Trust  Corporation,  where he served as
the Vice President of Asset Sales prior to re-joining  PWPI.  From February 1989
to October  1990,  he was  President  of Kan Am  Investors,  Inc., a real estate
investment  company.  During the period August 1987 to February 1989, Mr. Snyder
was Executive Vice President and Chief Financial  Officer of Southeast  Regional
Management Inc., a real estate development company.

      John B.  Watts III is a Senior  Vice  President  of the  Managing  General
Partner and a Senior Vice President of the Adviser which he joined in June 1988.
Mr. Watts has had over 16 years of experience in acquisitions,  dispositions and
finance of real  estate.  He  received  degrees  of  Bachelor  of  Architecture,
Bachelor of Arts and Master of Business  Administration  from the  University of
Arkansas.

    David F. Brooks is a First Vice  President  and  Assistant  Treasurer of the
Managing  General Partner and a First Vice President and an Assistant  Treasurer
of the Adviser.  Mr. Brooks joined the Adviser in March 1980. From 1972 to 1980,
Mr. Brooks was an Assistant  Treasurer of Property  Capital  Advisors,  Inc. and
also,  from March 1974 to February 1980, the Assistant  Treasurer of Capital for
Real  Estate,  which  provided  real estate  investment,  asset  management  and
consulting services.

    Timothy J. Medlock is a Vice President and Treasurer of the Managing General
Partner and a Vice  President  and  Treasurer of the Adviser  which he joined in
1986. From June 1988 to August 1989, Mr. Medlock served as the Controller of the
Managing  General  Partner and the Adviser.  From 1983 to 1986,  Mr. Medlock was
associated  with Deloitte  Haskins & Sells.  Mr. Medlock  graduated from Colgate
University  in 1983  and  received  his  Masters  in  Accounting  from  New York
University in 1985.

    Thomas W. Boland is a Vice President of the Managing  General  Partner and
a Vice  President  and Manager of Financial  Reporting of the Adviser which he
joined in 1988.  From 1984 to 1987,  Mr.  Boland was  associated  with  Arthur
Young & Company.  Mr. Boland is a Certified Public Accountant  licensed in the
state of  Massachusetts.  He holds a B.S. in Accounting from Merrimack College
and an M.B.A. from Boston University.

    (f) None of the  directors  and officers  was involved in legal  proceedings
which are  material to an  evaluation  of his or her ability or  integrity  as a
director or officer.

    (g)  Compliance  With  Exchange  Act  Filing  Requirements:  The  Securities
Exchange Act of 1934 requires the officers and directors of the Managing General
Partner, and persons who own more than ten percent of the Partnership's  limited
partnership units, to file certain reports of ownership and changes in ownership
with the Securities and Exchange Commission. Officers, directors and ten-percent
beneficial  holders are required by SEC  regulations to furnish the  Partnership
with copies of all Section 16(a) forms they file.

    Based  solely on its review of the copies of such forms  received by it, the
Partnership  believes that,  during the year ended September 30, 1995 all filing
requirements  applicable to the officers and  directors of the Managing  General
Partner and ten-percent beneficial holders were complied with.


<PAGE>


Item 11.  Executive Compensation

    The directors and officers of the  Partnership's  Managing  General  Partner
receive no current or proposed remuneration from the Partnership.

    Under certain  circumstances,  the Partnership is required to pay management
fees to the Adviser,  and the Managing  General Partner is entitled to receive a
share of Partnership cash distributions and a share of profits and losses. These
items are described under Item 13.

    The Partnership  paid cash  distributions  to the Unitholders on a quarterly
basis at rates  ranging  from 3% to 6% per annum on remaining  invested  capital
from  inception  through  November 1989, at which time such  distributions  were
suspended indefinitely.  However, the Partnership's Units of Limited Partnership
Interest are not actively  traded on any  organized  exchange,  and no efficient
secondary market exists.  Accordingly no accurate price information is available
for these Units.  Therefore,  a  presentation  of  historical  Unitholder  total
returns would not be meaningful.

Item 12.  Security Ownership of Certain Beneficial Owners and Management

    (a) The  Partnership  is a  limited  partnership  issuing  Units of  Limited
Partnership  Interest,  not voting securities.  All the outstanding stock of the
Managing  General  Partner,   Second  Income  Properties,   Inc.,  is  owned  by
PaineWebber.  No Limited Partner is known by the Partnership to own beneficially
more than 5% of the  outstanding  units of Limited  Partnership  Interest in the
Partnership.

    (b) A director of the Managing  General Partner of the Partnership  owns one
unit of limited partnership interest in the Partnership.

    No director or officer of the Managing  General  Partner of the  Partnership
possesses  a  right  to  acquire  beneficial   ownership  of  Units  of  Limited
Partnership Interest of the Partnership.

    (c) There exists no arrangement,  known to the Partnership, the operation of
which may at a subsequent date result in a change in control of the Partnership.

Item 13.  Certain Relationships and Related Transactions

            The Managing  General  Partner of the  Partnership  is Second Income
Properties,  Inc. (the "Managing General Partner"), a wholly-owned subsidiary of
PaineWebber  Group  Inc.  ("PaineWebber").  The  Associate  General  Partner  is
Properties Associates, a Massachusetts general partnership, with certain general
partners who are also officers of the Adviser and the Managing  General Partner.
Subject to the Managing General Partner's overall authority, the business of the
Partnership is managed by PaineWebber  Properties  Incorporated  (the "Adviser")
pursuant to an advisory  contract.  The Adviser is a wholly-owned  subsidiary of
PaineWebber Incorporated ("PWI"), a wholly-owned subsidiary of PaineWebber.

            The  General  Partners,   the  Adviser  and  PWI  receive  fees  and
compensation  determined on an agreed-upon  basis, in  consideration  of various
services  performed in connection with the sale of the Units,  the management of
the Partnership and the  acquisition,  management and disposition of Partnership
investments.  In connection  with  investing  Partnership  capital,  the Adviser
received acquisition fees paid by the joint ventures and sellers.

            All  distributable  cash,  as  defined,  for  each  fiscal  year  is
distributed  quarterly in the ratio of 99% to the Limited Partners and 1% to the
General Partners. Sale or refinancing proceeds will be distributed first 100% to
the Limited  Partners  until the Limited  Partners have received  their original
capital  contributions and a cumulative annual return of 7% based upon a Limited
Partner's  adjusted  capital  contributions,   as  defined  in  the  Partnership
Agreement.  Next, any remaining sale or refinancing  proceeds are payable to the
Adviser  as a  disposition  fee up to an amount  equal to 3/4% of the  aggregate
selling  prices  of  the  Partnership's   properties.   Any  remaining  sale  or
refinancing  proceeds are to be distributed 85% to the Limited  Partners and 15%
to the General  Partners.  As discussed  further in Item 7, the  Partnership has
executed a contract for the sale of its final remaining investment. Based on the
expected  proceeds from this potential sale  transaction,  the Limited  Partners
would receive a final  distribution  in an amount  sufficient to make  aggregate
distributions  to the Limited  Partners since inception equal to a return of the
original capital  contributions plus a cumulative 7% annual return. Based on the
estimate of final  liquidation-expenses,  there will be residual  cash  proceeds
available to pay some, but not all, of the aforementioned disposition fee to the
Adviser.

            Pursuant  to the terms of the  Partnership  Agreement,  any  taxable
income  or tax loss of the  Partnership  will be  allocated  99% to the  Limited
Partners  and 1% to  the  General  Partners.  Allocations  of the  Partnership's
operations  between the General  Partners and the Limited Partners for financial
accounting purposes have been made in conformity with the allocations of taxable
income or tax loss.  Taxable  income  arising from  disposition  of  Partnership
investments will be allocated to the Limited and General  Partners  generally as
residual  proceeds  are  distributed.  Tax losses  arising from  disposition  of
Partnership  investments  and  taxable  income for which  there are no  residual
proceeds  will be  allocated  99% to the Limited  Partners and 1% to the General
Partners.

            An  affiliate  of the  Managing  General  Partner  performs  certain
accounting,   tax   preparation,   securities   law   compliance   and  investor
communications  and  relations  services  for the  Partnership.  The total costs
incurred by this  affiliate  in providing  such  services  are  allocated  among
several   entities,   including  the   Partnership.   Included  in  general  and
administrative  expenses  for the  year  ended  September  30,  1995 is  $35,000
representing reimbursements to this affiliate for providing such services to the
Partnership.

            The Partnership uses the services of Mitchell Hutchins Institutional
Investors,  Inc. ("Mitchell Hutchins") for the managing of cash assets. Mitchell
Hutchins is a  subsidiary  of  Mitchell  Hutchins  Asset  Management,  Inc.,  an
independently operated subsidiary of PaineWebber.  Mitchell Hutchins earned fees
of $1,000  (included in general and  administrative  expenses)  for managing the
Partnership's cash assets during the year ended September 30, 1995. Fees charged
by Mitchell  Hutchins are based on a percentage of invested cash reserves  which
varies  based on the total  amount of  invested  cash  which  Mitchell  Hutchins
manages on behalf of PWPI.




<PAGE>



                                    PART IV


Item 14.  Exhibits, Financial Statement Schedules and Reports on Form 8-K

   (a)  The following documents are filed as part of this report:

        (1) and (2)    Financial Statements and Schedule:

                   The response to this portion of Item 14 is
                 submitted as a separate section of this report.
                 See Index to Financial Statements and Financial
                        Statement Schedules at page F-1.

        (3)            Exhibits:

                The exhibits listed on the accompanying index to
                 exhibits at Page IV-3 are filed as part of this Report.


   (b)  No Current  Reports on Form 8-K were  filed  during the last  quarter of
        fiscal 1995.

   (c)  Exhibits

             See (a) (3) above.

   (d)  Financial Statement Schedules

             The  response to this portion of Item 14 is submitted as a separate
             section  of this  Report.  See Index to  Financial  Statements  and
             Financial Statement Schedule at page F-1.






















                                     IV-1


<PAGE>




                                        SIGNATURES

      Pursuant  to the  requirements  of Section  13 or 15(d) of the  Securities
Exchange Act of 1934, the  Partnership  has duly caused this report to be signed
on its behalf by the undersigned, thereunto duly authorized.

                                  PAINE WEBBER INCOME PROPERTIES TWO
                                        LIMITED PARTNERSHIP


                                  By:  Second Income Properties, Inc.
                                       Managing General Partner



                                  By:    /s/ Lawrence A. Cohen
                                        Lawrence A. Cohen
                                        President and Chief Executive Officer



                                  By:    /s/ Walter V. Arnold
                                        Walter V. Arnold
                                        Senior Vice President and
                                        Chief Financial Officer



                                  By:   /s/ Thomas W. Boland
                                        Thomas W. Boland
                                        Vice President

Dated:  December 28, 1995

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  Partnership in
the capacity and on the dates indicated.


By:/s/ Albert Pratt                             Date:December 28, 1995
   Albert Pratt
   Director





By:/s/ J. Richard Sipes                         Date  December 28, 1995
   J. Richard Sipes
   Director


                                     IV-2


<PAGE>


                          ANNUAL REPORT ON FORM 10-K
                                Item 14(a)(3)

            PAINE WEBBER INCOME PROPERTIES TWO LIMITED PARTNERSHIP


                              INDEX TO EXHIBITS


                                                          Page Number in the
Exhibit No.        Description of Document                Report or Other
                                                          Reference
- ----------------   -----------------------------------    ---------------------

(3) and (4)        Prospectus   of   the   Registrant     Filed with the
                   dated                                  Commission pursuant
                   April 13, 1980,  as  supplemented,     to Rule 424(c) and
                   with                                   incorporated herein
                   particular    reference   to   the     by reference.
                   Restated
                   Certificate and Agreement of
                   Limited Partnership.

(10)               Material   contracts    previously     Filed with the
                   filed as                               Commission pursuant
                   exhibits      to      registration     to Section 13 or
                   statements                             15(d) of the
                   and amendments thereto of the          Securities Exchange
                   registrant together with all such      Act of 1934 and
                   contracts filed as exhibits of         incorporated herein
                   previously  filed  Forms  8-K  and     by reference.
                   Forms
                   10-K   are   hereby   incorporated
                   herein
                   by reference.

(13)               Annual Report to Limited Partners      No Annual Report
                                                          for the year ended
                                                          September 30, 1995
                                                          has been sent to
                                                          the Limited
                                                          Partners.  An
                                                          Annual Report will
                                                          be sent to the
                                                          Limited Partners
                                                          subsequent to this
                                                          filing.

(22)               List of subsidiaries                   Included in Item 1
                                                          of   Part  I  of  this
                                                          Report  Page  I-1,  to
                                                          which   reference   is
                                                          hereby made.

(27)               Financial data schedule                Filed as the last
                                                          page of EDGAR
                                                          submission
                                                          following the
                                                          Financial
                                                          Statements and
                                                          Financial Statement
                                                          Schedule required
                                                          by Item 14.






                                     IV-3


<PAGE>




                                     F-3

                          ANNUAL REPORT ON FORM 10-K
                       Item 14(a)(1) and (2) and 14 (d)

            PAINE WEBBER INCOME PROPERTIES TWO LIMITED PARTNERSHIP

        INDEX TO FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULE



Reference

Paine Webber Income Properties Two Limited Partnership:

  Report of independent auditors                                          F-2

  Consolidated balance sheets as of September 30, 1995 and 1994           F-3

  Consolidated  statements  of  operations  for the years ended 
   September 30, 1995, 1994 and 1993                                      F-4

  Consolidated statements of changes in partners' capital (deficit) for
     the years ended September 30, 1995, 1994 and 1993                    F-5

  Consolidated  statements  of cash flows for the years  ended 
      September  30, 1995, 1994 and 1993                                  F-6

  Notes to consolidated financial statements                              F-7

  Schedule III - Real Estate and Accumulated Depreciation                 F-13


  Other  schedules  have been  omitted  since the  required  information  is not
present or not  present  in amounts  sufficient  to  require  submission  of the
schedule,  or because the information  required is included in the  consolidated
financial statements, including the notes thereto.



<PAGE>



                        REPORT OF INDEPENDENT AUDITORS





The Partners
Paine Webber Income Properties Two Limited Partnership:

    We have audited the accompanying consolidated balance sheets of Paine Webber
Income Properties Two Limited Partnership as of September 30, 1995 and 1994, and
the related consolidated statements of operations,  changes in partners' capital
(deficit)  and cash  flows  for each of the  three  years  in the  period  ended
September 30, 1995.  Our audits also included the financial  statement  schedule
listed in the Index at Item 14(a).  These financial  statements and schedule are
the  responsibility of the Partnership's  management.  Our  responsibility is to
express an opinion  on these  financial  statements  and  schedule  based on our
audits.

    We conducted  our audits in  accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable  assurance about whether the  consolidated  financial  statements are
free of material  misstatement.  An audit includes  examining,  on a test basis,
evidence supporting the amounts and disclosures in the financial statements.  An
audit also includes  assessing the accounting  principles  used and  significant
estimates  made by the  Partnership's  management,  as well  as  evaluating  the
overall financial statement  presentation.  We believe that our audits provide a
reasonable basis for our opinion.

    In our opinion,  the financial  statements referred to above present fairly,
in all material  respects,  the consolidated  financial position of Paine Webber
Income  Properties  Two Limited  Partnership at September 30, 1995 and 1994, and
the  consolidated  results of its  operations and its cash flows for each of the
three years in the period ended September 30, 1995, in conformity with generally
accepted  accounting  principles.  Also, in our opinion,  the related  financial
statement  schedule,   when  considered  in  relation  to  the  basic  financial
statements  taken as a whole,  presents  fairly  in all  material  respects  the
information set forth therein.








                                       ERNST & YOUNG LLP



Boston, Massachusetts
December 20, 1995



<PAGE>


            PAINE WEBBER INCOME PROPERTIES TWO LIMITED PARTNERSHIP

                         CONSOLIDATED BALANCE SHEETS
                         September 30, 1995 and 1994
                     (In thousands, except per Unit data)

                                    ASSETS

                                                            1995        1994

Investment property held for sale, net
   of accumulated depreciation of $7,795               $    4,670     $ 3,911

Cash and cash equivalents                                     638         203
Restricted escrow deposits                                    774       1,695
Accounts receivable - affiliates                                -          13
Prepaid expenses                                               33          23
Deferred expenses (net of accumulated amortization
   of $15 in 1995 and $8 in 1994, respectively)               222         229
                                                       ----------    --------
                                                         $  6,337    $  6,074
                                                         ========    ========

                      LIABILITIES AND PARTNERS' DEFICIT

Mortgage note payable                                    $  9,856   $   9,924
Accounts payable and accrued expenses                          87         204
Real estate taxes payable                                     106         144
Accrued interest payable                                       60          61
Deferred revenues                                               4          21
Tenant security deposits                                       97          94
                                                       ----------     --------
        Total liabilities                                  10,210      10,448

Venture partner's subordinated deficit                     (1,713)     (1,826)

Partners' deficit:
  General Partners:
   Capital contribution                                         5           5
   Cumulative net income                                       57          53
   Cumulative cash distributions                              (53)        (53)

  Limited Partners ($1,000 per Unit; 15,445 Units issued):
   Capital contributions, net of offering costs            13,758      13,758
   Cumulative net income                                    5,708       5,324
   Cumulative cash distributions                          (21,635)    (21,635)
        Total partners' deficit                            (2,160)     (2,548)
                                                         --------   ---------
                                                         $  6,337    $  6,074
                                                         ========    ========








                           See accompanying notes.


<PAGE>


            PAINE WEBBER INCOME PROPERTIES TWO LIMITED PARTNERSHIP

                    CONSOLIDATED  STATEMENTS OF  OPERATIONS
              For the years ended September 30, 1995, 1994 and 1993
                     (In thousands, except per Unit data)


                                             1995       1994          1993

Revenues:
   Rental revenues                         $    2,497     $ 2,356     $ 2,306
   Interest income                                 91          45          19
                                            ----------     ------     -------
                                                2,588       2,401       2,325

Expenses:
   Property operating expenses                    937         926         997
   Depreciation                                     -         530         524
   Interest expense and related 
     financing fees                               826         847         982
   Real estate taxes                              193         206         210
   General and administrative                     118         106          87
                                           ----------  ---------- -----------
                                                2,074       2,615       2,800
                                            ---------   ---------   ---------

Operating income (loss)                           514        (214)       (475)

Venture partner's share of venture's 
 operations                                      (126)        157       181
                                               -------  ---------   ---------

Net income (loss)                             $    388  $     (57)  $    (294)
                                              ========  =========   ==========

Net income (loss) per
  Limited Partnership Unit                      $24.86     $(3.65)     $(18.85)
                                                ======     ======      ========



   The above net income  (loss) per Limited  Partnership  Unit is based upon the
15,445 Limited Partnership Units outstanding during each year.

















                           See accompanying notes.


<PAGE>


            PAINE WEBBER INCOME PROPERTIES TWO LIMITED PARTNERSHIP

      CONSOLIDATED  STATEMENTS OF CHANGES IN PARTNERS' CAPITAL (DEFICIT)
           For the years ended September 30, 1995, 1994 and 1993
                                (In thousands)



                                          General     Limited
                                          Partners     Partners     Total

Balance at September 30, 1992          $    9       $(2,206)      $(2,197)

Net loss                                   (3)         (291)         (294)
                                      --------   -----------   ----------

Balance at September 30, 1993               6        (2,497)       (2,491)

Net loss                                   (1)          (56)          (57)
                                     --------    ----------    ----------

Balance at September 30, 1994               5        (2,553)       (2,548)

Net income                                  4           384           388
                                     --------     ---------    ----------

Balance at September 30, 1995          $    9       $(2,169)      $(2,160)
                                       ======       =======       =======




























                           See accompanying notes.


<PAGE>


            PAINE WEBBER INCOME PROPERTIES TWO LIMITED PARTNERSHIP

                    CONSOLIDATED  STATEMENTS  OF CASH FLOWS 
               For the years  ended September 30, 1995, 1994 and 1993
               Increase (Decrease) in Cash and Cash Equivalents
                                (In thousands)


                                              1995         1994        1993
Cash flows from operating activities:
   Net income (loss)                       $     388    $    (57)    $   (294)
   Adjustments to reconcile net income (loss)
     to net cash provided by
      operating activities:
      Depreciation                                 -         530          524
      Amortization of deferred
        financing costs                            7           7            1
      Venture partner's share of venture's
        operations                                126       (157)        (181)
      Changes in assets and liabilities:
         Restricted escrows deposits              921          82           6
         Accounts receivable                        -           -           2
         Accounts receivable - affiliates           -           -           1
         Prepaid expenses                         (10)         99          41
         Accounts payable and accrued expenses   (117)         57          53
         Real estate taxes payable                (38)          3         (17)
         Accrued interest payable                  (1)          -         (18)
         Deferred revenues                        (17)         21           -
         Accounts payable - affiliates              -         (13)          9
         Tenant security deposits                   3          (7)          1
                                              -------     -------    --------
            Total adjustments                     874         622         422
                                              -------     -------    --------
            Net cash provided by
              operating activities              1,262         565         128

Cash flows from investing activities:
   Capital expenditures                          (759)       (709)        (18)
            Net cash used for investing
                activities                       (759)       (709)        (18)

Cash flows from financing activities:
   Restricted escrows funded by debt proceeds       -           -      (1,626)
   Prepaid expenses funded by debt proceeds         -           -        (100)
   Proceeds from long-term debt                     -           -       9,988
   Payment of deferred financing costs              -         (10)       (226)
   Principal payments on mortgage note payable        (68)      (63)   (8,427)
                                              ----------- ---------  ---------
            Net cash used for
              financing activities                (68)        (73)       (391)

Net increase (decrease) in cash and 
 cash equivalents                                 435       (217)       (281)

Cash and cash equivalents, beginning of year      203        420         701
                                            ---------   ---------   ---------

Cash and cash equivalents, end of year    $       638   $     203   $     420
                                          ===========   =========   =========

Cash paid during the year for interest    $       764   $     732   $     999
                                          ===========   =========   =========


                           See accompanying notes.


<PAGE>


                        PAINE WEBBER INCOME PROPERTIES
                           TWO LIMITED PARTNERSHIP
                  Notes to Consolidated Financial Statements





                                     F-13
1.  Organization

       Paine   Webber   Income   Properties   Two   Limited   Partnership   (the
    "Partnership") is a limited  partnership  organized  pursuant to the laws of
    the State of Delaware in 1979 for the purpose of investing in a  diversified
    portfolio of  income-producing  properties.  The Partnership  authorized the
    issuance of units (at $1,000 per Unit) of which 15,445 were  subscribed  and
    issued.  The  Partnership  originally  invested  the  proceeds of its public
    offering  in  joint  venture   interests  in  three   operating   investment
    properties.  The Partnership sold one of the operating  properties in fiscal
    1984 and sold its interest in a second property during fiscal 1989,  leaving
    the Partnership with one remaining  investment  interest as of September 30,
    1995; a joint venture interest in the Spanish Trace Apartments. As discussed
    further in Note 4, during fiscal 1995, the  Partnership  reached a tentative
    agreement  to sell  its  interest  in the  Spanish  Trace  Apartments  to an
    affiliate of the co-venture  partner for a net price of  approximately  $2.3
    million.  If the  Partnership  is successful in closing such a sale, the net
    sale proceeds,  after reserves for expenses  associated with the liquidation
    of the Partnership,  would be distributed to the partners in accordance with
    the  Partnership  Agreement.  The sale is expected to close in late December
    1995.  As a  result  of this  pending  transaction,  management  expects  to
    complete a liquidation of the Partnership during fiscal 1996.

2.  Summary of Significant Accounting Policies

       The   accompanying   consolidated   financial   statements   include  the
    consolidation  of the accounts of the  Partnership and its investment in one
    joint venture,  which owns an operating investment property.  The effects of
    all transactions  between the Partnership and the consolidated joint venture
    have been eliminated in consolidation.

       The Partnership's policy is to carry its operating investment property at
    the lower of cost,  reduced by accumulated  depreciation,  or net realizable
    value. The net realizable value of a property held for long-term  investment
    purposes is measured by the  recoverability of the Partnership's  investment
    through  expected  future  cash flows on an  undiscounted  basis,  which may
    exceed the property's  market value.  The net realizable value of a property
    held for sale  approximates  its current  market  value.  The  Partnership's
    remaining  operating  investment property was considered to be held for sale
    as of September 30, 1995 and 1994.  Accordingly,  the net carrying  value of
    the operating  investment property is classified as investment property held
    for sale in the accompanying consolidated balance sheets. The property's net
    carrying value is substantially below its estimated fair market value.

       The cost basis of the operating investment property includes an amount of
    $1,510,000,  representing  a  nonmonetary  interest  brought  into the joint
    venture by the co-venture partner. Professional fees and other costs related
    to the acquisition of the property have been  capitalized in the cost of the
    buildings.  Depreciation  was  calculated on a component  basis by using the
    straight-line  method  through  September  30, 1994.  As noted above,  as of
    September 30, 1994, the operating  investment  property was classified as an
    asset held for sale. The Partnership  expects to realize a sizable gain upon
    the sale of the  property,  which is  expected  to  occur  in  fiscal  1996.
    Therefore,  no further depreciation will be recorded subsequent to September
    30, 1994 unless the Partnership's plans for holding the asset change at some
    future date. The estimated useful lives of the components range from 5 to 31
    years.  Minor  maintenance  and repair  expenses  are  charged to expense as
    incurred. Betterments and improvements are capitalized.

       Separate  escrow accounts for property  taxes,  insurance  premiums and a
    reserve for replacements at the operating  investment  property are required
    by the U.S.  Department of Housing and Urban Development (HUD) which insures
    the long-term debt (see Note 5). Use of these funds must be approved by HUD.

       Deferred  expenses at  September  30, 1995 and 1994  consist of financing
    costs which are being amortized using the straight-line method over the term
    of the mortgage  note  payable.  Such  amortization  is included in interest
    expense on the accompanying statements of operations.

       The  consolidated  joint venture leases apartment units under leases with
    terms usually of one year or less.  Rental income is recorded on the accrual
    basis as earned. Security deposits typically are required of all tenants.

       For purposes of  reporting  cash flows,  the  Partnership  considers  all
    highly liquid investments with original  maturities of 90 days or less to be
    cash equivalents.

       No  provision  for income taxes has been made as the  liability  for such
    taxes is that of the partners rather than the Partnership.

3.  The Partnership Agreement and Related Party Transactions

       The  Managing  General  Partner  of  the  Partnership  is  Second  Income
    Properties, Inc. (the "Managing General Partner"), a wholly-owned subsidiary
    of PaineWebber Group Inc.  ("PaineWebber").  Subject to the Managing General
    Partner's overall  authority,  the business of the Partnership is managed by
    PaineWebber Properties  Incorporated (the "Adviser") pursuant to an advisory
    contract.   The  Adviser  is  a   wholly-owned   subsidiary  of  PaineWebber
    Incorporated ("PWI"), a wholly-owned subsidiary of PaineWebber.

       The  Managing  General  Partner,  the Adviser  and PWI  receive  fees and
    compensation,  determined  on an  agreed-upon  basis,  in  consideration  of
    various  services  performed in connection  with the sale of the Units,  the
    management of the Partnership and the acquisition, management, financing and
    disposition of Partnership properties.

       All distributable  cash, as defined,  for each fiscal year is distributed
    quarterly in the ratio of 99% to the Limited  Partners and 1% to the General
    Partners. Sale or refinancing proceeds will be distributed first 100% to the
    Limited  Partners  until the Limited  Partners have received  their original
    capital  contributions  and a  cumulative  annual  return of 7% based upon a
    Limited  Partner's  adjusted  capital  contributions,   as  defined  in  the
    Partnership Agreement.  Next, any remaining sale or refinancing proceeds are
    payable to the Adviser as a disposition fee up to an amount equal to 3/4% of
    the aggregate selling prices of the Partnership's properties.  Any remaining
    sale  or  refinancing  proceeds  are to be  distributed  85% to the  Limited
    Partners and 15% to the General  Partners.  As discussed  further in Note 4,
    the  Partnership has executed a contract for the sale of its final remaining
    investment.  Based  on  the  expected  proceeds  from  this  potential  sale
    transaction,  the Limited Partners would receive a final  distribution in an
    amount  sufficient to make aggregate  distributions  to the Limited Partners
    since inception equal to a return of the original capital contributions plus
    a   cumulative   7%  annual   return.   Based  on  the   estimate  of  final
    liquidation-expenses,  there will be residual cash proceeds available to pay
    some, but not all, of the aforementioned disposition fee to the Adviser.

       Pursuant to the terms of the Partnership Agreement, taxable income or tax
    loss from the operations of the  Partnership is allocated 99% to the Limited
    Partners and 1% to the General Partners.  Taxable income or tax loss arising
    from a sale or refinancing of investment properties will be allocated to the
    Limited  Partners and the General  Partners in  proportion to the amounts of
    sale or refinancing  proceeds to which they are entitled,  provided that the
    General  Partners  shall be allocated at least 1% of taxable  income arising
    from a sale or  refinancing.  If there are no sale or refinancing  proceeds,
    taxable income or tax loss from a sale or refinancing  will be allocated 99%
    to the Limited Partners and 1% to the General  Partners.  Allocations of the
    Partnership's  operations  between  the  General  Partners  and the  Limited
    Partners for financial accounting purposes have been made in conformity with
    the allocations of taxable income or tax loss.

       Under  the  advisory  contract,   the  Adviser  has  specific  management
    responsibilities; to administer the day-to-day operations of the Partnership
    and  to  report  periodically  the  performance  of the  Partnership  to the
    Managing General  Partner.  The Adviser is due to be paid a basic management
    fee (4% of  adjusted  cash  flow)  and an  incentive  management  fee (5% of
    adjusted  cash flow  subordinated  to a  noncumulative  annual return to the
    limited   partners   equal  to  6%  based   upon  their   adjusted   capital
    contributions) for services rendered.  No basic or incentive management fees
    were earned during the three-year period ending September 30, 1995.

       The General  Partner and its  affiliates  are reimbursed for their direct
    expenses  relating  to the  offering  of Units,  the  administration  of the
    Partnership  and the  acquisition  and operation of the  Partnership's  real
    estate  investments.  The General Partner may be called upon to fund certain
    temporary  advances to pay for Partnership  operating expenses during fiscal
    1996 until the proposed sale  transaction  closes or until the  consolidated
    joint venture receives approval from HUD to release surplus cash and certain
    excess reserve funds (see Notes 4 and 5).

       Included  in general  and  administrative  expenses  for the years  ended
    September  30,  1995,  1994  and  1993  is  $35,000,  $20,000  and  $20,000,
    respectively,  representing  reimbursements  to an affiliate of the Managing
    General  Partner for providing  certain  financial,  accounting and investor
    communication services to the Partnership.

       The  Partnership  uses the  services of Mitchell  Hutchins  Institutional
    Investors,  Inc.  ("Mitchell  Hutchins")  for the  managing of cash  assets.
    Mitchell  Hutchins is a subsidiary of Mitchell  Hutchins  Asset  Management,
    Inc., an independently operated subsidiary of PaineWebber. Mitchell Hutchins
    earned  fees of $1,000  per year  (included  in general  and  administrative
    expenses)  for managing  the  Partnership's  cash assets  during each of the
    three years in the period ended September 30, 1995.

4.  Real Estate Investment

       At  September  30,  1995  the   Partnership  has  an  investment  in  one
    consolidated joint venture which owns an operating  investment  property.  A
    description of the property and the terms of the joint venture agreement are
    summarized below:

    Spanish Trace Associates

        On December 23, 1980 the Partnership  acquired a joint venture  interest
    in Spanish  Trace  Associates,  a  Missouri  general  partnership  ("Spanish
    Trace"),  organized to purchase and operate a 372-unit  apartment complex in
    St.  Louis  County,  Missouri.  The joint  venture was formed with St. Louis
    Spanish Trace Company, Ltd. (the "Co-Venturer"), an affiliate of the Paragon
    Group. The Partnership is a general partner in the joint venture.

       During fiscal 1995, the Partnership reached a tentative agreement to sell
    its  interest  in  the  Spanish  Trace  Apartments  to an  affiliate  of the
    Co-venturer for a net price of approximately  $2.3 million.  Under the terms
    of the sale  agreement,  the  Co-Venturer  will  purchase the  Partnership's
    interest in the property  and will assume the  mortgage  loan secured by the
    property  and the  related  escrow  deposits.  The net  sale  price  for the
    Partnership's  equity  interest is based on an agreed upon fair market value
    of the property of approximately $13.3 million.  The agreed upon fair market
    value is  supported by  management's  most recent  independent  appraisal of
    Spanish Trace and by the marketing efforts to third-parties  which have been
    conducted  over the last year and a half.  Under  the  terms of the  Spanish
    Trace joint venture agreement, the co-venture partner has the right to match
    any third-party  offer to purchase the property.  Accordingly,  a negotiated
    sale to the  Co-venturer  or its affiliate at the  appropriate  market price
    represents the most  expeditious and advantageous way for the Partnership to
    sell this remaining investment. Under the terms of the sale agreement, which
    is expected to close in late December  1995, the  Partnership  would receive
    net  proceeds  of $2.3  million  plus the share of the  venture's  cash flow
    through  September  30,  1995  to  which  the  Partnership  is  entitled  in
    accordance  with the joint  venture  agreement  and a 10% return on the $2.3
    million sale price from October 1, 1995 through the date of the sale. If the
    Partnership  is  successful in closing such a sale,  the net sale  proceeds,
    after  reserves  for  expenses   associated  with  the  liquidation  of  the
    Partnership,  would  be  distributed  in  accordance  with  the  Partnership
    Agreement.  A sale of the remaining  investment would initiate a liquidation
    of the  Partnership,  which  is  expected  to  occur  in  fiscal  1996.  The
    Partnership  would  recognize  a  sizable  gain  under the terms of the sale
    agreement  calculated  as the sum of the cash  proceeds  of the sale and the
    carrying  value of the mortgage note in excess of the carrying  value of the
    property,  adjusted for closing costs and certain deferred charges. The gain
    is expected to be sufficient to offset the venture  partner's  subordinated
    deficit as well as the Partners' deficit.

        The aggregate cash  investment by the  Partnership  for its interest was
    approximately  $4,603,000  (including an acquisition fee of $410,000 paid to
    the  Adviser).  The  Partnership's  interest  was  acquired  subject  to two
    nonrecourse mortgages totalling approximately  $4,252,000.  On September 30,
    1985 the joint  venture  refinanced  the property by replacing  the original
    mortgages, which had remaining balances of approximately $3,711,000,  with a
    new first mortgage loan of $8,500,000.  The  Partnership and the Co-Venturer
    received  $3,338,000 and $1,112,500,  respectively,  as distributions of the
    refinancing  proceeds  in  fiscal  1986.  The  distribution  of  refinancing
    proceeds,  along  with  cash  flow  distributions  and  net  losses  to date
    allocated  to the venture  partners  in  accordance  with the joint  venture
    agreement, have resulted in deficit venturers' capital accounts for both the
    Partnership  and the  Co-Venturer  as of  September  30,  1995.  As  further
    discussed in Note 5, during  fiscal 1993 the  property's  existing  debt was
    refinanced again through the receipt of a loan issued in conjunction with an
    insured loan program of the U.S. Department of Housing and Urban Development
    (HUD). The new loan, which had an initial  principal  balance of $9,987,500,
    is a nonrecourse  obligation  which is secured by the  operating  investment
    property and an assignment  of rents and leases.  As part of the HUD insured
    loan program,  the joint venture was required to establish an escrow account
    for a  replacement  reserve  and other  required  repairs.  The excess  loan
    proceeds, after repayment of the outstanding indebtedness,  were used to pay
    transaction costs and to fund certain of the aforementioned  capital reserve
    requirements.

        The joint venture agreement and an amendment thereto dated September 30,
    1985 provide that the  distribution of cash flow for any year shall first be
    distributed to a partner in the amount of the other partner's  deficit.  The
    other  partner's  deficit  is  defined  to be an amount  equal to 10% of the
    excess  aggregate amount required to be loaned to the joint venture over the
    aggregate amount actually so loaned to the joint venture by such partner. In
    1993,  the  Partnership  advanced  100% of the funds  required  to close the
    refinancing  transaction  referred to above,  which  totalled  approximately
    $320,000.  During fiscal 1995, $113,000 of such advances were repaid leaving
    an unpaid  balance of $207,000 as of September  30, 1995.  The joint venture
    agreement  further provides that, from available cash flow, an annual amount
    of $138,000 will be distributed to the Partnership and then an annual amount
    of $37,000  will be  distributed  to the  Co-Venturer.  The next  $14,500 in
    excess of such preferred returns in any year would be distributed 75% to the
    Partnership  and  25%  to  the  Co-Venturer;   the  next  $43,600  would  be
    distributed  65% to the  Partnership  and 35% to the  Co-Venturer;  the next
    $64,600  would  be  distributed  55%  to  the  Partnership  and  45%  to the
    Co-Venturer;  and any remaining  cash flow would be  distributed  50% to the
    Partnership and 50% to the Co-Venturer. The amount and timing of actual cash
    distributions   are   restricted  by  the   Computation   of  Surplus  Cash,
    Distributions  and  Residual  Receipts  as defined  under the HUD  financing
    agreement.

        The joint venture agreement also provides that the taxable income or tax
    loss without regard to  depreciation  expense in each year will be allocated
    to the joint venture partners according to a formula which generally follows
    the distribution of cash flow. The depreciation  expense  resulting from the
    adjustment of the operating  property basis is allocated to the Co-Venturer.
    Other  depreciation  expense is allocated equally to the Partnership and the
    Co-Venturer in the amount of the respective payments made to the reserves of
    the  joint  venture,  with  any  remaining  balance  allocated  in the  same
    proportions  as the preference  returns in such fiscal year.  Allocations of
    the venture's  operations  between the  Partnership  and the Co-Venturer for
    financial   reporting  purposes  have  been  made  in  conformity  with  the
    allocations  of taxable  income or tax loss. It is expected that the venture
    partner's subordinated deficit,  which totalled approximately  $1,713,000 as
    of  September  30,  1995,  will be more than offset by the future gain to be
    allocated  to the  Co-Venturer  on the  sale  of  the  operating  investment
    property.

        Under the terms of the joint venture  agreement,  the  Partnership is to
    receive  $1,162,500  as  a  first  priority  in  distributions  of  sale  or
    refinancing  proceeds after the repayment of any loans from the  Partnership
    and the Co-Venturer to the joint venture. The next $407,500 of such proceeds
    would  be  distributed  to the  Co-Venturer.  The  next  $2,500,000  of such
    proceeds  would  be  distributed  65%  to  the  Partnership  and  35% to the
    Co-Venturer.  Any  remaining  proceeds  would  be  distributed  50%  to  the
    Partnership and 50% to the Co-Venturer.

        If additional cash is required in connection with the joint venture, the
    joint  venture  agreement  calls  for  such  funds  to be  provided  by  the
    Partnership  and the  Co-Venturer,  in equal amounts,  as loans to the joint
    venture.

        The joint  venture  has  entered  into a  management  agreement  with an
    affiliate of the Co-Venturer,  cancellable at the Partnership's  option upon
    the occurrence of certain  events,  that provides for a management fee of 5%
    of gross revenues.  Management fees of $123,000,  $119,000 and $116,000 were
    received by the  property  manager for the years ended  September  30, 1995,
    1994 and 1993, respectively.

        Included in the balance of cash and cash  equivalents  at September  30,
    1995  and 1994 is  approximately  $110,000  and  $97,000,  respectively,  of
    security deposits received from tenants of the Spanish Trace Apartments.

        Accounts  receivable - affiliates at September  30, 1994  consisted of
    prepaid  distributions  of  $13,000  received  by  the  Co-Venturer.  Such
    distributions were earned in fiscal 1995.

        The following is a summary of property  operating expenses for the years
    ended September 30, 1995, 1994 and 1993 (in thousands):

                                             1995       1994        1993
                                             ----       ----        ----
      Property operating expenses:
        Repairs and maintenance           $   293     $   262       $ 349
        Salaries and related costs            256         291         285
        Management fees                       123         120         116
        Utilities                             143         138         120
        Administrative and other              110          85          78
        Insurance                              12          30          49
                                         --------   ---------     -------
                                          $   937     $   926       $ 997
                                          =======     =======       =====

5.  Mortgage Note Payable

       The mortgage  note payable on the  consolidated  balance sheet relates to
    the Spanish Trace joint venture and is secured by that  venture's  operating
    investment property.


<PAGE>


       Mortgage  note  payable  consists of the  following  at  September 30 (in
thousands):

                                                        1995           1994
                                                        ----           ----

      7.35%   nonrecourse   mortgage
      loan  secured  by the  Spanish
      Trace  Apartments,  payable in
      monthly          installments,
      including     principal    and
      interest  of  $66,000  through
      August    1,     2028.     The
      remaining      balance      of
      principal  and interest is due
      September    1,    2028   (see
      discussion below)                                $9,856         $9,924
                                                       ======         ======


        In addition to the monthly principal and interest payment,  the property
     submits  monthly escrow  deposits of $21,000 for tax and insurance  escrows
     and  replacement  reserves.  The loan is insured by the U.S.  Department of
     Housing  and  Urban  Development  (HUD).  Under the HUD loan  program,  the
     venture is required to obtain  mortgage  insurance to cover the outstanding
     principal  balance of the loan.  Mortgage  insurance  premiums  paid during
     fiscal 1995 and 1994 totalled $76,000 and $108,000,  respectively,  and are
     included in interest expense and related financing fees on the accompanying
     statements of operations.

        Scheduled   maturities  of  the  long-term   debt  are  as  follows  (in
thousands):

                   1996         $        73
                   1997                  79
                   1998                  85
                   1999                  91
                   2000                  97
                   Thereafter         9,431
                                 ----------
                                  $   9,856
6.  Contingencies

      The Partnership is involved in certain legal actions. The Managing General
    Partner  believes these actions will be resolved  without  material  adverse
    effect on the Partnership's financial statements, taken as a whole.


<PAGE>

<TABLE>

- -----------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------
Schedule III - Real Estate and Accumulated Depreciation
                           PAINE WEBBER INCOME PROPERTIES TWO LIMITED PARTNERSHIP

                    REAL ESTATE AND ACCUMULATED DEPRECIATION
                               September 30, 1995
                               (In thousands)

<CAPTION>

                                                                                                                      Life on Which
                         Initial Costs to       Costs        Gross Amounts at Which Carried at                          Depreciation
                         Partnership          Capitalized             Close of period                                    in Latest
                                  Buildings   (Removed)          Buildings                                               Income
                                   and        Subsequent to      and                  Accumulated  Date of      Date     Statement
Description Encumbrances(A) Land  Improvements Acquisition Land Improvements Total(B) Depreciation Construction Acquired is Computed

<S>               <C>         <C>      <C>       <C>       <C>      <C>       <C>        <C>        <C>         <C>      <C>


Apartment Complex:
St. Louis, MO .   $ 9,856   $ 1,116   $ 9,259   $ 2,090   $ 1,116   $11,349   $12,465   $ 7,795   1970         12/23/80    5-31 yrs.

                  =======   =======   =======   =======   =======   ======   =======    ======


 Notes


(A)This  property is owned by a joint  venture and is  encumbered  by debt which
   matures  in the  year  2028;  see  Notes  4 and 5 of  Notes  to  Consolidated
   Financial  Statements for a further  discussion of the joint venture and debt
   agreements.

(B)The operating  investment property is classified as held for sale and carried
   at its net book value of $4,670,000  on the  accompanying  balance  sheets at
   September  30,  1995  (see  Notes  2 and 4 for  a  further  discussion).  The
   aggregate  cost of real estate owned at September 30, 1995 for Federal income
   tax purposes is approximately $11,497,000.

(C) Reconciliation of real estate owned:

                                          1995            1994          1993
                                          ----            ----          ----

     Balance at beginning of year        $11,706        $10,997        $10,979
     Acquisitions and improvements           759            709             18
                                         -------        -------        -------
     Balance at end of year              $12,465        $11,706        $10,997
                                         =======        =======        =======

(D) Reconciliation of accumulated depreciation:

     Balance at beginning of year      $   7,795       $  7,265       $  6,741
     Depreciation expense                      -            530            524
                                       ---------       --------       --------
     Balance at end of year            $   7,795       $  7,795       $  7,265
                                       =========       ========       ========

</TABLE>

<TABLE> <S> <C>
                                     
<ARTICLE>                                 5
<LEGEND>
This schedule contains summary financial information extracted from the
Partnership's audited financial statements for the year ended September 30,
1995 and is qualified in its entirety by reference to such financial
statements.
</LEGEND>
<MULTIPLIER>                                   1,000
                                           
<S>                                         <C>
<PERIOD-TYPE>                             12-MOS
<FISCAL-YEAR-END>                         SEP-30-1995
<PERIOD-END>                              SEP-30-1995
<CASH>                                           638
<SECURITIES>                                       0
<RECEIVABLES>                                      0
<ALLOWANCES>                                       0
<INVENTORY>                                        0
<CURRENT-ASSETS>                                 671
<PP&E>                                         4,670
<DEPRECIATION>                                     0
<TOTAL-ASSETS>                                 6,337
<CURRENT-LIABILITIES>                            253
<BONDS>                                        9,856
<COMMON>                                           0
                              0
                                        0
<OTHER-SE>                                    (2,160)
<TOTAL-LIABILITY-AND-EQUITY>                   6,337
<SALES>                                            0
<TOTAL-REVENUES>                               2,588
<CGS>                                              0
<TOTAL-COSTS>                                  1,248
<OTHER-EXPENSES>                                 126
<LOSS-PROVISION>                                   0
<INTEREST-EXPENSE>                               826
<INCOME-PRETAX>                                  388
<INCOME-TAX>                                       0
<INCOME-CONTINUING>                              388
<DISCONTINUED>                                     0
<EXTRAORDINARY>                                    0
<CHANGES>                                          0
<NET-INCOME>                                     388
<EPS-PRIMARY>                                     24.86
<EPS-DILUTED>                                     24.86
        
 

</TABLE>


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