GARMENT CAPITOL ASSOCIATES
10-Q/A, 1996-08-22
OPERATORS OF NONRESIDENTIAL BUILDINGS
Previous: GARMENT CAPITOL ASSOCIATES, 10-K/A, 1996-08-22
Next: GENERAL ELECTRIC CAPITAL CORP, 424B3, 1996-08-22








			      FORM 10-Q/A      

		   SECURITIES AND EXCHANGE COMMISSION
			 Washington, D.C. 20549

	 (Mark One)

	 [x]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
	 OF 
		  THE SECURITIES EXCHANGE ACT OF 1934

	 For the quarterly period ended March 31, 1996

				   OR

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

	 For the transition period from ____________ to
	 ___________

	 Commission file number 0-768

		       GARMENT CAPITOL ASSOCIATES
	 (Exact name of registrant as specified in its
	 charter)

	    A New York Partnership                  13-6083208 
	    (State or other jurisdiction of         (I.R.S. Employer
	    incorporation or organization)          Identification No.)

		    60 East 42nd Street, New York, New York 10165
		       (Address of principal executive offices)
				      (Zip Code)

				    (212) 687-8700
		 (Registrant's telephone number, including area code)

					 N/A
	    (Former name, former address and former fiscal year, if
	    changed since last report)

	    Indicate by check mark whether the Registrant (1) has filed
	    all reports required to be filed by Section 13 or 15(d) of
	    the Securities Exchange Act of 1934 during the preceding 12
	    months (or for such shorter period that the Registrant was
	    required to file such reports), and (2) has been subject to
	    such filing requirements for the past 90 days. 
	    Yes [ X ].  No [   ].


		An Exhibit Index is located on Page 13 of this Report.
		Number of pages (including exhibits) in this filing: 13<PAGE>



	 PART I.  FINANCIAL INFORMATION                      

    Item 1.  Financial Statements 

		   Garment Capitol Associates
		 Condensed Statement of Income
		     (Unaudited)            


					For the Three Months Ended 
					       March 31,  
					      1996           1995       
Income:

Basic rent, from a related 
  party (Note B)                        $  272,500     $  272,500              
Dividend Income                                 11          2,846 
					 ---------      ---------              

    Total income                           272,511        275,346              
					 ---------      ---------              
Expenses:

Interest on mortgage                        80,156         83,385              
Supervisory services, to a 
  related party (Note C)                    10,625         10,625              
Amortization of mortgage 
  refinancing costs                          7,042          7,042              
					 ---------       --------              

    Total expenses                          97,823        101,052              
					 ---------     ----------              

Net income                               $ 174,688    $   174,294 
					 =========     ==========              
Earnings per $5,000 participation
  unit, based on 1,050 participation
  units outstanding during the year      $  166.37     $   165.99              
					  ========     ==========              

Distributions per $5,000 
  participation consisted of 
  the following:

   
  Income                                $   142.36      $  145.74
					 =========     ==========
    
    At March 31, 1996 and 1995, there were $5,250,000 of participations
outstanding.<PAGE>
<PAGE>
						
		     Garment Capitol Associates
		    Condensed Balance Sheet
			 (Unaudited)          

                                            March 31, 1996   December 31, 1995
Assets
Current assets:
  Cash                                         $    88,210         $    88,199 
  Due from lessee                                1,011,053                 -0-
					       -----------         ----------- 
  Total current assets                           1,099,263              88,199 
					       -----------         ----------- 
Real estate   
  Land                                           2,500,000           2,500,000 
  Building                                       8,000,000           8,000,000 
      Less, allowance for depreciation        (  8,000,000)       (  8,000,000)
					       -----------         ----------- 
						 2,500,000           2,500,000 
					       -----------         ----------- 
Intangible assets                              
Mortgage refinancing costs                         107,050             107,050
      Less, allowance for amortization              60,067              53,025 
					       -----------         ----------- 
						    46,983              54,025 
					       -----------         ----------- 
Total assets                                   $ 3,646,246         $ 2,642,224 
					       ===========         =========== 
Liabilities and Capital
Current liabilities
  Accrued interest on mortgage                 $    26,624         $    26,906 
  Real estate taxes and interest payable         1,011,053                 -0-
  Principal payments of first mortgage 
    payable within one year                      3,014,029             133,052 
					       -----------         ----------- 
      Total current liabilities                  4,051,706             159,958 
					       -----------         ----------- 
  Long-term debt                                       -0-           2,912,936 
					       -----------         ----------- 
  Capital
  Capital deficit, January 1,                 (    430,670)       (    512,096)
    Add, Net income:
    January 1, 1996 through March 31, 1996         174,688               
    January 1, 1995 through December 31, 1995                          693,538 
					       -----------         ----------- 
					      (    255,982)            181,442 
Less, Distributions:
  Monthly distributions,
    January 1, 1996 through March 31, 1996         149,478               
    January 1, 1995 through December 31, 1995                          612,112 
					       -----------         ----------- 
  Total distributions                              149,478             612,112 
					       -----------         ----------- 
Capital (deficit)
    March 31, 1996                            (    405,460)               
    December 31, 1995                                             (    430,670)
					       -----------         ----------- 
  Total liabilities and capital:
     March 31, 1996                            $ 3,646,246                
     December 31, 1995                                             $ 2,642,224 
					       ===========         =========== 
    
<PAGE>
<PAGE>
					      
	       Garment Capitol Associates
	       Condensed Statement of Cash Flows
		      (Unaudited)            



					     January 1, 1996     January 1, 1995
						  through             through   
					      March 31, 1996      March 31, 1995

    
 Cash flows from operating activities:
   Net income                                   $   174,688        $   174,294 
   Adjustments to reconcile net income 
     to cash provided by operating 
     activities:
   Amortization of mortgage refinancing 
     costs                                            7,042              7,042 
   Change in accrued interest payable          (        282)      (     65,371)
   Change in real estate taxes payable            1,011,053                -0-
   Change in due from lessee                   (  1,011,053)               -0-
   Change in accrued expense                            -0-             22,957 
						-----------        ----------- 

   Net cash provided by operating
     activities                                     181,448            138,922 
						-----------        ----------- 

 Cash flows from financing activities:
   Cash distributions                          (    149,478)      (    153,028)
   Principal payments on first mortgage        (     31,959)      (    185,491)
   Mortgage refinancing costs                           -0-       (     37,516)
						-----------        ----------- 

   Net cash used in financing activities       (    181,437)      (    376,035)
						-----------        ----------- 

   Net increase (decrease) in cash                       11       (    237,113)

   Cash, beginning of period                         88,199            321,323 
						-----------        ----------- 
   Cash, end of period                          $    88,210        $    84,210 
						===========        =========== 
    

					     January 1, 1996    January 1, 1995
						  through            through   
					      March 31, 1996     March 31, 1995


       Cash paid for:
       Interest                                  $   80,438        $   148,756 
						===========        =========== 
<PAGE>
         

	 March 31, 1996


	 Notes to Condensed Financial Statements (Unaudited)

	 Note A - Basis of Presentation

		   The accompanying unaudited condensed financial
	 statements have been prepared in accordance with the instructions
	 to Form 10-Q and therefore do not include all information and
	 footnotes necessary for a fair presentation of financial position,
	 results of operations and statement of cash flows in conformity
	 with generally accepted accounting principles.  The accompanying
	 unaudited condensed financial statements include all adjustments
	 (consisting only of normal recurring accruals) which are, in the
	 opinion of the partners in Registrant, necessary for a fair
	 statement of the results for such interim periods.  The partners
	 in Registrant believe that the accompanying unaudited condensed
	 financial statements and the notes thereto fairly disclose the
	 financial condition and results of Registrant's operations for the
	 periods indicated and are adequate to make the information pre-
	 sented therein not misleading.


	 Note B - Interim Period Reporting

		   The results for the interim period are not necessarily
	 indicative of the results to be expected for a full year. 

		   Registrant was organized on January 10, 1957.  On May 1,
	 1957, Registrant acquired fee title to the Garment Capitol
	 Building (the "Building") and the land thereunder, located at 498
	 Seventh Avenue, New York, New York (the "Property").  Registrant's
	 partners are Stanley Katzman, John L. Loehr and Peter L. Malkin
	 (collectively the "Partners"), each of whom also acts as an agent
	 for holders of participations in their respective partnership
	 interests in Registrant (the "Participants").

		   Registrant does not operate the Property.  Registrant
	 leased the Property to 498 Seventh Avenue Associates (the
	 "Original Lessee") under a net operating lease (the "Lease") which
	 commenced as of May 1, 1957 and currently expires on April 30,
	 2007.  Lessee has one 25-year renewal option which has not been
	 exercised and which, if exercised, will extend the Lease to April
	 30, 2032.

		   In 1994 and 1995 the Original Lessee made capital calls
	 on its partners in the aggregate amount of $1,300,000 to defray
	 certain  operating expenses and improvement costs at the Property.
	 Despite these new capital infusions, however, the Original Lessee
	 concluded that to return the Property to profitability would
	 require a very large additional capital investment, estimated by
	 the Original Lessee to be as high as $16,000,000.  Therefore, on
	 December 29, 1995, in accordance with the terms of the Operating
	 Lease, the Original Lessee assigned the Operating Lease to 4987<PAGE>
  Garment Capitol Associates                                 Page 6.

	 March 31, 1996


	 Corporation (the "New Lessee"), thereby effectively terminating
	 the liability of the Original Lessee and its partners under the
	 Lease.  The shares in the New Lessee are owned by the partners in
	 the Original Lessee.

	      The New Lessee has paid basic rent under the Lease through
	 May 1, 1996.  Registrant applied or reserved these rents to cover
	 (1) its monthly mortgage payments to the Apple Bank for Savings
	 ("Apple Bank") on Registrants' fee mortgage on the Property (the
	 "Mortgage Loan"), (2) its monthly fee for supervisory services and
	 (3) its distributions to the Participants in Registrant.  The New
	 Lessee did not pay the New York City real estate taxes and
	 Business Improvement District ("BID") assessments in the amounts
	 of $936,180.00 and $29,695.14, respectively, which were due on
	 January 1, 1996.  As a result, although payment of the January 1,
	 1996 real estate taxes and BID assessments has been made as
	 described below, the New Lessee is in default of the Operating
	 Lease as of that date.

	      The New Lessee has requested that Registrant forbear from
	 exercising its rights and remedies under the Lease, including
	 termination of the Lease, by reason of the failure to pay the
	 January 1, 1996 real estate taxes and BID assessments, while
	 Registrant solicits the consent of the Participants to a sale of
	 the Property.  The Partners have submitted a draft of a
	 solicitation of consents to authorize a sale of the Property,
	 which includes forbearance in favor of the New Lessee, to the
	 Securities and Exchange Commission for their review.  The details
	 of the Partners' proposal will be provided in the statement to be
	 issued by the Partners in connection with the solicitation.  If
	 Registrant does forbear, the New Lessee has agreed to cooperate
	 fully with Registrant in connection with the sale of the Property
	 and to continue to perform its other obligations under the Lease,
	 including payment of basic rent, to enable Registrant to continue
	 its monthly distributions to the Participants, pay its supervisory
	 fee and pay its monthly mortgage obligation.  The continuation of
	 the Lease will also serve to insulate Registrant from third party
	 liabilities attendant on property operations.  Because the consent
	 solicitation program to be made by the Partners for approval of a
	 sale of the property includes the continuation of the Lease with
	 the New Lessee, Registrant has not yet sent a notice of default
	 under the Lease based on the failure of the New Lessee to pay the
	 January 1, 1996 real estate taxes and BID assessments but the
	 Agents have been advised that Registrant's right to send such a
	 notice has not been affected by this delay or by the acceptance of
	 rent since the default.

	           Although the failure to pay the January 1, 1996 real
	 estate taxes and BID assessments also constitutes a breach of
	 Registrant's obligations under the Mortgage Loan, Apple Bank has
	 agreed to forbear from exercising its rights and remedies during
	 the period of the solicitation of consents through a sale of the<PAGE>
  Garment Capitol Associates                                 Page 7.

	 March 31, 1996


	 Property based on arrangements made between the shareholders of
	 the New Lessee (or designees on their behalf) and Apple Bank to
	 fund the January 1, 1996 real estate taxes and BID assessments and
	 certain future real estate taxes and BID assessments on the
	 Property (together with the January 1, 1996 real estate taxes, the
	 "Real Estate Taxes") through protective advances under the
	 Mortgage Loan.  The shareholders of the New Lessee (or designees
	 on their behalf) have borrowed from Apple Bank the sum of
	 $1,012,274.18, equal to the January 1, 1996 real estate taxes and
	 BID assessments, interest thereon to the date of the borrowing,
	 and certain other minor city charges and interest aggregating less
	 than $1,500.  This sum was used on April 2, 1996 to fund a
	 protective advance by Apple Bank to pay the January 1, 1996 real
	 estate taxes and BID assessments, interest thereon and such minor
	 charges, through the purchase of a subordinate participating
	 interest in the Mortgage Loan in such amount.  Interest on the
	 protective advance will be paid by the New Lessee so long as the
	 Lease continues in effect.     

		   As to future Real Estate Taxes, Apple Bank has agreed to
	 make additional loans to such individual shareholders (or their
	 designees) to fund further protective advances to cover the Real
	 Estate Taxes due July 1, 1996 (covering the period to December 31,
	 1996) and January 1, 1997 (covering the period to June 30, 1997).
	 Those individual borrowers intend to borrow the funds from Apple
	 Bank and fund the protective advances as required to pay the July
	 1, 1996 and January 1, 1997 Real Estate Taxes if the Participants
	 approve a program to sell the Property and so long as the Lease
	 continues in effect.

		   The Original Lessee was a partnership in which Peter L.
	 Malkin was amoung the partners.  The stockholders in the New
	 Lessee are the partners in the Original Lessee.  The Partners in
	 Registrant are also members of the law firm of Wien, Malkin &
	 Bettex, 60 East 42nd Street, New York, New York, counsel to
	 Registrant and to Original Lessee (the "Counsel").  

		   Under the Lease, New Lessee must pay (i) annual basic
	 rent of $1,090,000 (the "Basic Rent") to Registrant and (ii)
	 additional rent equal to 50% of New Lessee's net operating profit
	 in excess of $200,000 for each Lease year (the "Additional Rent").  

		   Additional Rent income is recognized when earned from
	 the New Lessee, at the close of the lease years ending April 30.
	 Such income, if any, is not determinable until the New Lessee,
	 pursuant to the Lease, renders to Registrant a certified report on
	 the operation of the Property.  The Lease does not provide for the
	 New Lessee to render interim reports to Registrant, so no
	 Additional Rent income is reflected for the period between the end
	 of the lease year and the end of Registrant's fiscal year.  <PAGE>
  Garment Capitol Associates                                 Page 8.

	 March 31, 1996


		   The current term of the Lease expires on April 30, 2007,
	 and the Lease is subject to the renewal option described above.
	 Pursuant to the Lease, the Lessee has the option of surrendering
	 its leasehold interest, at any time, upon 60 days' prior written
	 notice without further liability after the date of surrender.  In
	 addition, the New Lessee has the right to assign the Lease,
	 without Registrant's consent, so long as the assignee assumes, in
	 writing, all of the obligations of the Lease. 

		   On March 23, 1995, Registrant entered into a
	 Modification and Extension Agreement (the "Modification"), as of
	 December 1, 1992, with Apple Bank the Mortgage Loan, which was
	 originally made on November 30, 1987 in the principal amount of
	 $3,485,000.  The Mortgage Loan is secured by a first mortgage on
	 the Property.  

		   Lessee reported net loss of $2,222,031 for the lease
	 year ended April 30, 1995; therefore, there was no additional rent
	 payable for such lease year.  Consequently, no additional payments
	 for supervisory services were payable to Counsel for the lease
	 year ended April 30, 1995.  


	 Note C - Supervisory Services

		   Registrant pays Counsel for supervisory services and
	 disbursements (i) the basic payment of $42,500 per annum ("Basic
	 Payment"); (ii) an additional annual basic payment of the first
	 $37,500 of Additional Rent paid by Lessee in any lease year
	 ("Additional Basic Payment"); and (iii) an additional payment of
	 10% of all distributions to Participants in any year in excess of
	 the amount representing a return at the rate of 18% per annum on
	 their remaining cash investment in any year (the "Additional
	 Payment").  The Additional Basic Payment will be payable in each
	 year only from Additional Rent received by Registrant from New
	 Lessee.  If Additional Rent in any year is inadequate to cover the
	 Additional Basic Payment, such deficiency shall be payable in the
	 following year in which Additional Rent is sufficient.

		   No remuneration was paid during the three month period
	 ended March 31, 1996 by Registrant to any of the Partners as such.
	 Pursuant to the fee arrangements described herein, Registrant paid
	 Counsel $42,500 during the fiscal year ended December 31, 1995.
	 Registrant also paid Counsel $10,625 of the Basic Payment for
	 supervisory services for the three month period ended March 31,
	 1996.  

		   The supervisory services provided to Registrant by
	 Counsel include legal, administrative services and financial
	 services.  The legal and administrative services include acting as
	 general counsel to Registrant, maintaining all of its partnership
	 records, performing physical inspections of the Building,<PAGE>
  Garment Capitol Associates                                 Page 9.

	 March 31, 1996


	 reviewing insurance coverage and conducting annual partnership
	 meetings.  Financial services include monthly receipt of rent from
	 the New Lessee, payment of monthly and additional distributions to
	 the Participants, payment of all other disbursements, confirmation
	 of the payment of real estate taxes, and active review of
	 financial statements submitted to Registrant by the Lessee and
	 financial statements audited by and tax information prepared by
	 Registrants' independent certified public accountant, and
	 distribution of such materials to the Participants.  Counsel also
	 prepares quarterly, annual and other periodic filings with the
	 Securities and Exchange Commission and applicable state
	 authorities.

		   Reference is made to Note B for a description of the
	 terms of the Lease between Registrant and New Lessee.  As of March
	 31, 1996, Mr. and Mrs. Peter L. Malkin own shares in the New
	 Lessee.  Mr. Malkin disclaims any beneficial ownership of Mrs.
	 Malkin's interests in the New Lessee.  

		   The respective interests of Messrs. Katzman, Loehr and
	 Malkin, if any, in Registrant arise solely from the ownership of
	 their respective participations in Registrant and Mr. Malkin's
	 interests in the New Lessee.  The Partners receive no extra or
	 special benefit not shared on a pro rata basis with all other
	 Participants in Registrant or partners in the New Lessee.
	 However, each of the Partners, by reason of his respective
	 interest in Counsel, is entitled to receive his pro rata share of
	 any legal fees or other remuneration paid to Counsel for legal
	 services rendered to Registrant and the New Lessee.

		   As of March 31, 1996, the Partners owned of record and
	 beneficially an aggregate $50,000 of Participations, representing
	 less than 1% of the currently outstanding Participations in
	 Registrant.

		   In addition, as of March 31, 1996, certain of the
	 Partners in Registrant (or their respective spouses) held
	 additional Participations in Registrant as follows:

		   Peter L. Malkin owned of record as trustee, but not
		   beneficially, $5,000 of Participations.  Mr. Malkin
		   disclaims any beneficial ownership of such
		   Participations.

		   Isabel Malkin, the wife of Peter L. Malkin, owned of
		   record and beneficially, $21,250 of Participations.
		   Mr. Malkin disclaims any beneficial ownership of such
		   Participations.  <PAGE>
  Garment Capitol Associates                                Page 10.

	 March 31, 1996


	 Item 2.   Management's Discussion and Analysis of 
		   Financial Condition and Results of Operations.

	           Registrant was organized solely for the purpose of
	 acquiring the Property subject to the Lease.  Registrant is
	 required to pay from Basic Rent the annual charges due under the
	 Mortgage Loan and the Basic Payment for supervisory services, and
	 to distribute the balance to the Participants.  Additional Rent is
	 distributed to the Participants after the Additional Basic Payment
	 and the Additional Payment is made to Counsel.  See Note C.
	 Pursuant to the Lease, the New Lessee has assumed sole
	 responsibility for the condition, operation, repair, maintenance
	 and management of the Property.  Registrant need not maintain
	 substantial reserves or otherwise maintain liquid assets to defray
	 any operating expenses of the Property.  In fact, if Associates
	 accumulated cash reserves by withholding or reducing distributions
	 to the Participants from Basic Rent or Additional Rent, the
	 Participants would suffer adverse tax consequences because the
	 amounts held back by Associates would nevertheless be taxable to
	 the Participants.      

		   Registrant does not pay dividends.  During the three
	 month period ended March 31, 1996, Registrant made regular monthly
	 distributions of $48.58 for each $5,000 participation ($582.96 per
	 annum for each $5,000 participation).  As a result of no
	 additional rent being payable to Registrant for the lease year
	 ended April 30, 1995, there was no additional distribution for
	 1995.  There are no restrictions on Registrant's present or future
	 ability to make distributions; however, the amount of such distri-
	 butions, particularly distributions of Additional Rent, depends
	 solely on the ability of New Lessee to make monthly payments of
	 Basic Rent and Additional Rent to Registrant in accordance with
	 the terms of the Lease.  Registrant expects to make distributions
	 so long as it receives the payments provided for under the Lease.
	 See Note B.

		   Registrant's results of operations are affected
	 primarily by the amount of rent payable to it under the Lease.
	 The following summarizes, with respect to the current period and
	 the corresponding period of the previous year, the material
	 factors affecting Registrant's results of operations for such
	 periods:

		Total income decreased for the three-month period
		ended March 31, 1996, as compared with the three-
		month period ended March 31, 1995.  Such decrease
		resulted from a decrease in dividend income earned
		on funds temporarily invested with Fidelity U.S.
		Treasury Income Portfolio.  Total expenses
		decreased for the three month period ended March
		31, 1996, as compared with the three month period
		ended March 31, 1995.  Such decrease resulted from
		a decrease in interest expense on the mortgage.
		See Note B.  <PAGE>
  Garment Capitol Associates                                Page 11.

	 March 31, 1996



			   Liquidity and Capital Resources

		   There has been no significant change in Registrant's
	 liquidity for the three month period ended March 31, 1996 as
	 compared with the three month period ended March 31, 1995.  As
	 stated in Note B, Apple Bank has extended the Mortgage Loan until
	 December 1, 1997.

		   Registrant believes that the value of the Property is
	 currently in excess of the amount of the mortgage balance and
	 anticipates that the value of the Property will be in excess of
	 the mortgage balance at maturity.  Changes in the short-term or
	 long-term financial liquidity position of Registrant are dependent
	 on the payments made by New Lessee under the Lease.  Registrant
	 foresees no need for it to make material commitments for capital
	 expenditures while the Lease is in effect.

				      Inflation

		   Registrant believes that there has been no material
	 change in the impact of inflation on its operations since the
	 filing of its report on Form 10-K for the year ended December 31,
	 1995, which report and all exhibits thereto are incorporated
	 herein by reference and made a part hereof.<PAGE>
         
	 
	 Garment Capitol Associates                                Page 12.

	 March 31, 1996



				     SIGNATURES

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

		   The individual signing this report on behalf of
	 Registrant is Attorney-in-Fact for Registrant and each of the
	 Partners in Registrant, pursuant to a Power of Attorney, dated
	 April 10, 1996 (the "Power").



	 GARMENT CAPITOL ASSOCIATES
	 (Registrant)



	 By  /s/Stanley Katzman
	     Stanley Katzman, Attorney-in-fact*


	    Date:  August 21, 1996     


		   Pursuant to the requirements of the Securities Exchange
	 Act of 1934, this report has been signed by the undersigned as
	 Attorney-in-Fact for each of the Partners in Registrant, pursuant
	 to the Power, on behalf of Registrant and as a Partner in
	 Registrant on the date indicated.



	 By  /s/ Stanley Katzman
	     Stanley Katzman, Attorney-in-fact*


	    Date:  August 21, 1996     










	 ______________________
	    *   Mr. Katzman supervises accounting functions for
		Registrant.<PAGE>
	 
	 Garment Capital Associates                                Page 13.

	 March 31, 1996




				    EXHIBIT INDEX


	           Registrant is not filing any exhibit as part of this
	 amended quarterly report on Form 10-Q/A.               
	 


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the 
Company's Balance Sheet as of March 31, 1996 and the Statement Of Income
for the period ended March 31, 1996, and is qualified in its entirety by 
reference to such financial statements
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               MAR-31-1996
<CASH>                                          88,210
<SECURITIES>                                         0
<RECEIVABLES>                                1,011,053<F1>
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                88,210
<PP&E>                                      10,500,000
<DEPRECIATION>                               8,000,000
<TOTAL-ASSETS>                               3,646,246<F2>
<CURRENT-LIABILITIES>                        4,051,706<F3>
<BONDS>                                              0
<COMMON>                                             0
                                0
                                          0
<OTHER-SE>                                    (405,460)
<TOTAL-LIABILITY-AND-EQUITY>                 3,646,246
<SALES>                                        272,500<F4>
<TOTAL-REVENUES>                               272,511<F5>
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                                17,667<F6>
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              80,156
<INCOME-PRETAX>                                174,688
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                            174,688
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   174,688
<EPS-PRIMARY>                                   166.37<F7>
<EPS-DILUTED>                                   166.67<F7>
<FN>
<F1>Due from lessee
<F2>Includes unamortized mortgage refinancing costs
<F3>Accrued interest and first mortgage principal due 
<F4>Rental income
<F5>Includes dividend income 
<F6>Supervisory services and amortization of mortgage refinancing costs 
<F7>Earnings per $5,000 participation unit, based on 1,050 participation 
    units outstanding during the period
</FN>
        


</TABLE>


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