BANKERS BUILDING LAND TRUST
10-K405, 1995-08-30
OPERATORS OF NONRESIDENTIAL BUILDINGS
Previous: WITTER DEAN AMERICAN VALUE FUND, N-30D, 1995-08-30
Next: CENTURY PROPERTIES FUND XV, SC 13D, 1995-08-30



<PAGE>   1

                                                                    Page 1 of 17

                                                                Exhibit Index on
                                                                   Page 11 of 17


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

                                   FORM 10-K

                 Annual Report Pursuant to Section 13 or 15(d)
                     of the Securities Exchange Act of 1934



For the fiscal year ended May 31, 1995             Commission File Number 0-9086


                          BANKERS BUILDING LAND TRUST                 
             (Exact name of Registrant as specified in its charter)


         Illinois                                                36-6067489
(State or other jurisdiction of                              (I.R.S. Employer
incorporation or organization)                               Identification No.)


   AMCORE Bank N.A., Rockford
      501 Seventh Street
    Rockford, Illinois, Trustee                                      61104 
(Address of principal executive offices)                          (Zip Code)


Registrant's telephone number, including area code:              815-968-2241


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

        5,000 Units representing beneficial interest in the Registrant.


Indicate by check mark if disclosure of delinquent files pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of the 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.

Yes   X    No ___

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 ___


                                      1

<PAGE>   2
                                                                  Page 2 of 17





                                     PART I



Item 1.   Business



Registrant, Bankers Building Land Trust (the "Trust") is a trust organized
under the laws of the State of Illinois, which is engaged in the single
business activity of holding title to certain land at the southwest corner of
Clark and West Adams Streets in Chicago, Illinois, collecting rent under the
lease described below and disbursing the net proceeds.  The Trust was formed
under a Trust Agreement and Declaration of Trust (the "Trust Agreement") dated
June 1, 1926 with the National Bank of the Republic of Chicago, as Trustee, and
will terminate upon the occurrence of certain conditions set forth in the Trust
Agreement.  In 1933, Illinois National Bank and Trust Company (the "Bank"),
501 Seventh Street,  P.O. Box 1537, Rockford, Illinois 61110-0037 (AMCORE Bank
N.A., Rockford after 1985) became Trustee of the Trust (the "Trustee") as a
result of the resignation of the original Trustee.  AMCORE Bank N.A., Rockford
utilizes AMCORE Trust Company ("Trust Company") to perform its duties as
Trustee.  The Trust has no employees but the Trust Company currently employs 97
persons.

The sole assets of the Trust (the "Trust Estate") are the above-mentioned land
and cash.  The Bankers Building, a 41 story office building which was completed
in 1927, is situated on the land owned by the Trust.  The land is subject to a
99 year lease commencing on June 1, 1926 and expiring on May 31, 2025 (the
"Lease").

The annual rental for the leased property is $275,000 payable in equal
quarterly  installments to the Trustee on the first day of March, June,
September and December of each year, plus fees and expenses of the Trustee.
The current Lessee is LaSalle National Bank as Trustee of Trust Number 49371
dated August 25, 1975  (the "Lessee").  The Trustee understands that the
beneficiary of Trust Number 49371 is Bankers Building Realty Co., an Illinois
limited partnership (the "Partnership").  The general partner of the
Partnership is Wexton Building Management.  The limited partners of the
Partnership are 105 Partners (an Illinois Partnership), Norman Liebold, and
Gary Felsher.  The Trustee has no information regarding either the Partnership
or its general partners.

Beneficial interest in the Trust is divided into 5,000 equal units (the
"Units")  which are represented by Bankers Building Land Trust Certificates
(the "Certificates").  Each owner of a Certificate (the "Certificate Holder")
is distributed quarterly a pro rata portion of the rentals, which the Trustee
understands have equaled $55 per unit per year since the inception of the
Trust, except as described in item 11.  However, this amount may be reduced by 
expenses of the Trustee which are not reimbursed by the Lessee.



                                      2
<PAGE>   3


                                                                    Page 3 of 17





Item 2.   Properties



The sole asset of the Trust (other than cash) is property consisting of a fee
interest, subject to a 99 year lease entered into on June 1, 1926 and expiring
on May 31, 2025, in the land under the Bankers Building at 105 West Adams
Street,  Chicago, Illinois.  The land has an area of approximately 22,300
square feet and is located at the southwest corner of Clark and West Adams
Streets in the central business district of the City of Chicago in an area
known as the Loop.  The land is improved with a 420,000 square foot 41 story
brick and steel frame commercial office building built in 1926-27 as a
condition of the Lease.

The Lease was recorded in the Cook County deed records on July 12, 1926 with
the  original Lessee, Adams Clark Building Corporation, assuming the obligation
to wreck the existing buildings on the premises and construct a new office
building at a cost of not less than $4,650,000.  The original lessors were
Ernest M. Jackson and Carrie M. Jackson, who after assigning their interest to
the Trust on July 10, 1926, shortly thereafter sold the Certificates for an
amount which the Trustee understands to have been approximately $1,000 per
Unit.  The current Lessee of the trust property is LaSalle National Bank, as
Trustee of Trust Number 49371 dated August 25, 1925, which obtained the
leasehold interest by an Assignment dated August 25, 1975.  The Lease provided
for an option to purchase the property for $5,500,000 but the option expired on
June 1, 1976 unexercised.  There are no further options outstanding.

Rents of $275,000 per year with no provision for increase (except that interest
of 7% per annum is assessed for late payments) are payable under the Lease
quarterly in advance on the first day of March, June, September and December.
The Lease requires the Lessee to pay all taxes, assessments and other fees and
expenses, incurred in connection with the land or building including reasonable
compensation and expenses of the Trustee that would act to diminish the annual
net income distribution of $275,000 to the Certificate Holders.  In addition,
the Lease provides for a trustee of insurance who is responsible for collecting
premiums from the Lessee and purchasing insurance for the Bankers Building.

At the termination of the Lease, the Trust will become the owner of the
building and the property will no longer be subject to any lease.  It is
unclear what value, if any, the building might have in the year 2025 when the
Lease expires.  It is possible that the building may become unsuitable for
rental purposes prior to the expiration of the Lease.  As the Bankers Building
gets older and requires more maintenance or remodeling in order to be suitable
for tenant occupancy, the Lessee or any successor may be unwilling to make the
financial outlays necessary to attract tenants in view of the reversion of the
building to the Trust in the year 2025.  Accordingly, the Trust may find it
necessary to sell the property to the Lessee, or to someone who can combine the
Trust's interest in the property and the Lessee's interest in the building into
an economically feasible unit.  If such a sale occurs prior to the expiration
of the Lease, there will be a distribution of the sale proceeds to the
Certificate Holders and a termination of the Trust.  Presently, the Trustee is
not actively seeking a purchaser of the Trust Estate nor does it anticipate so
doing in the near future.



                                      3

<PAGE>   4


                                                                    Page 4 of 17





Item 3.   Legal Proceedings



There are no material pending legal proceedings to which the Trustee is a party
or of which the property in the Trust is the subject.





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


No matter was submitted during the fourth quarter of the 1995 fiscal year to a
vote of Security Holders.





                                    PART II



Item 5.   Market for the Registrant's Common Stock and Related Security Holder
          Matters


The Trustee understands that there is no regular market for the Certificates
but that certain brokers have from time to time handled occasional transactions
in the Certificates.  The price for the Units in transactions in which the
Trustee was aware of the sales price was approximately $790.00 to $850.00 in
fiscal year 1995 and $750.00 to $810.00 in fiscal year 1994.

As of May 31, 1995 the number of Certificate Holders of record was 491.  (See
Item 1. Business for a description of the distribution to Certificate Holders
of the proceeds payable under the Lease.)




                                      4
<PAGE>   5


                                                                    Page 5 of 17



Item 6.   Selected Financial Data


This selected financial data should be read in conjunction with the financial
statements and related notes of Bankers Building Land Trust appearing elsewhere
herein.




<TABLE>
<CAPTION>
                                                                   Year ended May 31,                                         
                                     --------------------------------------------------------------------------------


                                      1995               1994              1993              1992               1991
                                      ----               ----              ----              ----               ----
<S>                              <C>                <C>                <C>               <C>                 <C>
Operating revenues:


   Rent                           $  275,000         $  275,000         $  275,000        $  275,000         $  275,000


   Servicing fees                      7,950              7,950              7,950             7,948              6,950
                                  ----------         ----------         ----------        ----------         ----------

Total operating
      revenues                       282,950            282,950            282,950           282,948            281,950
                                  ----------         ----------         ----------        ----------         ----------

Operating expenses:

   Trustee fees and
         other expenses                7,950             27,950              7,950             7,948              6,950
                                  ----------         ----------         ----------        ----------         ----------

Total operating
      expenses                         7,950             27,950              7,950             7,948              6,950
                                  ----------         ----------         ----------        ----------         ----------


Net income                        $  275,000         $  255,000         $  275,000        $  275,000         $  275,000
                                  ==========         ==========         ==========        ==========         ==========


Distributions to
      certificate
      holders                     $  275,000         $  255,000         $  275,000        $  275,000         $  275,000
                                  ==========         ==========         ==========        ==========         ==========


Total assets
      at year-end                 $4,329,335         $4,329,575         $4,329,041        $4,338,619         $4,408,181
                                  ==========         ==========         ==========        ==========         ==========
</TABLE>



                                       5
<PAGE>   6


                                                                    Page 6 of 17





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



Due to the passive nature of the Registrant's activities, which generally
include only the collection of rent and the disbursements of these proceeds
less expenses to the Certificate Holders of the Registrant, there has been no
material variation in the Registrant's financial condition or results of
operations, during the year ended May 31, 1995.



Item 8.   Index to Financial Statements and Schedules
- -------   -------------------------------------------


                                                                 Pages


Report of Independent Accountants                                  F-1


Financial Statements:

  Balance Sheets as of May 31, 1995 and 1994                       F-2

  Statements of Operations and Retained Earnings
      for the years ended May 31, 1995, 1994 and 1993              F-3

  Statements of Cash Flows for the years ended
      May 31, 1995, 1994 and 1993                                  F-4

  Notes to Financial Statements                                    F-5



All schedules are omitted because they are not applicable, are not required, or
the information is included in the financial statements or footnotes thereto.



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



None



                                       6
<PAGE>   7


                                                                    Page 7 of 17




                                    PART III




Item 10.   Directors and Executive Officers of the Registrant



The Trust has no directors or executive officers.  The Trust Company
administers the Trust pursuant to a Trust Agreement which sets out the
responsibilities and duties of the Trustee.  Such duties include, but are not
limited to, the following tasks: keeping the register of names of the
Certificate Holders, maintaining records showing receipts and disbursements of
the Trust, collecting rents and distributing income to the Certificate Holders
and other ministerial duties relating to the operation of the Trust.  The
self-executing provisions of the Trust Agreement and the 99 year Lease, along
with the passive nature of the Trust, limits the involvement of the Trustee to
the above activities.  However, in the event of a default by the Lessee, the
Trustee has the authority to take such action as is necessary and proper for
the best interests of the Trust with respect to managing, leasing, operating,
selling or otherwise disposing of the Trust Estate.  The Trustee may in the
event of default terminate the Trust by transferring title to the Certificate
Holders for them to hold as tenants in common.  In addition, the Trustee is
empowered upon such default to sell a portion of or the entire Trust Estate and
distribute ratably the net proceeds of  such sale after deducting all necessary
expenses of the sale including reasonable  compensation for the Trustee.  If
the Trust is not terminated by other provisions in the Trust Agreement, the
Trust will terminate 21 years after the death of the last to die of the persons
specified in the Trust Agreement.  As of September 1994, the Trustee was aware
of two individuals specified in the Trust Agreement who were still living.

Although not required to do so, the Trustee may in his absolute discretion seek
the advice of the Certificate Holders.  If a majority interest of the
Certificate Holders agree on a course of action that is not inconsistent with
express provisions of the Trust Agreement, the Trustee may, but is not
obligated to, effectuate such course of action.

The Bank is chartered as a national bank and, as such, the Bank and the Trust
Company are under the supervision of, and subject to regular examination by,
the Comptroller of the Currency and, in the case of the Trust Company only, the
State of Illinois.  In addition, the Bank is subject to the rules and
regulations of the Federal Reserve Board and the Federal Deposit Insurance
Corporation.  As of May 31, 1995, the assets and deposits of the Bank were
approximately $1,165,881,000 and $930,861,000, respectively.  The Trust Company
had approximately 4,600 accounts and the market value of assets held in
accounts over which the Trust Company exercised investment discretion was
approximately $2,094,102,000 as of May 31, 1995.  The Trust Company consists of
97 employees and officers.  The principal persons in the Trust Company are:
Roger Reno, Chairman of the Board; Carl J. Dargene, Vice Chairman of the Board;
Glen W. Wilson, President, Chief Executive Officer and Attorney; Lee R. Mayer,
Secretary; Marvin R. Anderson, Senior Vice President and Controller; Jay R.
Maddox, Executive Vice President, Trust Officer and Attorney; Lillie L. Rude,
Executive Vice President and Trust Officer.




                                       7
<PAGE>   8


                                                                    Page 8 of 17



Item 11.   Executive Compensation



Unless paid by the Lessee, the Trustee is entitled to reasonable compensation
out of the gross rental proceeds payable under the Lease for its services and
management of the Trust and reimbursement for expenses reasonably incurred in
connection with the administration of the Trust.  In the event the Trustee
renders extraordinary services to the Trust, it is entitled to additional
reasonable compensation from the same sources.  Such amounts are payable from
the gross income or proceeds of the Trust Estate prior to distribution of the
net proceeds to the Certificate Holders.  The Lease requires the Lessee to pay
the Trustee its compensation and any amount incurred in connection with the
Trust's administration which would otherwise be payable out of the gross income
of the Trust Estate and would act to reduce the net income of $55 per year per
Unit ($275,000/5,000 Units = $55) that was intended under the Lease for
distribution to the Certificate Holders.  The current Trustee is not aware of
any period during which the Certificate Holders were entitled to receive their
distribution of $55 per annum per Certificate and received less than this
amount except for the years ended May 31, 1987 and May 31, 1994.  During 1987,
the Trust incurred a $5,000 fee for an appraisal of the land owned by the
Trust.  The distribution for 1987 was $54 per Certificate.  During 1994, the
Trust incurred a $20,000 legal fee.  The distribution for 1994 was $51 per
certificate.  Reduced distributions could occur if the Lessee or any successor
defaulted under the Lease and the Trustee was unable to lease or sell the
building and land or if the Lessee or any successor refused to pay or reimburse
the Trustee for expenses of the Trust.  As provided in the Lease, the Lessee is
currently reimbursing the Trustee for the costs associated with the reporting
requirements of the Securities Exchange Act of 1934, as amended.

The Lease requires the Lessee to pay rents quarterly in advance.  Payment to
the  Certificate Holders is not made until the first day of the following
quarter.  The  Trust Agreement does not obligate the Trustee to pay interest to
the Certificate Holders for the interest earned, if any, during the period in
which the Trustee has receipt of the rents but is not yet obligated to make
distributions to the Certificate Holders.  Total trust fees were $7,950 for the
year ended May 31, 1995.



Item 12.   Security Ownership of Certain Beneficial Owners and Management



The Registrant is not aware of one party beneficially owning more than 5% of
the Units evidencing ownership in the Trust.


Item 13.   Certain Relationships and Related Transactions



See Item 12. above.  



                                       8
<PAGE>   9


                                                                    Page 9 of 17





                                        PART IV





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



(a)      See Item 8.  Index to Financial Statements and Schedules on Page 6.


(b)      See "Exhibit Index" on Page 11.


(c)      There have been no reports on Form 8-K during the quarter ending May
         31, 1995.




                                      9
<PAGE>   10


                                                                   Page 10 of 17





                                   SIGNATURES





Pursuant to the requirements of                    Date August 21, 1995
                                                        ---------------

the Securities Exchange Act of                      Bankers Building Land Trust 
                                                          (Registrant)

1934, the Registrant has duly                          AMCORE Bank N.A.,

caused this report to be signed                    By  Rockford, Trustee
                                                      ------------------

on its behalf by the undersigned,                  By  /s/ Patricia N. Fong
                                                       --------------------
                                                       Patricia N. Fong,
thereunto duly authorized.                             Vice President
                                                       and Trust Officer



                                      10

<PAGE>   11




                                                                   Page 11 of 17





                                 EXHIBIT INDEX




The following exhibits are filed with this Registration Statement:



   4.01  Trust Agreement and Declaration of Trust dated June 1, 1926, naming
   the National Bank of the Republic of Chicago as Trustee, (previously filed
   in paper as Exhibit 1 to the Registrant's Form 10 Registration Statement,
   File No. 0-9086, and incorporated herein by reference).



   10.01  Indenture of Lease dated June 1, 1926, between Ernest A. Jackson and
   Carrie M. Jackson and Adams Clark Building Corporation, (previously filed in
   paper as Exhibit 2 to the Registrant's Form 10 Registration Statement, File
   No. 0-9086, and incorporated herein by reference).


   10.02  Trustee's deed dated June 27, 1933, from the National Bank of the
   Republic of Chicago as Trustee, to the Illinois National Bank and Trust
   Company, as Trustee, (previously filed in paper as Exhibit 3 to the
   Registrant's Form 10 Registration Statement, File No. 0-9086, and
   incorporated herein by reference).





                                       11
<PAGE>   12





                                   I N D E X
                                     -----


 Pages

Report of Independent Accountants F-1

Financial Statements:

 Balances Sheets F-2

 Statements of Operations and Retained Earnings F-3

 Statements of Cash Flows F-4

 Notes to Financial Statements F-5





                                                                                
<PAGE>   13





                       Report of Independent Accountants





To the Trustee
Bankers Building Land Trust
Rockford, Illinois


We have audited the accompanying balance sheets of Bankers Building Land Trust
as of May 31, 1995 and 1994, and the related statements of operations and
retained earnings, and cash flows for each of the three years in the period
ended May 31, 1995.  These financial statements are the responsibility of the
Trust's management.  Our responsibility is to express an opinion on these
financial statements 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 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 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 financial position of Bankers Building Land Trust as
of May 31, 1995 and 1994, and the results of its operations and its cash flows
for each of the three years in the period ended May 31, 1995, in conformity
with generally accepted accounting principles.





Rockford, Illinois
June 22, 1995




                                     F-1
                                                                                
<PAGE>   14





                          BANKERS BUILDING LAND TRUST
                                 BALANCE SHEETS
                          as of May 31, 1995 and 1994
                                    _______





<TABLE>
<CAPTION>
        ASSETS                                          1995       1994
                                                        ----       ----
<S>                                               <C>         <C>
Cash                                               $   79,335  $   79,575

Land subject to operating lease                     4,250,000   4,250,000
                                                    ---------   ---------

           Total assets                            $4,329,335  $4,329,575
                                                    =========   =========



        LIABILITIES and EQUITY

Due to certificate holders                         $   73,865  $   76,081

Advance from lessee                                     4,970       2,994
                                                    ---------   ---------

                                                       78,835      79,075

Certificates of beneficial interest,
  5,000 units issued and outstanding                4,250,000   4,250,000

Retained earnings                                         500         500
                                                    ---------   ---------

                                                    4,250,500   4,250,500
                                                    ---------   ---------

         Total liabilities and equity              $4,329,335  $4,329,575
                                                    =========   =========
</TABLE>





                     The accompanying notes are an integral
                       part of the financial statements.





                                     F-2
<PAGE>   15





                          BANKERS BUILDING LAND TRUST
                 STATEMENTS OF OPERATIONS AND RETAINED EARNINGS
                for the years ended May 31, 1995, 1994, and 1993
                                    _______





<TABLE>
<CAPTION>
                                    1995     1994     1993
                                    ----     ----     ----
<S>                               <C>       <C>      <C>
Operating revenues:

 Rent                              $275,000 $275,000 $275,000

 Servicing fees                       7,950    7,950    7,950
                                    -------  -------  -------

         Total operating revenues   282,950  282,950  282,950


Operating expenses:

 Trustee fees and other expenses      7,950   27,950    7,950
                                    -------  -------  -------

         Net income                 275,000  255,000  275,000
                                    -------  -------  -------

Retained earnings, beginning 
  of year                               500      500      500

Distributions to certificate 
  holders                           275,000  255,000  275,000
                                    -------  -------  -------

Retained earnings, end of year     $    500 $    500 $    500
                                    =======  =======  =======
</TABLE>





                     The accompanying notes are an integral
                       part of the financial statements.





                                      F-3
<PAGE>   16



                          BANKERS BUILDING LAND TRUST
                            STATEMENTS OF CASH FLOWS
                for the years ended May 31, 1995, 1994, and 1993
                                    _______




<TABLE>
<CAPTION>
                                                   1995       1994       1993
                                                   ----       ----       ----
<S>                                             <C>        <C>         <C>
Cash flows from operating activities:

  Net income                                     $275,000   $255,000   $275,000

  Adjustments to reconcile net income
       to net cash provided by
       operating activities:

  Changes in assets and liabilities:

    Due to certificate holders                     (2,216)      (586)    (6,367)

    Advance from lessee                             1,976      1,120     (3,211)
                                                  -------   --------   -------- 

       Net cash provided by
            operating activities                  274,760    255,534    265,422
                                                  -------    -------    -------

Cash flows from financing activities:

  Distributions to certificate holders           (275,000)  (255,000)  (275,000)
                                                  -------    -------    ------- 

             Net cash used in financing
                  activities                     (275,000)  (255,000)  (275,000)
                                                  -------    -------    ------- 

Net change in cash                                   (240)       534     (9,578)

Cash balance, beginning of year                    79,575     79,041     88,619
                                                  -------    -------    -------

Cash balance, end of year                        $ 79,335   $ 79,575   $ 79,041
                                                  =======    =======    =======
</TABLE>



                     The accompanying notes are an integral
                       part of the financial statements.





                                      F-4
<PAGE>   17


                          BANKERS BUILDING LAND TRUST
                         NOTES TO FINANCIAL STATEMENTS
                                    _______


A. ORGANIZATION AND BUSINESS

   Bankers Building Land Trust is a trust organized under the laws of the State
   of Illinois which is engaged in the single business activity of holding
   title to certain land in Chicago, Illinois, collecting rent from the lease 
   of said land and disbursing the net proceeds to the holders of beneficial 
   interest certificates.

B. SIGNIFICANT ACCOUNTING POLICIES

   Land Valuations

   The land has been valued at its cost to the parties that established the 
   Trust in 1926 based upon information obtained from the records of the Cook
   County Recorder.

C. LEASE

   The Trust is the lessor of approximately 22,300 square feet of land located 
   the southwest corner of Clark and West Adams Street in the central business 
   district of the City of Chicago.  The lease commenced on June 1, 1926 and 
   expires on May 31, 2025.  The annual rental, payable in quarterly 
   installments for the leased property is $275,000 plus fees and expenses of 
   the trustee.

   The following is a schedule by years of minimum future rentals on the lease 
   as of May 31, 1995:

<TABLE>
<CAPTION>
  Year ending May 31:
   <S>                                            <C>
   1996                                             $  275,000
   1997                                                275,000
   1998                                                275,000
   1999                                                275,000
   2000                                                275,000
   Later years                                       6,875,000
                                                     ---------

       Total minimum future rentals                 $8,250,000
                                                     =========
</TABLE>

D. INCOME TAX STATUS

   The Trust is considered a partnership for income tax purposes.  The Trust has
   been deemed to have made an election out of the partnership's provisions
   of the Internal Revenue Code.  Therefore, no partnership income tax returns 
   are filed on behalf of the Trust.  Distributions to certificate holders are 
   taxable to the certificate holders, and reported by means of an information 
   return.  Accordingly, no provision for income taxes has been made in the 
   financial statements.

E. RECLASSIFICATIONS

   Certain items have been reclassified in the 1994 and 1993 financial 
   statements to be consistent with the presentation of the 1995 financial 
   statements.  There is no impact on retained earnings.





                                     F-5

<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          MAY-31-1995
<PERIOD-START>                             JUN-01-1994
<PERIOD-END>                               MAY-31-1995
<CASH>                                          79,335
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                       4,250,000
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                               4,329,335
<CURRENT-LIABILITIES>                           78,835
<BONDS>                                              0
<COMMON>                                             0
                                0
                                          0
<OTHER-SE>                                   4,250,500
<TOTAL-LIABILITY-AND-EQUITY>                 4,329,335
<SALES>                                              0
<TOTAL-REVENUES>                               282,950
<CGS>                                                0
<TOTAL-COSTS>                                    7,950
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                                      0
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   275,000
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>


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