WINTHROP PARTNERS 80 LTD PARTNERSHIP
10-K, 1996-04-01
REAL ESTATE
Previous: HARCOR ENERGY INC, 10-K, 1996-04-01
Next: AON CORP, 10-K405, 1996-04-01



                       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

                                                        Commission File
  For the year ended December 31, 1995                   No. 0-9684

                    WINTHROP PARTNERS 80 LIMITED PARTNERSHIP
             (Exact name of registrant as specified in its charter)

         Massachusetts                                       04-2693546
(State or other jurisdiction of                           (I.R.S. Employer
incorporation  or organization)                           Identification No.)

One International Place, Boston, Massachusetts                 02110
   (Address of principal executive offices)                 (Zip  Code)

Registrant's telephone number including area code:           (617) 330-8600
                                                             --------------

        Securities registered pursuant to Section 12(b) of the Act: None

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

                      Units of Limited Partnership Interest
                                (Title of Class)

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

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 ]

No market for the Limited Partnership Units exists and therefore, a market value
for such Units cannot be determined.



<PAGE>








                



                       DOCUMENTS INCORPORATED BY REFERENCE



      Part of the
       Form 10-K           Documents Incorporated by Reference



         I, III         The Prospectus of the Registrant dated June 9, 1980 (the
                                    "Prospectus")






<PAGE>








                                                        PART I

Item 1.           Business.

      Winthrop Partners 80 Limited  Partnership (the  "Partnership"),  a limited
partnership,  was organized  under the Uniform  Limited  Partnership  Act of the
Commonwealth of Massachusetts on February 5, 1980, for the purpose of owning and
leasing  commercial  and  indus  trial  real  properties.  The  Partnership  was
initially  capitalized with contributions of $1,000 from each of the two General
Partners and $5,000 from the Initial Limited Partner.  On February 21, 1980, the
Partnership  filed a  Registration  Statement  on Form S-11  (the  "Registration
Statement") with the Securities and Exchange  Commission (the "Commission") with
respect to a public  offering of 50,000  units of limited  partnership  interest
("Units") at a pur chase price of $500 per Unit (an  aggregate of  $25,000,000).
The Registration  Statement was declared effective on June 9, 1980. The offering
terminated in February  1981, at which time 45,636 Units,  representing  capital
contributions from Limited Partners of $22,818,000, had been subscribed for.

      The Partnership's  General Partners are One Winthrop  Properties,  Inc., a
Massachusetts    corporation    (the   "Managing    General    Partner"),    and
Linnaeus-Hampshire    Realty   Limited    Partnership    (formerly    known   as
Linnaeus-Hampshire  Realty Company),  a Massachusetts  limited  partnership (the
"Associate General Partner").  One Winthrop  Properties,  Inc. is a wholly-owned
subsidiary  of  First  Winthrop  Corporation  ("First  Winthrop"),   a  Delaware
corporation,  which is wholly owned by Winthrop Financial Associates,  A Limited
Partnership  ("WFA"),  a Maryland  public  limited  partnership.  See "Change in
Control."

      The  Partnership's  only  business  is owning and  leasing  improved  real
estate.  The Partnership's  investment  objectives and policies are described at
pages 16-23 of its Prospectus  dated June 9, 1980 (the  "Prospectus")  under the
caption  "Investment  Objectives  and Policies,"  which  description is attached
hereto as an Exhibit and incorporated  herein by this reference.  The Prospectus
was filed with the Commission pursuant to Rule 424(b) on June 19, 1980.



<PAGE>








      In December  1981,  the  Partnership  completed its  investment of the net
proceeds   of  the  Limited   Partners'   capital   contributions,   other  than
approximately  $200,000 originally set aside as reserves, in 18 real properties.
The Partnership's current reserves net of accounts payable, accrued expenses and
distributions  payable to partners of  approximately  $384,000  are  invested in
money market  instruments.  Eight properties have been sold: one in 1989, two in
1991, two in 1992, two in 1993,  and one in January 1996.  See,  "Dispositions,"
below.  Many of the properties  are located in areas with  depressed  economies,
making  potential  purchasers  concerned about a possible rental  reduction when
existing leases expire. The Partnership's future cash distributions will include
ongoing  disbursements  from rental  income and one-time  disbursements  of sale
proceeds.  Rental  income will be  affected by the terms of any new leases,  any
tenant  improvement  and leasing  costs  associated  with  renewing  leases with
existing tenants or signing leases with new tenants, the loss of rent during any
period  when a property is not under lease and the loss of rent after a property
is sold.  Distributions  of sale  proceeds  will be made as a partial  return of
capital.  Pursuant to the Partnership's partnership agreement, sale proceeds are
distributed  100% to limited  partners  until they have received  their $500 per
unit  original  Capital  Contribution.  The general  partners'  8% share of sale
proceeds would be paid subsequently.  See Item 2, "Properties" for a description
of Registrant's remaining properties.

     Each of the Partnership's properties are leased to a single tenant with the
exception of the  Ashtabula,  Ohio property which was vacated by the tenant upon
the expiration of the lease. The tenants under the leases have exclusive control
over the day-to-day business  operations  conducted at the Properties as well as
decisions  with respect to the  initiation of any  development or renovations at
the  Properties.  The  Partnership  has  limited  approval  rights over any such
renovation   programs   proposed  by  the  tenants.   The   Partnership  has  no
responsibility  for any  maintenance,  repairs or  improvements  associated with
these  Properties.  In addition,  the tenants are  responsible for all insurance
requirements  and the  payment  of real  estate  taxes  directly  to the  taxing
authorities.  The Partnership believes that each of the Properties is adequately
covered by insurance.

     Each retail tenant is subject to competition from other companies  offering
similar  products in the  locations  of the property  leased by such tenant.  In
addition,  the Partnership  anticipates  that it would be subject to significant
competition  in attracting  tenants upon the expiration or termination of any of
the leases of its  properties.  The Partnership has no control over the tenants'
responses to competitive  conditions  impacting the  businesses  operated by the
tenants at each of the properties.

     Tenants with 1995 rental payments,  including  percentage  rents, of 10% or
more of the Partnership's total annual revenue, are as follows: Wal-Mart Stores,
Inc. store in Victoria,  Texas,  24.1%;  Wal-Mart Stores, Inc. in Bowling Green,
Kentucky,  32.3%; Toys "R" Us, Inc. in Livingston,  New Jersey,  17.9%; and Toys
"R" Us, Inc. in Beaumont, Texas, 15.4%.

Property Matters

      Dairy Mart, Ashtabula, Ohio - The lease with Dairy Mart expired on July 1,
1995. The property  remains  vacant.  The Managing  General Partner is currently
seeking to obtain a new tenant and is also  marketing  the property for sale. To
date, no viable offers have been received for the property. The Managing General
Partner  does not  believe  that if a tenant  is not  obtained  or a sale of the
property  consummated  in the near future  that it will have a material  adverse
effect on the Partnership.

      Dairy  Mart,  Bolivar,  Ohio,  Dairy  Mart,  Creston,  Ohio and Royal Oak,
Michigan - The lease with  respect to each of these  properties  was extended at
the current rates.  The lease terms with respect to the Creston,  Ohio and Royal
Oak, Michigan properties expire on June 30, 1998 and the lease term with respect
to the Bolivar, Ohio property was extended from June 30, 1996 to June 30, 1997.

Dispositions

     Dairy Mart,  Berkley,  MI. The sale of this property closed on September 8,
1993, with the proceeds  included in the Third Quarter 1993 distribution paid on
November 13, 1993.  The property was sold for  approximately  $120,000  which is
less than the original purchase price of $185,097,  because the property offered
little  potential for appreciating in value. The cash-on cash return provided by
the property during its holding period was approximately 7.2% per annum,  taking
into account the quarterly  distributions  attributable  to the property and the
return of capital  upon sale.  The  Partnership's  original  investment  in this
property  represented  approximately  1% of the initial offering  proceeds.  The
Partnership  distributed  all of the net  proceeds  with the 1993 Third  Quarter
distribution. On a per-unit basis, $2.61 was distributed as a return of capital.

      NCNB,  Greenville,  SC. The sale of the property  closed on September  30,
1993 with the proceeds  included in the Third Quarter 1993  distribution paid on
November 13, 1993.  The property was sold for  approximately  $345,000  which is
less than the  original  purchase  price of  $816,822,  because the property was
vacant and offered little  potential for appreciating in value. The cash-on cash
return provided by the property during its holding period was
approximately  5.3% per annum,  taking into account the quarterly  distributions
attributable  to the  property  and the loss of capital  incurred  on sale.  The
Partnership's original investment in this property represented  approximately 4%
of the initial  offering  proceeds.  The Partnership  distributed all of the net
proceeds with the 1993 Third Quarter  distribution.  On a per-unit basis,  $6.92
was distributed as a return of capital.

      Dairy Mart, St. Clair Shores, MI. The property was sold to an unaffiliated
third  party in  January  1996 for a price of  $140,000  which was less than the
original  purchase price of $173,680.  The sale proceeds of approximately $3 per
unit,  were  distributed  to  limited  partners  with  the  first  quarter  1996
distribution.  The  cash-on-cash  return  provided  by the  property  during its
holding  period was  approximately  8.12% per annum,  taking  into  account  the
quarterly  distributions  attributable to the property and the return of capital
upon sale. The Partnership's  original  investment in this properly  represented
less than 1% of the initial  offering  proceeds.  The property was sold to Dairy
Mart's sublet tenant. The sale price was determined by independent appraisal.



<PAGE>








Employees

      The Partnership  does not have any employees.  Services are per formed for
the Partnership by its General  Partners,  and by agents retained by the General
Partners, including an affiliate of the General Partners, Winthrop Management.

Change in Control

         Until  December  22,  1994,  the  sole  general   partner  of  Linnaeus
Associates Limited  Partnership  ("Linnaeus"),  the sole general partner of WFA,
and the sole  general  partner of the  Associate  General  Partner was Arthur J.
Halleran, Jr.. On December 22, 1994, pursuant to an Investment Agreement entered
into among Nomura Asset Capital Corporation  ("NACC"),  Mr. Halleran and certain
other  individuals  who  comprised  the senior  management  of WFA,  the general
partnership  interest in Linnaeus was  transferred to W.L.  Realty,  L.P. ("W.L.
Realty"). W.L. Realty is a Delaware limited partnership,  the general partner of
which was, until July 18, 1995, A.I. Realty Company, LLC ("Realtyco"), an entity
owned by certain employees of NACC. On July 18, 1995 Londonderry  Acquisition II
Limited  Partnership  (Londonderry  II"), a Delaware  limited  partnership,  and
affiliate of Apollo Real Estate Advisors, L.P. ("Apollo"), acquired, among other
things,  Realtyco's  general  partner  interest in W.L.  Realty and a sixty four
percent (64%) limited partnership  interest in W.L. Realty, and WFA acquired the
sole general partner interest in the Associate General Partner.

     As a  result  of the  foregoing  acquisitions,  Londonderry  II is the sole
general  partner of W.L.  Realty which is the sole general  partner of Linnaeus,
and  which in turn is the  sole  general  partner  of WFA.  As a  result  of the
foregoing,  effective  July 18,  1995,  Londonderry  II, an affiliate of Apollo,
became the controlling  entity of the Managing General Partner and the Associate
General  Partner.  In connection with the transfer of control,  the officers and
directors of the Managing  General Partner resigned and Londonderry II appointed
new officers and directors.  See Item 10,  "Directors and Executive  Officers of
Registrant.




<PAGE>








Item 2.           Properties.

      A description of the Partnership's remaining properties is as follows. All
of Registrant's remaining properties are owned in fee.

                                      Total Cost   Original
     Tenant                Date  of     of the     Portfolio      Building/
Property/Location          Purchase   Property(1)  Percentage(2)  Land (3)

Dairymart
 Bolivar, OH(4)             9/23/80    $  178,163    L. T. 1       2,520/0.8

 Creston, OH                9/23/80       150,695     L.T. 1       2,146/0.4

 Ashtabula, OH              9/23/80       151,815     L.T. 1       2,500/0.9

 Royal Oak, MI              9/23/80       199,237     L. T. 1      2,200/0.4

Toys "R" Us, Inc.
 Livingston, NJ            11/19/80     2,127,950     10.7        43,000/5.0

  Beaumont, TX             11/19/80     2,234,050     11.3        43,000/4.5

Motorola, Inc.
 Mt. Pleasant, IA(5)       12/24/80       982,617     5           35,700/3.0

Duckwall-Alco Stores, Inc. 12/24/80       972,007     5           35,700/2.0
 Nebraska City, NE

Wal-Mart Stores, Inc.(6)
 Bowling Green, KY         12/30/80     1,877,000     9           81,584/6.5

 Victoria, TX(7)           12/30/80     3,121,436    15           96,498/7.8

(1)  Includes acquisition fees and expenses.
(2)  Represents  the  percentage  of original  cash  invested in the  individual
     property of the total cash invested in all properties.
(3)  Building size is in square feet, land size is in acres.
(4)  During 1987  Dairymart  became  associated  with The Lawson Company and all
     Lawson Company stores changed their name to Dairymart.
(5)  In 1989, after the original tenant,  Duckwall-Alco  Stores, Inc., filed for
     bankruptcy protection, a new lease for a one-year term with the new tenant,
     Motorola, Inc., was entered into.
(6)  Building size was expanded from 62,400 square feet in 1985.
(7)  Building size was expanded from 91,498 square feet in 1985.




<PAGE>








      All of these  properties are  commercial or industrial in nature.  Each of
these  properties  is under a triple net lease to a single  tenant.  Each of the
tenants is a public company or a subsidiary of a public  company.  The following
table sets forth the tenant,  business conducted by the tenant,  expiration date
of the lease term,  renewal options and the 1995 annual base rent for the leases
at the Partnership's remaining properties.

Tenant                   Business of       Lease        Renewal      1995 Annual
Property/Location        Tenant            Expiration   Option (1)   Base Rent
- -----------------        -----------       ----------   ----------   ---------

Dairymart
 Bolivar, OH             Convenience         6-30-97    2 - 1 to 5yr $ 18,701
                         Food Store

 Creston, OH)            Convenience         6-30-98    4 - 1 to 5yr $ 15,650
                         Food Store

 Royal Oak, MI           Convenience         6-30-98    4 - 1 to 5yr $ 20,920
                         Food Store

Toys "R" Us, Inc.
 Livingston, NJ          Retail Toy         1-1-2001    7 - 7yr.     $214,000(2)
                         Store

Toys "R" Us, Inc.
  Beaumont, TX           Retail Toy         1-1-2001    7 - 7yr.     $224,700
                         Store

Motorola, Inc.
 Mt. Pleasant, IA        Retail Dept.     12-22-2000    1 - 1yr.     $109,200
                         Store

Duckwall-Alco Stores, Inc.
 Nebraska City, NE       Retail Dept.             (3)         -      $111,600

Wal-Mart Stores, Inc.
 Bowling Green, KY       Retail Dept.     12-23-2000    5 - 5yr.     $361,493(4)
                         Store

 Victoria, TX            Retail Dept.     12-23-2000    5 - 5yr.     $352,262



(1)  The first  number  represents  the  number of renewal  options.  The second
     number represents the length of each option.
(2)  Additional  percentage rent of $48,547,  representing a percentage of store
     sales, was received in 1995.
(3)  In 1989, after the tenant filed for bankruptcy  protection,  this lease was
     renegotiated providing the tenant with the option to terminate the lease in
     1992, 1995 and 1998.
(4)  Additional percentage rent of $110,982,  representing a percentage of store
     sales,  was received in 1995. No percentage  rent is expected to be paid in
     1996 or thereafter.  The Partnership  modified the existing base, effective
     November  1994,  by  increasing  the annual base lease  payment by $150,000
     reducing the percentage rents by $150,000 and allowing Wal-Mart to sublease
     the property to another retail operator.

Item 3.           Legal Proceedings.

      The Partnership is not a party, nor are any of its properties  subject, to
any material pending legal proceedings.

Item 4.           Submission of matters to a vote of securities holders.

      No matters were submitted to a vote of security holders.




<PAGE>








                                                        PART II

Item 5.           Market Price for Registrant's Common Equity and Related
          Stockholder Matters.

         There is no  established  public  market for the Units.  Trading in the
Units is sporadic and occurs solely through private transactions.

         As of March 14, 1996, there were 1,983 holders of Units.

         The  Partnership's   partnership   agreement  requires  that  any  Cash
Available for Distribution (as defined therein) be distributed  quarterly to the
Partners in specified  proportions and priorities.  There are no restrictions on
the  Partnership's  present  or future  ability  to make  distributions  of Cash
Available for  Distribution.  During the years ended December 31, 1995 and 1994,
Registrant has made the following cash  distributions  with respect to the Units
to holders  thereof  as of the dates set forth  below in the  amounts  set forth
opposite such dates:

             Distribution with            Amount of Distribution
             Respect to Quarter Ended         Per Unit

                                              1995            1994
                                              ----            ----

             March 31                          5.74           6.64
             June 30                          10.76          13.90
             September 30                      7.51           6.59
             December 31                       7.33           6.72




<PAGE>









Item 6.           Selected Financial Data.

         The following represents selected financial data for Registrant for the
years ended  December 31, 1995,  1994,  1993,  1992 and 1991. The data should be
read in conjunction with the financial  statements  included  elsewhere  herein.
This data is not covered by the independent auditors' report.

<TABLE>

                                                                  For the Year Ended or as of December 31,
                                      --------------------------------------------------------------------
                                             1995           1994            1993              1992                 1991

<S>                                       <C>                                  <C>               <C>               <C>
Operating Revenues - rental &
  interest income.................        $1,396,523     $1,503,153        $1,464,993        $1,676,528           $1,860,101
  Operating Income................         1,258,714      1,330,060         1,288,664         1,455,412            1,404,302
  Gain (loss) on sale of property                 --             --          (105,909)          279,938            2,204,843
  Net Income......................         1,258,714      1,330,060         1,182,755         1,735,350            3,609,145
  Net Income per weighted average
  Unit of Limited Partnership
  Interest outstanding                         23.77          26.81             23.65             35.47                76.12
  Total Assets                            $9,182,611     $9,537,524        $9,867,977       $10,841,926          $12,501,391
  Total Cash Distributions per
  Unit of Limited Partnership
  Interest, including amounts
  distributed after year end                   31.34          33.85             43.25             70.45               145.37


</TABLE>


<PAGE>








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

         The Partnership  generates revenues from rental income paid pursuant to
leases with tenants at the  Partnership's  properties  as its primary  source of
liquidity.  Pursuant to the terms of the leases, the tenants are responsible for
all of  the  operating  expenses  with  respect  to  the  properties  including,
maintenance, capital improvements,  insurance and taxes. See "Item 2 Properties"
for a description of these leases.

         At December 31, 1995, the  Partnership's  had $795,018 in cash and cash
equivalents,  which  represents  an increase of $66,828 from  December 31, 1994.
This increase was due to a decrease in cash from investing  activities which was
more than offset by a decrease in cash used in financing activities.

         The  Partnership  requires cash to pay management  fees and general and
administrative  expenses.  The  Partnership's  rental  and  interest  income was
sufficient in 1995, and is expected to be sufficient in future years, to pay all
of these  amounts as well as to provide for cash  distributions  to the Partners
from operations.

         Through 1995, the results of the Partnership's  operations from year to
year have differed  primarily because of percentage rental payments,  variations
in interest income, and sales of properties. The Partnership received percentage
rental payments of $367,871 on four of its properties in 1993, $438,028 on three
of its  properties in 1994 and $159,529 on two of its  properties  in 1995.  The
Partnership has sold eight properties to date which significantly  increased the
amount of cash available for distribution  with respect to the year in which the
sale took place.  There can be no  assurance  as to the timing and amount of any
such sales in the future. The sale of properties  eliminates the rental payments
associated with such properties and,  therefore,  reduces the cash available for
distribution in future years.

     In light of the net and long-term  nature of the leases at the  properties,
other than those leased to Duck-wall,  Motorola and Dairymart,  the  Partnership
does  not  expect  the  results  of  its   operations  in  past  years  to  vary
significantly  in 1995 with  respect  to these  properties,  with the  following
exceptions.  First, the lease of one of these  properties  provides for periodic
increases in the rental payments,  and second,  the leases for the nine occupied
properties  provide for the payment of percentage rents to the Partnership based
upon the  tenant's  gross sales at the  premises in excess of certain  specified
minimum amounts.  The amounts, if any, of percentage rents which will be paid to
the Partnership from these properties in the future is dependent on future sales
volumes of the tenants occupying the Partnership's  properties.  If retail sales
decrease,  the Partnership will receive smaller  percentage rental payments than
the   approximately   $159,259  received  in  1995,  which  would  decrease  the
Partnership's  revenues and net income.  Third, the  Partnership's  depreciation
expense will decrease over time because some of these properties are depreciated
under the  component  method which results in some  building  components  having
shorter useful lives than others.

         Because  of the  net  and  long-term  nature  of the  original  leases,
inflation and changing prices have not significantly  affected the Partnership's
revenues and net income.  In the future,  the Partnership  expects inflation and
changing  prices to affect  the  Partnership's  revenues.  With  respect  to the
Wal-Mart Bowling Green lease, the additional percentage rents are expected to be
eliminated  due to Wal-Mart  vacating the property in 1995.  With respect to the
Duckwall,  Motorola and the three Dairy Mart leases,  the remaining terms of the
original  leases  expire in 1997 and 1998.  If a tenant  fails to  exercise  its
renewal  option,  exercises  its option to terminate its lease early or does not
renew at the expiration of the lease term, the Partnership will be competing for
new tenants in the then current  rental markets which may not be able to support
terms as favorable as those  contained in the original  lease  options or it may
seek  to sell  the  property.  The  Partnership  is  responsible  for  operating
expenses,  such as real estate taxes,  insurance and utility expenses associated
with the vacant  Ashtabula,  Ohio property and would be responsible  for similar
expenses  if other  properties  were to become  vacant  upon the  expiration  of
leases.



<PAGE>









  Item 8.         Financial Statements and Supplementary Data.


                   INDEX TO FINANCIAL STATEMENTS AND SCHEDULES
                    WINTHROP PARTNERS 80 LIMITED PARTNERSHIP

                      For the Year Ended December 31, 1995

Financial Statements:

Report of Independent Public Accountants

Statements of Income for the Years Ended
  December 31, 1995, 1994 and 1993

Balance Sheets as of December 31, 1995 and 1994

Statements of Changes in Partners' Capital
  for the Years Ended December 31, 1995, 1994 and 1993

Statements of Cash Flow for the Years Ended
  December 31, 1995, 1994 and 1993

Notes to Financial Statements


Financial Statement Schedules:

III   - Real Estate and Accumulated Depreciation of Property Held by
Local Limited Partnerships as of December 31, 1995

All schedules  prescribed by Regulation  S-X other than the one indicated  above
have been omitted as the required information is inapplicable or the information
is presented elsewhere in the financial statements or related notes.


                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



TO WINTHROP PARTNERS 80 LIMITED PARTNERSHIP:

  We have  audited  the  accompanying  balance  sheets of  Winthrop  Partners 80
Limited  Partnership (a  Massachusetts  limited  partnership) as of December 31,
1995 and 1994,  and the  related  statements  of income,  changes  in  partners'
capital and cash flows for each of the three years in the period ended  December
31, 1995. These financial statements are the responsibility of Winthrop Partners
80 Limited Partnership'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 Winthrop Partners 80 Limited
Partnership  as of December 31, 1995 and 1994, and the results of its operations
and its cash flows for each of the three years in the period ended  December 31,
1995, in conformity with generally accepted accounting principles.

Our  audits  were  made for the  purpose  of  forming  an  opinion  on the basic
financial  statements taken as a whole.  Schedule III listed in Item 14(a)(2) is
the responsibility of Winthrop Partners 80 Limited Partnership management and is
presented  for  purposes  of  complying   with  the   Securities   and  Exchange
Commission's rules and is not a required part of the basic financial  statements
and, in our opinion,  is fairly stated, in all material respects,  the financial
data  required  to be set forth  therein  in  relation  to the  basic  financial
statements taken as a whole.



ARTHUR ANDERSEN LLP



Boston, Massachusetts
January 31, 1996


<PAGE>



STATEMENTS OF INCOME


<TABLE>
- ------------------------------------------------------------------------------------------------------------------------------------

For the Years Ended
December 31, 1995, 1994 and 1993                                                    1995                 1994              1993
- ------------------------------------------------------------------------------------------------------------------------------------


<S>                                                                        <C>                <C>                 <C> 
Income:
Rental income from real estate leases
    accounted for under the operating
    method.............................................................    $         702,265  $         928,493   $        871,894
  Interest on short-term investments...................................               49,586             35,871             28,256
  Interest income on real estate leases
    accounted for under the financing
    method.............................................................              622,317            538,661            564,843
  Other income.........................................................               22,355                128                -
                                                                                      ------                ----               -
                                                                                   1,396,523          1,503,153          1,464,993
                                                                                   ---------          ----------         ---------

Expenses:
  Depreciation and amortization........................................               73,644            103,093            101,458
  Management fees......................................................               24,310             26,155             25,446
  General and administrative...........................................               39,855             43,845             49,425
                                                                                      ------             -------            ------
                                                                                     137,809            173,093            176,329
                                                                                     -------            --------           -------

Operating income.......................................................            1,258,714          1,330,060          1,288,664

Loss on sale of property, net..........................................                -                  -               (105,909)

Provision for write-down of property...................................             (73,000)              -                   -
                                                                                    --------              ------              -

Net income.............................................................    $       1,185,714  $       1,330,060   $      1,182,755
                                                                           =       =========  =       ==========  =      =========

Net income allocated to General Partners...............................    $         100,697  $         106,405   $        103,093
                                                                           =         =======  =         ========  =        =======

Net income allocated to Limited Partners...............................    $       1,085,017  $       1,223,655   $      1,079,662
                                                                           =       =========  =       ==========  =      =========

Net income per Unit of Limited Partnership
  Interest.............................................................    $           23.77  $           26.81   $          23.65
                                                                           =           =====  =           ======  =          =====
</TABLE>




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


<PAGE>



BALANCE SHEETS

<TABLE>
- ------------------------------------------------------------------------------------------------------------------------------------


December 31, 1995 and 1994                                                                1995                     1994
- ------------------------------------------------------------------------------------------------------------------------------------


ASSETS

<S>                                                                             <C>                       <C>
Real Estate Leased to Others:
  Accounted for under the operating method, at cost,......................
   net of accumulated depreciation of $885,378 and
   $741,473 as of December 31, 1995 and 1994,.............................
   respectively...........................................................      $        3,261,161        $       3,405,066
  Accounted for under the financing method................................               5,020,239                5,334,922
                                                                                         ----------               ---------
                                                                                         8,281,400                8,739,988

Other Assets:
  Cash and cash equivalents, at cost, which
   approximates market value..............................................                 795,018                  728,190
  Other, net of accumulated amortization of
   $13,923 and $11,184 as of December 31, 1995
   and 1994, respectively.................................................                 106,193                   69,346
                                                                                           --------                  ------
                                                                                $        9,182,611        $       9,537,524
                                                                               =        ==========       =       =========

LIABILITIES AND PARTNERS' CAPITAL (DEFICIT)

Liabilities:
  Accounts payable and accrued expenses...................................      $           44,979        $          86,822
  Distributions payable to Partners.......................................                 366,216                  336,604
                                                                                           --------                 -------
                                                                                           411,195                  423,426
                                                                                           --------                 -------

Partners' Capital (Deficit):
  Limited Partners
    Units of Limited Partnership Interest, $500
    stated value per Unit; authorized - 50,010
    Units; issued and outstanding - 45,646 Units..........................               9,281,303                9,626,831

  General Partners........................................................                (509,887)                (512,733)
                                                                                          ---------                -------- 
                                                                                         8,771,416                9,114,098
                                                                                         ----------               ---------
                                                                                $        9,182,611        $       9,537,524
                                                                                =        ==========       =       =========
</TABLE>




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


<PAGE>



STATEMENTS OF CASH FLOWS

<TABLE>
- ------------------------------------------------------------------------------------------------------------------------------------


For the Years Ended
December 31, 1995, 1994 and 1993                                                    1995                1994               1993
- ------------------------------------------------------------------------------------------------------------------------------------


Cash flows from operating activities:

 <S>                                                                         <C>                <C>                 <C>
  Net income..............................................................   $     1,185,714    $      1,330,060    $     1,182,755
  Adjustments to reconcile net income to
   net cash provided by operating activities:
    Depreciation and amortization.........................................            73,644             103,093            101,458
    Provision for write-down of property..................................            73,000                -                  -
    Minimum lease payments received, net of interest
     income earned, on leases accounted for under
     the financing method.................................................           314,683             285,839            259,657
    Loss on sale of property..............................................              -                   -               105,909
    Changes in assets and liabilities:
      (Decrease) increase in accounts payable and
       accrued expenses...................................................           (41,843)             12,305             15,452
      (Increase) decrease in other assets.................................           (39,586)            (61,355)             2,221
                                                                                     --------            --------             -----

    Net cash provided by operating activities:............................         1,565,612           1,669,942          1,667,452
                                                                                   ----------          ----------         ---------

Cash flows from financing activities:
  Cash distributions paid.................................................        (1,498,784)         (1,672,819)        (2,172,156)
                                                                                  -----------         -----------        ---------- 

    Net cash used by financing activities.................................        (1,498,784)         (1,672,819)        (2,172,156)
                                                                                  -----------         -----------        ---------- 

Cash flows from investing activities:
  Net proceeds from sale of property......................................              -                   -               435,582
                                                                                        -----               -----           -------

    Net cash provided by investing activities.............................              -                   -               435,582
                                                                                        -----               -----           -------

Net increase (decrease) in cash and cash equivalents......................            66,828              (2,877)           (69,122)

Cash and cash equivalents, beginning of year..............................           728,190             731,067            800,189
                                                                                     --------            --------           -------

Cash and cash equivalents, end of year....................................   $       795,018    $        728,190    $       731,067
                                                                             =       ========   =        ========   =       =======



</TABLE>



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


<PAGE>



STATEMENTS OF CHANGES IN PARTNERS' CAPITAL

<TABLE>
- ------------------------------------------------------------------------------------------------------------------------------


                                                      UNITS OF
                                                       LIMITED               GENERAL            LIMITED
For the Years Ended                                  PARTNERSHIP            PARTNERS'          PARTNERS'            TOTAL
December 31, 1995, 1994 and 1993                      INTEREST              (DEFICIT)           CAPITAL            CAPITAL
- ------------------------------------------------------------------------------------------------------------------------------



<S>                                                    <C>           <C>                 <C>                <C>
Balance, December 31, 1992...........................  45,646        $        (454,074)  $     10,843,277   $     10,389,203


Cash distributions paid or
  accrued............................................                         (133,583)        (1,974,646)        (2,108,229)
Net income...........................................                          103,093          1,079,662          1,182,755
                                                                               --------         ----------         ---------
Balance, December 31, 1993...........................  45,646                 (484,564)         9,948,293          9,463,729
                                                       ------                 ---------         ----------         ---------

Cash distributions paid or
  accrued............................................                         (134,574)        (1,545,117)        (1,679,691)
Net income...........................................                          106,405          1,223,655          1,330,060
                                                                               --------         ----------         ---------
Balance, December 31, 1994...........................  45,646                 (512,733)         9,626,831          9,114,098
                                                       ------                 ---------         ----------         ---------


Cash distributions paid or
  accrued............................................                          (97,851)        (1,430,545)        (1,528,396)
Net income...........................................                          100,697          1,085,017          1,185,714
                                                                               --------         ----------         ---------
Balance, December 31, 1995...........................  45,646        $        (509,887)  $      9,281,303   $      8,771,416
                                                       ======        =        =========  =      ==========  =      =========






</TABLE>


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


<PAGE>



NOTES TO FINANCIAL STATEMENTS
December 31, 1995


1.         ORGANIZATION

           Winthrop Partners 80 (the Partnership),  a limited  partnership,  was
           organized   under  the  Uniform   Limited   Partnership  Act  of  the
           Commonwealth of  Massachusetts on February 5, 1980 for the purpose of
           owning and leasing  commercial and industrial  real  properties.  The
           Partnership  will  terminate  on  December  31,  2008 or  sooner,  in
           accordance with the terms of the Partnership Agreement.


2.         SIGNIFICANT ACCOUNTING POLICIES

           Financial  Statements - The financial  statements of the  Partnership
           are prepared on the accrual basis of  accounting  in accordance  with
           generally accepted accounting principles.

           Use  of  Estimate  -  The  preparation  of  financial  statements  in
           conformity with generally  accepted  accounting  principles  requires
           management to make estimates and assumptions that affect the reported
           amounts of assets and liabilities and disclosure of contingent assets
           and  liabilities  at the  date of the  financial  statements  and the
           reported  amounts of  revenues  and  expenses  during  the  reporting
           period. Actual results could differ from those estimates.

           Income Taxes - No provision has been made for federal, state or local
           income taxes in the financial statements of the Partnership. Partners
           are  required  to  report  on  their  individual  tax  returns  their
           allocable share of income,  gains, losses,  deductions and credits of
           the Partnership.  The Partnership prepares tax returns on the accrual
           basis. On May 16, 1980, the Internal  Revenue Service issued a ruling
           that the Partnership  will be classified as a partnership for federal
           income tax purposes.

           Distributions  to Partners - The cash  distribution  due Partners for
           the  three  months  ended  December  31,  1995  is  recorded  in  the
           accompanying  financial  statements as a liability and a reduction of
           Partners'  capital.   As  provided  in  the  Partnership   Agreement,
           quarterly  distributions are payable to Partners within 60 days after
           the end of the quarter.

           Percentage  Rent - The  Partnership  has entered into several  leases
           that provide for a minimum annual rent plus  additional rent based on
           percentages  of  sales at the  properties  (percentage  rent).  These
           percentage  rents are  recorded on a cash basis.  For the years ended
           December 31, 1995, 1994 and 1993, the Partnership received percentage
           rent  totaling   approximately   $161,418,   $456,230  and  $357,870,
           respectively.

           Leases - The Partnership  leases its real properties and accounts for
           such  leases  in  accordance  with the  provisions  of  Statement  of
           Financial  Accounting  Standards No. 13,  "Accounting for Leases," as
           amended.  This statement sets forth specific criteria for determining
           whether a lease  should be accounted  for as a financing  lease or an
           operating lease.


           (a)   Financing Method

                  Under this method,  minimum lease payments to be received plus
                  the  estimated  value of the  property at the end of the lease
                  are considered to be the Partnership's gross investment in the
                  lease.  Unearned income,  representing the difference  between
                  gross  investment and actual cost of the leased  property,  is
                  amortized over the lease term using the interest rate implicit
                  in the lease to provide a level rate of return  over the lease
                  term.

           (b)    Operating Method

                  Under this method,  revenue is recognized  as rental  payments
                  become  due,  which  does  not  materially   differ  from  the
                  straight-line  method.  Expenses (including  depreciation) are
                  charged to operations as incurred.


<PAGE>



2.         SIGNIFICANT ACCOUNTING POLICIES (Continued)

           Cash and cash  equivalents - Cash and cash  equivalents  consist of a
           mutual fund that invests in treasury bills and repurchase  agreements
           that mature in three months or less.  Cash  equivalents are valued at
           cost, which approximates market value.

           Depreciation  -  Component  depreciation  on real  estate  leased  to
           others,  accounted for under the operating  method, is computed using
           the straight-line method over the useful life of each class of asset,
           which  ranges  from  5 to  35  years.  The  cost  of  the  properties
           represents the purchase price of the properties plus  acquisition and
           closing costs, or to the extent that the property had previously been
           accounted for under the financing method, the depreciable base is the
           fair market value at the date of  implementation  of operating  lease
           accounting.


3.         TRANSACTIONS WITH RELATED PARTIES

           One Winthrop  Properties,  Inc. (One Winthrop),  the Managing General
           Partner;  Winthrop  Securities Co., Inc. (Winthrop  Securities),  the
           selling agent for the Public Offering;  and Winthrop Management,  the
           manager of the  properties,  are wholly owned  subsidiaries  of First
           Winthrop  Corporation,  which in turn is  wholly  owned  by  Winthrop
           Financial Associates, a Limited Partnership (WFA).

           Winthrop  Management is entitled to annual property  management fees,
           equal to 1.5% of the excess of cash receipts  over cash  expenditures
           (excluding  debt  service,   property  management  fees  and  capital
           expenditures)  from each  property  it  manages.  For the years ended
           December 31, 1995, 1994 and 1993, Winthrop Management earned $24,310,
           $26,155 and $25,446,  respectively,  for managing the real properties
           of the Partnership.

           The  General  Partners  are  entitled  to 8% of  Cash  Available  for
           Distribution,   subordinated  to  a  cumulative,  priority  quarterly
           distribution to the Limited  Partners.  The General Partners are also
           entitled  to 8% of  Sale or  Refinancing  Proceeds,  subordinated  to
           certain  priority  distributions  to the Limited Partners as provided
           for in the  Partnership  Agreement.  For the years ended December 31,
           1995,   1994  and  1993,   the   Partnership   has  paid  or  accrued
           distributions from Cash Available for Distribution  totaling $97,851,
           $134,574 and $133,583,  respectively,  to the General  Partners.  The
           proceeds  from the  sales of  properties  in 1993  (see  Note 6) were
           distributed entirely to the Limited Partners.

           During the liquidation stage of the Partnership, the General Partners
           and  their   affiliates   are  entitled  to  receive   distributions,
           subordinated to specified minimum returns to the Limited Partners, as
           described in the Partnership Agreement.


<PAGE>



4.         REAL ESTATE LEASED TO OTHERS ACCOUNTED FOR UNDER THE OPERATING METHOD

           Real  estate  leased  to  others,  at cost,  accounted  for under the
           operating  method as of December 31, 1995 and 1994,  is summarized as
           follows:


<TABLE>
                          -------------------------------------------------------------------------------------------------


                                                                              1995                      1994

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


                   <S>                                                <C>             <C>       <C>
                   Land............................................   $       2,127,427         $       2,127,427
                   Commercial buildings............................           2,019,112                 2,019,112
                   Less: Accumulated depreciation..................            (885,378)                 (741,473)
                                                                               --------                  -------- 
                                                                      $       3,261,161         $       3,405,066
                                                                      =       =========         =       =========
</TABLE>

<TABLE>
           The following is a summary of the minimum  anticipated  future rental
           receipts,   excluding   percentage   rents,   by  year,   under   the
           noncancelable portion of the operating leases:

                          <S>                             <C>             <C>            <C>
                          1996.................................................          493,000
                          1997.................................................          474,000
                          1998.................................................          343,000
                          1999.................................................          318,000
                          2000.................................................          272,000
                          Thereafter...........................................                0
</TABLE>

5.         REAL ESTATE LEASED TO OTHERS ACCOUNTED FOR UNDER THE FINANCING METHOD

           Real  estate  leased to  others,  accounted  for under the  financing
           method, as of December 31, 1995 and 1994, is summarized as follows:

<TABLE>
                  -----------------------------------------------------------------------------------------------------------------


                                                                                      1995                      1994

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


           <S>                             <C>             <C>                 <C>                       <C>
           Minimum lease payments receivable................................   $      4,527,666          $       4,920,916
           Unguaranteed residual value......................................   $      2,918,533                  2,918,533
                                                                               -      ---------                  ---------
                                                                                      7,446,199                  7,839,449
               Less:  Unearned income                                                (2,425,960)                (2,504,527)
                                                                                     -----------                ---------- 
                                                                               $      5,020,239          $       5,334,922
                                                                               =      =========          =       =========

</TABLE>
           The  following is a summary of the  approximate  minimum  anticipated
           future rental receipts,  excluding  percentage  rents, by year, under
           the noncancelable portion of the financing leases:

<TABLE>
                                <S>                                                   <C>                     <C>
                                1996.....................................             937,000
                                1997.....................................             937,000
                                1998.....................................             937,000
                                1999.....................................             918,000
                                2000.....................................             798,000
                                Thereafter...............................                   0
</TABLE>

6.         SALES OF PROPERTIES

           On  September  8,  1993,  the  Partnership  sold  the  Dairy  Mart in
           Berkeley,  Michigan, for $120,000 in cash, and on September 30, 1993,
           the  Partnership  sold the Greenville,  South Carolina,  property for
           $345,000 in cash. The sales provided $435,582 of net proceeds,  which
           were  distributed in the fourth quarter of 1993 and resulted in a net
           loss of $105,909.

7.         WRITE-DOWN OF PROPERTY

           In connection  with its evaluation of the  Ashtabula,  Ohio property,
           management of the  Partnership  wrote down the carrying  value of the
           property  by $73,000 to $0, at  December  31,  1995.  The  reserve is
           reflected  as  a  component  of  accumulated   depreciation   in  the
           accompanying balance sheets.


<PAGE>



8.         TAXABLE INCOME

           The Partnership's taxable income for 1995 differs from net income for
           financial  reporting purposes primarily due to the differences in the
           methods used for the recognition of  depreciation  and the accounting
           for certain  real  property  leases  under the  financing  method for
           financial  reporting purposes and the operating method for tax return
           purposes. Taxable income for 1995 is as follows:

<TABLE>
           <S>                                                                                              <C>
           Net income for financial reporting purposes...................................................   $    1,185,714
           Plus:   Minimum lease payments received,
                    net of interest income earned, on
                    leases accounted for under the
                    financing method.....................................................................          314,683
                   Write-down of property................................................................           73,000
           Minus:  Depreciation on property subject to leases
                    accounted for under the financing
                    method and tax depreciation adjustment...............................................         (256,181)
                                                                                                                  -------- 
            Taxable income...............................................................................   $    1,317,216
                                                                                                            =    =========
</TABLE>

9.         SUBSEQUENT EVENT

           On January 18, 1996, the  Partnership  sold the property in St. Clair
           Shores,  Michigan for $140,000,  resulting in a gain of approximately
           $50,000 for financial  reporting  purposes.  The net proceeds will be
           distributed to the limited partners during 1996.


<PAGE>



SUPPLEMENTARY INFORMATION

REQUIRED PURSUANT TO SECTION 9.4 OF THE PARTNERSHIP AGREEMENT
<TABLE>
- -----------------------------------------------------------------------------------------------------------------------------------

December 31, 1995                                                                  Three Months Ended                 Year Ended
(Unaudited)                                                                         December 31, 1995              December 31, 1995


1.  Statement of Cash Available for Distribution:
<S>                                                                                <C>                         <C>
Net Income.............................................................            $       200,808             $        1,185,714
   Add:  Depreciation and amortization charges to income
          not affecting Cash Available for
          Distribution.................................................                      5,175                         73,664
         Minimum lease payments received, net of
          interest income earned, on leases accounted
          for under the financing method...............................                     81,535                        314,683
         Write-down of property........................................                     73,000                         73,000
         Write-off of accounts payable.................................                          0                        (22,676)
         Rent receivable...............................................                     12,363                        (95,980)
         Prepaid Rent..................................................                     (9,300)                             0
                                                                                            -------                             -
Cash Available for Distribution........................................            $       363,581             $        1,528,385
                                                                                   -       --------            -        ---------

Distributions allocated to General Partners............................            $        29,007             $           97,851
                                                                                   -        -------            -           ------

Distributions allocated to Limited Partners............................            $       334,574             $        1,430,546
                                                                                   =       ========            =        =========

</TABLE>

2.  Fees and  other  compensation  paid or  accrued  by the  Partnership  to the
    General Partners,  or their affiliates,  for the three months ended December
    31, 1995:

<TABLE>

<S>                                                <C>             <C>                              <C>  
Entity Receiving                                      Form of                                        (Unaudited)
Compensation                                        Compensation                                       Amount
- -----------------                                   -------------------                                ------
Winthrop Management                                 Property management fees                        $      5,286
General Partners                                    Interest in Cash Available
                                                      for Distribution                              $     29,007
WFC Realty Co., Inc.                                Interest in Cash Available
                                                      for Distribution                              $      1,539



</TABLE>









All other  information  required  pursuant  to  Section  9.4 of the  Partnership
Agreement is set forth in the attached Financial Statements and related notes or
the Annual Partnership Report.


<PAGE>



10.  PROPERTY SUMMARY


      The  following  is a  summary  of real  estate  (accounted  for  under the
      operating  or  financing  method)  leased to others  (land and  commercial
      building at each location)  held on a fee ownership  basis at December 31,
      1995:

<TABLE>
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                                     Costs
                                                                                  Purchase           Capitalized
                              Name                                                Price Including    Subsequent
  Date Acquired               of Tenant               Location                    Acquisition Fees   to Acquisition     Gross Cost


<S>                           <C>                     <C>                         <C>                  <C>              <C>
September 23, 1980            The Lawson Company      Bolivar, Creston,           $1,025,131           $13,556          $1,038,687
                                                        and Ashtabula, OH;
                                                        Royal Oak, Berkley
                                                        and St. Clair
                                                        Shores, MI


November 19, 1980             Toys "R" Us, Inc.       Livingston, NJ               4,360,000             2,000           4,362,000
                                                        and Beaumont, TX


December 24, 1980             Duckwall-Alco           Mt. Pleasant, IA             1,941,575            13,049           1,954,624
                               Stores, Inc. &           and Nebraska City,
                               Motorolla, Inc.          NE


December 30, 1980             Wal-Mart                Bowling Green, KY            4,984,416            14,020           4,998,436
                               Stores, Inc.             and Victoria, TX


</TABLE>



<PAGE>



                             WINTHROP PARTNERS 80
                    REAL ESTATE AND ACCUMULATED DEPRECIATION
                   (ACCOUNTED FOR UNDER THE OPERATING METHOD)
                               DECEMBER 31, 1995
                                  SCHEDULE III
                                   1 of 3




<TABLE>
                                 Initial cost to Partnership &
                                 gross amount at which carried
                                 as of Dec. 31, 1995 (A,B,&C)            Accumulated                                 Life on which
                                 ----------------------------                                                                     
                                                                         Depreciation     Date of                    Depreciation
                                            Buildings &                  as of Dec. 31,  Construction       Date       Expense
Description                      Land       Improvements      Total         1995 (D)      Completion      Acquired    is Computed
- -----------                      ----       ------------      -----      --------------  ------------     --------   ------------

<S>                         <C>            <C>             <C>           <C>             <C>             <C>            <C>
Land and retail stores,
 Bolivar, Creston and
 Ashtabula, OH; Royal
 Oak, and St. Clair
 Shores, MI (E)             $  256,077     $  597,513      $   853,590   $  529,995      1980            Sept. 1980     5-40 years


Land and retail store,
 Mt. Pleasant, IA               95,999        703,999         799,998       176,000      1979            Dec. 1980      5-40 years


Land and retail store,
 Nebraska City, NB              62,400        717,600         780,000       179,400      1979            Dec. 1980      5-40 years

Land,
 Livingston, NJ                595,826           -             595,826         -           -             Nov. 1980       -


Land,
 Beaumont, TX                  647,875           -            647,875          -           -             Nov. 1980       -



Land,
 Bowling Green, KY             469,250           -            469,250          -           -             Dec. 1980       -
                            ----------     ----------      ----------    ----------                                       

                            $2,127,427     $2,019,172      $4,146,539    $  885,395
                            ==========     ==========      ==========    ==========

</TABLE>


<PAGE>



                                          WINTHROP PARTNERS 80
                                 REAL ESTATE AND ACCUMULATED DEPRECIATION
                                (ACCOUNTED FOR UNDER THE OPERATING METHOD)
                                            DECEMBER 31, 1995
                                                SCHEDULE III
                                               page 2 of 3



(A)      The  cost  of the  properties  represents  the  purchase  price  of the
         properties plus miscellaneous  acquisition and closing costs.  Included
         in the costs are property  acquisition  fees totaling  $585,437 paid to
         the  Managing  General  Partner  (see  Note  3 of  Notes  to  Financial
         Statements).


(B)      The cost of real estate owned at December 31, 1995 is the same for
         financial statement and income tax reporting purposes.


(C)      Reconciliation of real estate owned:

<TABLE>
         <S>                                                       <C>
         Balance as of December 31, 1994......................     $ 4,146,539
         Additions during 1995................................               0
         Write-down of property during 1995...................               0 
                                                                    ---------- 
         Balance as of December 31, 1995......................     $ 4,146,539
                                                                   ===========

</TABLE>

(D)      Reconciliation of accumulated depreciation:
<TABLE>

         <S>                                                       <C>
         Balance as of December 31, 1994......................     $   741,490
         Depreciation expense during 1995.....................          70,905
         Write-down of property during 1995...................          73,000
                                                                    ---------- 
         Balance as of December 31, 1995......................     $   885,395
                                                                   ===========
</TABLE>


(E) All five stores are  approximately  the same size and have equivalent  land,
building and improvement costs.




<PAGE>



                           WINTHROP PARTNERS 80
                   REAL ESTATE AND ACCUMULATED DEPRECIATION
                   (ACCOUNTED FOR UNDER THE FINANCING METHOD)
                             DECEMBER 31, 1995
                                SCHEDULE III
                                page 3 of 3


<TABLE>
                                                     Minimum lease payments
                           Net Investment in         received net of interest         Date of                    Length of Lease
                          Financing Leases at           Income Earned at            Construction      Date       on Which Interest
Description               point of purchase(A)        December 31, 1995 (B)          Completion     Acquired     Income is Computed
- -----------               --------------------       ------------------------       ------------    --------     ------------------

<S>                       <C>                        <C>                            <C>            <C>           <C>
Retail store,
 Livingston, NJ           $1,532,124                 $  619,348                     1980            Nov. 1980    20 years

Retail store,
 Beaumont, TX              1,586,176                    640,927                     1980            Nov. 1980    20 years

Retail store,
 Bowling Green, KY         1,407,750                    532,978                     1980            Dec. 1980    20 years

Land and retail store,
 Victoria, TX              3,121,435                    833,993                     1980            Dec. 1980    20 years
                          ----------                 ----------                                                          
                          $7,647,485                 $2,627,246
                          ==========                 ==========
</TABLE>


(A) The net investment in financing leases at the point of purchase reflects the
purchase  price of the properties  plus  miscellaneous  acquisition  and closing
costs.  Included in the costs are property  acquisition  fees totaling  $555,463
paid  to the  Managing  General  Partner  (See  Note  3 of  Notes  to  Financial
Statement). The net investment at the point of purchase is as follows:
<TABLE>

                  <S>                                                  <C>
                  Minimum lease payments receivable...........         $ 16,489,974
                  Plus:  Unguaranteed residual................            2,924,802
                  Minus:  Unearned income.....................          (11,767,291)
                                                                       ------------ 
                  Net Investment..............................         $  7,647,485
                                                                       ============
</TABLE>

(B)  Reconciliation  of minimum lease payments  received net of interest  income
earned:
<TABLE>

                  <S>                                                  <C>
                  Balance as of December 31, 1994.............         $  2,312,563
                  Minimum lease payments received net of
                   interest income earned during 1995.........              314,683
                                                                       ------------
                  Balance as of December 31, 1995.............         $  2,627,246
                                                                       ============
</TABLE>





<PAGE>








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

      None.



<PAGE>








                                    PART III

  Item 10.        Directors and Executive Officers of the Registrant.

       (a)  and  (b)   Identification  of  Directors  and  Executive   Officers.
Registrant has no officers or directors.  The Managing  General  Partner manages
and  controls   substantially  all  of  Registrant's  affairs  and  has  general
responsibility and ultimate authority in all matters effective its business.  As
of March 1, 1996,  the names of the  directors  and  executive  officers  of the
Managing General Partner and the position held by each of them, are as follows:


                                                          Has Served as
                               Position Held with the     a Director or
  Name and Age                 Managing General Partner   Officer Since

Michael L. Ashner            Chief Executive Officer      1-96
                              and Director

Ronald Kravit                Director                     7-95

W. Edward Scheetz            Director                     7-95

Richard J. McCready          President and
                             Chief Operating Officer      7-95

Jeffrey Furber               Executive Vice President     1-96
                             and Clerk

Anthony R. Page              Chief Financial Officer      8-95
                             Vice President and
                             Treasurer

Peter Braverman              Senior Vice President        1-96

            Each director and officer of the Managing  General Partner will hold
office  until the next  annual  meeting of the  stockholders  of the  Management
General Partner and until his successor is elected and qualified.

       (c)    Identification of Certain Significant Employees.   None.

       (d)    Family Relationships.   None.





<PAGE>



     (e) Business  Experience.  The Managing General Partner was incorporated in
Massachusetts  in October 1978.  The  background and experience of the executive
officers and directors of the Managing General Partner, described above in Items
10(a) and (b), are as follows:

         Michael  L.  Ashner,  age 44, has been the Chief  Executive  Officer of
Winthrop Financial  Associates,  A Limited Partnership ("WFA") since January 15,
1996.  From June 1994 until January 1996,  Mr. Ashner was a Director,  President
and Co-chairman of National Property  Investors,  Inc., a real estate investment
company  ("NPI").  Mr. Ashner was also a Director and  executive  officer of NPI
Property Management Corporation ("NPI Management") from April 1984 until January
1996. In addition,  since 1981 Mr. Ashner has been  President of Exeter  Capital
Corporation,  a firm which has organized and  administered  real estate  limited
partnerships.

         W. Edward Scheetz,  age 31, has been a Director of WFA since July 1995.
Mr.  Scheetz was a director of NPI from October 1994 until January  1996.  Since
May 1993, Mr. Scheetz has been a limited partner of Apollo Real Estate Advisors,
L.P.  ("Apollo"),  the managing general partner of Apollo Real Estate Investment
Fund, L.P., a private investment fund. Mr. Scheetz has also served as a Director
of Roland  International,  Inc., a real estate investment  company since January
1994, and as a Director of Capital  Apartment  Properties,  Inc., a multi-family
residential real estate investment  trust,  since January 1994. From 1989 to May
1993,  Mr.  Scheetz was a principal of Trammel Crow  Ventures,  a national  real
estate investment firm.

     Ronald  Kravit,  age 39,  has been a Director  of WFA since July 1995.  Mr.
Kravit has been  associated  with Apollo since August 1995. From October 1993 to
August  1995,  Mr.  Kravit was a Senior  Vice  President  with G.  Soros  Realty
Advisors/Reichman  International.  Mr.  Kravit  was a Vice  President  and Chief
Financial Officer of MAXXAM Property Company from July 1991 to October 1993.

     Richard J. McCready,  age 37, is the President and Chief Operating  Officer
of WFA and its  subsidiaries.  Mr.  McCready  previously  served  as a  Managing
Director,  Vice  President and Clerk of WFA and a Director,  Vice  President and
Clerk of the Managing  General  Partner and all other  subsidiaries  of WFA. Mr.
McCready joined the Winthrop organization in 1990.





<PAGE>



      Jeffrey  Furber,  age 36, has been the Executive Vice President of WFA and
the President of Winthrop  Management since January 1996. Mr. Furber served as a
Managing  Director  of WFA  from  January  1991 to  December  1995 and as a Vice
President from June 1984 until December 1990.

     Anthony R. Page, age 32, has been the Chief Financial Officer for WFA since
August 1995.  From July 1994, to August 1995, Mr. Page was a Vice President with
Victor Capital  Group,  L.P. and from 1990 to July 1994, Mr. Page was a Managing
Director with Principal Venture Group.  Victor Capital and Principal Venture are
investment   banks   emphasizing   on  real  estate   securities,   mergers  and
acquisitions.

       Peter  Braverman,  age 44, has been a Senior Vice  President of WFA since
January  1996.  From June 1995 until  January  1996,  Mr.  Braverman  was a Vice
President  of NPI and NPI  Management.  From June 1991  until  March  1994,  Mr.
Braverman  was  President  of  the  Braverman  Group,  a  firm  specializing  in
management consulting for the real estate and construction industries. From 1988
to 1991, Mr. Braverman was a Vice President and Assistant Secretary of Fischbach
Corporation, a publicly traded, international real estate and construction firm.

     One or more of the  above  persons  are also  directors  or  officers  of a
general  partner (or  general  partner of a general  partner)  of the  following
limited partnerships which either have a class of securities registered pursuant
to Section 12(g) of the  Securities  and Exchange Act of 1934, or are subject to
the reporting  requirements of Section 15(d) of such Act:  Winthrop  Partners 79
Limited  Partnership;   Winthrop  Partners  81  Limited  Partnership;   Winthrop
Residential Associates I, A Limited Partnership; Winthrop Residential Associates
II, A  Limited  Partnership;  Winthrop  Residential  Associates  III,  A Limited
Partnership;  1626  New  York  Associates  Limited  Partnership;  1999  Broadway
Associates   Limited   Partnership;   Indian  River  Citrus  Investors   Limited
Partnership;  Nantucket Island  Associates  Limited  Partnership;  One Financial
Place  Limited  Partnership;  Presidential  Associates  I  Limited  Partnership;
Riverside Park Associates  Limited  Partnership;  Sixty- Six Associates  Limited
Partnership;   Springhill  Lake  Investors  Limited   Partnership;   Twelve  AMH
Associates   Limited   Partnership;   Winthrop   California   Investors  Limited
Partnership;  Winthrop Growth Investors I Limited Partnership;  Winthrop Interim
Partners I, A Limited  Partnership;  Winthrop  Financial  Associates,  A Limited
Partnership;  Southeastern Income Properties Limited  Partnership;  Southeastern
Income  Properties II Limited  Partnership;  Winthrop Miami  Associates  Limited
Partnership; and Winthrop Apartment Investors Limited Partnership.

      (f)  Involvement in Certain Legal Proceedings.   None.

  Item 11.  Executive Compensation.

     Registrant  is not  required  to and did not  pay any  compensation  to the
officers or directors  of the Managing  General  Partner.  The Managing  General
Partner  does not  presently  pay any  compensation  to any of its  officers  or
directors. (See Item 13, "Certain Relationships and Related Transactions.")

Item 12. Security Ownership of Certain Beneficial Owners and Management.

 (a)  Security Ownership of certain beneficial owners.

            No person or group is known by the  Partnership to be the beneficial
owner of more  than 5% of the  outstanding  Units at March 1,  1995.  Under  the
Amended and Restated  Agreement of Limited  Partnership of the Partnership dated
as of June 5, 1980  (the  "Partnership  Agreement"),  the  voting  rights of the
Limited  Partners  are limited  and, in some  circumstances,  are subject to the
prior receipt of certain opinions of counsel or judicial decisions.

            Under the Partnership Agreement, the right to manage the business of
the  Partnership  is vested  in the  General  Partners  and is  generally  to be
exercised only by the Managing General Partner,
although  the  consent of the  Associate  General  Partner is  required  for all
purchases,  financings,  refinancings  and  sales or other  dispositions  of the
Partnership's  real  properties and with respect to certain other  matters.  See
Item 1 above for a description of the General Partners.

      (b)   Security ownership of management.

            None of the  partners of WFA nor the general  partner,  officers and
directors of the General Partners owned any Units beneficially at March 1, 1995.
However, a wholly-owned subsidiary of WFA owns 200 Units.





<PAGE>



 (c)  Changes in control.

            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 except as follows:

     In connection with its  acquisition of control of Linnaeus,  Londonderry II
issued  NACC a $22  million  non-recourse  purchase  money  note due  1998  (the
"Purchase Money Note"),  as set forth in a loan agreement,  dated as of July 14,
1995, by and between NACC and Londonderry II. Initial  security for the Purchase
Money Note  includes,  among other  things,  the  partnership  interests in W.L.
Realty  acquired by Londonderry II and the W.L. Realty  partnership  interest in
Linnaeus.  Accordingly, if Londonderry II does not satisfy its obligations under
the  Purchase  Money  Note,  NACC  would have the right to  foreclose  upon this
security and, as result, would gain control of the Partnership.

  Item 13.        Certain Relationships and Related Transactions.

            Under the  Partnership  Agreement,  the General  Partners  and their
affiliates   are   entitled  to  receive   various   fees,   commissions,   cash
distributions,  allocations of taxable income or loss and expense reimbursements
from the Partnership.

            Winthrop  Management is entitled to annual property management fees,
equal to 1.5% of the excess of cash receipts over cash  expenditures  (excluding
debt  service,  property  management  fees and capital  expenditures)  from each
property  it manages.  For the years ended  December  31,  1995,  1994 and 1993,
Winthrop  Management  earned  $24,310,  $26,155 and $25,466,  respectively,  for
managing the real properties of the Partnership.

     The General Partners are entitled to 8% of Cash Available for Distribution,
subordinated  to a cumulative,  priority  quarterly  distribution to the Limited
Partners.  The General  Partners are also entitled to 8% of Sale or  Refinancing
Proceeds, subordinated to certain priority distributions to the Limited Partners
as provided for in the Partnership  Agreement.  For the years ended December 31,
1995, 1994 and 1993, the Partnership has paid or accrued distributions from Cash
Available   for   Distribution   totaling   $97,851,   $134,574  and   $133,583,
respectively, to the General Partners. The proceeds from the sales of properties
in 1993 were distributed entirely to the Limited Partners.





<PAGE>



      During the liquidation stage of the Partnership,  the General Partners and
their  affiliates  are  entitled  to  receive  distributions,   subordinated  to
specified  minimum  returns  to  the  Limited  Partners,  as  described  in  the
Partnership Agreement.

            For the year ended  December 31,  1995,  the  Partnership  allocated
$39,516,  $65,861 and $266 of taxable  income to the Managing  General  Partner,
Associate General Partner and the Initial Limited Partner,  respectively.  There
were no reimbursements made in 1995 to the General Partners or their affiliates.



<PAGE>








                                     PART IV

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

(a)(1)(2)         Financial Statements and Financial Statement Schedules:

                  See Item 8 of this Form 10-K for  Financial  Statements of the
                  Partnership, Notes thereto, and Financial Statement Schedules.
                  (A Table of Contents to  Financial  Statements  and  Financial
                  Statement  Schedules  is included  in Item 8 and  incorporated
                  herein by reference.)

(a) (3)           Exhibits:

                    The Exhibits  listed on the  accompanying  Index to Exhibits
                    are filed as part of this Annual Report and  incorporated in
                    this Annual Report as set forth in said Index.

(b)  Reports on Form 8-K - None




<PAGE>








                                   SIGNATURES

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

                                          WINTHROP PARTNERS 80 LIMITED
                                          PARTNERSHIP

                                          By:   ONE WINTHROP PROPERTIES, INC.,
                                                Managing General Partner

                                                By: /s/ Michael L. Ashner
                                                        Michael Ashner
                                                        Chief Executive Officer

                                                         Date:  March 27, 1996

            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
registrant and in the capacities and on the dates indicated.

Signature/Name        Title                    Date

/s/ Michael Ashner    Chief Executive          March 27, 1996
- ------------------
Michael Ashner        Officer and Director


/s/ Ronald Kravit     Director                 March 27, 1996
Ronald Kravit


/s/ Anthony R. Page   Chief Financial Officer  March 27, 1996
Anthony R. Page







<PAGE>




                                INDEX TO EXHIBITS

Exhibit                                       

 3          Amended and Restated Agreement of Limited Partner-
                  ship of Winthrop Partners 80 dated as of June 5,
                  1980 (incorporated herein by reference to the
                  Registrant's Registration Statement on Form S-11,
                  File No. 2-66725).

  4         See Exhibit (3).

 10(a)      Property Management Agreement between Winthrop
                  Partners 80 and WP Management Co., Inc. dated
                  February 12, 1980 (incorporated herein by reference
                  to the Registrant's Registration Statement on Form
                  S-11, File No. 2-66725).

 10(b)            Documents  relating to Dairymart,  formerly The Lawson Company
                  ("Dairymart"),  property in Bolivar, Ohio (incorporated herein
                  by reference to the  Registrant's  Current  Report on Form 8-K
                  dated October 10, 1980).

 10(c)            Documents relating to the Dairymart property in Creston,  Ohio
                  (incorporated  herein  by  reference  to  the  Regis-  trant's
                  Current Report on Form 8-K dated October 10, 1980).

 10(d)            Documents  relating  to the  Dairymart  property  in  Berkley,
                  Michigan (incorporated herein by reference to the Registrant's
                  Current Report on Form 8-K dated October
                  10, 1980).

 10(e)            Documents  relating to the Motorola,  formerly  Duckwall- Alco
                  Stores,  Inc.,  property in Mt. Pleasant,  Iowa  (incorporated
                  herein by reference to the Registrant's Current Report on Form
                  8-K dated January 7, 1981).

                  Release  Agreement  and  Assumption  and  Assignment of Lease,
                  dated September 29, 1989. (incorporated herein by reference to
                  the  Registrant's  annual  report on Form 10-K dated March 31,
                  1992)




<PAGE>


            First Amendment  to Sublease,  dated March 31,  1990.  (incorporated
                  herein by reference to the Registrant's  annual report on Form
                  10-K dated March 31, 1992)

                  Second   Amendment   to   Sublease,   dated   April  9,  1991.
                  (incorporated  herein by reference to the Registrant's  annual
                  report on Form 10-K dated March 31, 1992)

 10(f)      Documents relating to the Duckwall-Alco Stores, Inc.
                  property in             Nebraska City, Nebraska (incorporated
                  herein by reference to the Registrant's Current
                  Report on Form 8-K dated January 7, 1981).
                  Assumption and Amendment to Lease, dated September
                  11, 1989.  (incorporated herein by reference to the
                  Registrant's annual report on Form 10-K dated
                  March 31, 1992)

10(g)             Documents relating to the Wal-Mart Stores,  Inc.  ("Wal-Mart")
                  property in Bowling Green,  Kentucky  (incorporated  herein by
                  reference to the Registrant's Current Report on Form 8-K dated
                  January 7, 1981).

 10(h)            Documents relating to the Wal-Mart property in Victoria, Texas
                  (incorporated  herein by reference to the Registrant's Current
                  Report on Form 8-K dated January 7, 1981).

10(i)             First  Amendment  to Lease,  date  October  7,  1994,  between
                  Winthrop partners 80 Limited  Partnership and Wal-Mart Stores,
                  Inc.  incorporated by reference to Registrant's  Annual Report
                  on Form 10-K for the year ended December 31, 1994.


                                              

<PAGE>


<TABLE> <S> <C>

    <ARTICLE>                                        5
    <LEGEND>
    This schedule contains summary financial
    information extracted from audited financial
    statements for the one year period ending
    December 31, 1995 and is qualified in its
    entirety by reference to such
    financial statements.
    </LEGEND>
    <CIK>                                  0000315275
    <NAME> Winthrop Partners 80 Limited Partnership
    <MULTIPLIER>                                     1
    <CURRENCY>                             U. S. DOLLAR
           
    <S>                                      <C>
    <PERIOD-TYPE>                          YEAR
    <FISCAL-YEAR-END>                      DEC-31-1995
    <PERIOD-START>                         JAN-01-1995
    <PERIOD-END>                           DEC-31-1995
    <EXCHANGE-RATE>                        1.0000
    <CASH>                                      795018
    <SECURITIES>                                     0
    <RECEIVABLES>                                    0
    <ALLOWANCES>                                     0
    <INVENTORY>                                      0
    <CURRENT-ASSETS>                                 0
    <PP&E>                                     9166778
    <DEPRECIATION>                              885378
    <TOTAL-ASSETS>                             9182611
    <CURRENT-LIABILITIES>                       411195
    <BONDS>                                          0
                                0
                                          0
    <COMMON>                                         0
    <OTHER-SE>                                 8771416
    <TOTAL-LIABILITY-AND-EQUITY>               9182611
    <SALES>                                          0
    <TOTAL-REVENUES>                           1396523
    <CGS>                                            0
    <TOTAL-COSTS>                                64165
    <OTHER-EXPENSES>                             73644
    <LOSS-PROVISION>                             73000
    <INTEREST-EXPENSE>                               0
    <INCOME-PRETAX>                            1185714
    <INCOME-TAX>                                     0
    <INCOME-CONTINUING>                        1185714
    <DISCONTINUED>                                   0
    <EXTRAORDINARY>                                  0
    <CHANGES>                                        0
    <NET-INCOME>                               1185714
    <EPS-PRIMARY>                                23.77
    <EPS-DILUTED>                                 0.00
            

    
</TABLE>


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