DREXEL BURNHAM LAMBERT REAL ESTATE ASSOCIATES
10KSB, 1996-03-18
REAL ESTATE
Previous: PRUDENTIAL EQUITY FUND, N-30D, 1996-03-18
Next: TCA CABLE TV INC, 10-Q, 1996-03-18





                FORM 10-KSB--ANNUAL OR TRANSITIONAL REPORT UNDER
                               SECTION 13 OR 15(d)
                   (As last amended by 34-31905, eff. 4/26/93)

                                   FORM 10-KSB
                                                                                
[X]   Annual Report Under Section 13 or 15(d) of the Securities Exchange Act of
      1934 [Fee Required]

                   For the fiscal year ended December 31, 1995
                                       or
[  ]  Transition Report Under Section 13 or 15(d) of the Securities Exchange Act
      of 1934 [No Fee Required]

                  For the transition period.........to.........

                         Commission file number 2-76434
 
                 DREXEL BURNHAM LAMBERT REAL ESTATE ASSOCIATES 
                 (Name of small business issuer in its charter)

       New York                                                13-3153572
(State or other jurisdiction of                             (I.R.S. Employer
incorporation or organization)                              Identification No.)

230 Park Avenue, Suite 2400
New York, New York                                                    10169
(Address of principal executive offices)                            (Zip Code)

                    Issuer's telephone number (212) 697-2330

         Securities registered under Section 12(b) of the Exchange Act:
                                      None

         Securities registered under Section 12(g) of the Exchange Act:

                      Units of Limited Partnership Interest
                                (Title of class)

Check whether the issuer (1) filed all reports required to be filed by Section
13 or 15(d) of the Exchange Act of 1934 during the past 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  

Check if there is no disclosure of delinquent filers in response to Item 405 of
Regulation S-B contained in this form, and no disclosure will 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-KSB or any
amendment to this Form 10-KSB. [X]

State issuer's revenues for its most recent fiscal year.  $349,453 

State the aggregate market value of the voting partnership interests held by
non-affiliates computed by reference to the price at which the partnership
interests were sold, or the average bid and asked prices of such partnership
interests, as of December 31, 1995 - Not Applicable.
                                                                
                       DOCUMENTS INCORPORATED BY REFERENCE
1.  Portions of the Prospectus of Registrant dated November 2, 1982 (included in
Registration Statement,  No. 2-76434 of Registrant) are incorporated by
reference into Parts I and III.


                                     PART I

Item 1.  Description of Business 

   Drexel Burnham Lambert Real Estate Associates (the "Partnership" or
"Registrant") is a limited partnership which was formed on December 14, 1982,
pursuant to the Partnership Law of the State of New York.  The Partnership is
engaged in the business of acquiring, operating and holding real properties for
investment.  The Partnership acquired four properties during 1983 and continues
to operate one of them (Wendover Business Park-Phase I).  Effective June 30,
1993, Landmark Associates, a joint venture in which the Partnership owned a 60%
interest, was dissolved.  For a further discussion on the dissolution of
Landmark and the settlement of the remaining debt, refer to "Item 7, Note 1".

   Commencing in January 1983 pursuant to the Prospectus, the Partnership
offered $11,500,000 in Limited Partnership Interests (the "Interests").  A total
of 11,500 Interests were sold to the public at $1,000 per Interest. The offering
closed on February 10, 1983.  No Limited Partner has made any additional capital
contribution after that date.  The Limited Partners of the Partnership share in
the benefits of ownership of the Partnership's real property investments
according to the number of Interests held.

   The Interests were registered under the Securities Act of 1933 via
Registration Statement No. 2-76434 (the "Registration Statement").  Reference is
made to the Prospectus of the Registrant dated November 2, 1982 (the
"Prospectus") contained in said Registration Statement, which is incorporated
herein by reference thereto.

   A further description of the Partnership's business is included in
Management's Discussion and Analysis or Plan of Operations included in "Item 6"
of this Form 10-KSB.

   The Partnership's remaining investment in real property is subject to
competition from similar properties in the vicinity in which it is located and
the Partnership is not a significant factor in its industry.  

   The terms of agreements between the Partnership and affiliates of the General
Partner of the Partnership are set forth in "Item 12" below to which reference
is hereby made for a description of such terms.

   On February 3, 1993, all of the outstanding stock of the General Partner was
sold to the Wynnewood Company, Inc. ("Wynnewood"), a corporation which is owned
by the principal operating officer of the General Partner.

   The Partnership had no employees as of December 31, 1995.  Management and
administrative services are performed by Wynnewood, the General Partner and by
IFGP Corporation ("Insignia") and affiliates.  Pursuant to a management
agreement between them, affiliates of Insignia provide property management
services, partnership administration, and registrar and transfer services to the
Partnership.


Item 2.  Description of Properties

         On June 29, 1983, the Partnership acquired, and currently owns and
operates, Wendover Business Park-Phase I ("Wendover") (68,000 square feet)
located in Greensboro, North Carolina.  The Business Park was acquired for
$2,820,000 of which $1,410,000 was paid in cash and $1,410,000 was paid in the
form of a $1,110,000 senior purchase money note and a $300,000 junior purchase
money note.  In July of 1993, the junior note was paid in full.  A new mortgage
in the amount of $1,350,000  was executed in January of 1994.  The proceeds from
the new mortgage were used to pay off the original senior note.  The principal
balance of the current mortgage at December 31, 1995, is $1,295,886. The
mortgage matures February 1, 2001, and is being amortized over twenty years with
an interest rate of 8%.  The balloon payment due at maturity is $1,097,022. 
Further details of the mortgage are disclosed in "Item 7, Note 3".

         Depreciation of buildings and improvements is computed on straight-line
and accelerated methods basis over estimated service lives ranging from three to
thirty years.  Wendover Business Park I had a gross carrying value of $2,929,482
at December 31, 1995, with accumulated depreciation of $1,228,975 for a net book
value of $1,700,507.  The federal tax basis at December 31, 1995, of Wendover
Business Park I is $680,670.

     Average annual rental rates per square foot and average annual occupancy
for 1995 and 1994 for Wendover were:

                            Average Annual   Average Annual
                             Rental Rate        Occupancy  
                                   
           1995              $5.23/sq.ft.          92%
           1994               5.13/sq.ft.          99%

    
      As noted under "Item 1. Description of Business", the real estate industry
is highly competitive and Wendover is subject to competition from other
commercial buildings in the area.  Management believes the property is
adequately insured.


      The following is a schedule of the lease expirations for the years 1996 -
2005:


                     Number of                                % of Gross
                    Expirations   Square Feet   Annual Rent  Annual Rent
                                                        
       1996              3          12,238      $ 71,440         21.4%
       1997              0               0             0            0
       1998              1           3,480        16,800          5.0%
       1999              3          20,957        96,417         28.9%
       2000              1           4,260        32,075          9.6%
       2001              0               0             0           0
       2002              1           2,610        14,548          4.4%

     2003-2005           0               0             0           0
                                                      
      In addition, one tenant, who rents their space on a month-by-month basis,
contributed $75,351 to annual rental income for 1995.  This tenant occupies
17,477 sq. ft. and lease payments are approximately 22.6% of gross annual rent
for 1995.

      The following schedule reflects information on tenants occupying 10% or
more of the leasable square feet at Wendover:
<TABLE>
<CAPTION>

                           Square Footage      Annual Rent
 Nature of Business            Leased        Per Square Foot    Lease Expiration
<S>                           <C>                <C>        <C>                                                     
 Communication equipment       17,477             $4.31       Month to month lease
 Textile equipment sales        6,960              4.24              06/30/99
 Custom color printing          6,960              6.58              12/31/96
 Wholesale auto supplies        7,037              4.82              01/31/99
 Electrical contractor          6,960              4.74              05/31/99
</TABLE>

      Real estate taxes in 1995 for Wendover were $37,666.  In 1994, real estate
taxes were $38,593.


Item 3.  Legal Proceedings

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


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

      There were no matters submitted to a vote of security holders during 1995.

                                     PART II


Item 5.    Market for the Partnership Equity and Related Partner Matters

      As of December 31, 1995, the Partnership included approximately 1,006
limited partners, holding a total of 11,455 Interests.  During 1994, the number
of Partnership Interests decreased by 45 Interests due to limited partners
abandoning their Interests.  In abandoning his or her Partnership Interests, a
limited partner relinquishes all rights, title and interest in the Partnership
as of the date of abandonment.  No public trading market has developed for
Interests and it is not anticipated that such a market will develop in the
future.

      Cash distributions were made quarterly from July 1983, until October 1987,
after which they were suspended.  In December 1995, the General Partner approved
a cash distribution to the Limited Partners in the amount of $114,550 ($10 per
Interest) to be paid in February 1996.  A similar distribution was declared in
December 1994 and paid to Limited Partners in February 1995.  As of December 31,
1995, the remaining unpaid preferred return arrearage totalled $7,188,362 or
approximately $628 per Interest.  Reference is made to "Item 6" for a
description of liquidity and capital resources.  



Item 6.    Management's Discussion and Analysis or Plan of Operations
      
Results of Operations

      The Partnership realized a net loss of $16,350 for the year ended December
31, 1995 compared to net income of $1,694,719 for the year ended December 31,
1994.  The decrease in net income is due primarily to the non-recurring gain on
extinguishment of debt in the first quarter of 1994 (see "Notes 1 and 3" of the
Financial Statements which are included in "Item 7" below).  Total revenues for
the years ended December 31, 1995 and 1994 remained stable. Total expenses also
remained stable for the years ended December 31, 1995 and 1994.  The  slight
increase in rental operations expense in 1995 was due primarily to an exterior
painting project.  With the exception of the non-recurring gain on
extinguishment of debt in 1994 as mention above, the Partnership's results of
operations were comparable to those for the corresponding period of the prior
year.  

Liquidity and Capital Resources

      On December 31, 1995, the Partnership had cash and cash equivalents of
$302,236.  The present cash reserves of the Partnership are believed to be
sufficient to meet the foreseeable needs of the Partnership.

      As of December 31, 1995, the Partnership's remaining property was
approximately 90% leased.  The property's largest tenant, occupying 17,477
sq.ft., approximately 26% of the leasable space, has been a tenant for a number
of years on a month-to-month lease.  In February 1996, this tenant notified
management that it wished to reduce the space it occupies to approximately 3,500
sq. ft. effective May 1, 1996.  At the same time, management began negotiating
with another national tenant to lease a large portion of the space being vacated
for a five-year term at a higher rental per sq. ft. than the present tenant. 
Tenant improvements and leasing commissions will offset part of this higher
rental if the new lease is consummated.  If this proposed lease is not
consummated, the property will experience a decline in operating cash flow until
the space is released.  During 1996, several other tenants, occupying
approximately 9,000 sq. ft. of space, are expected to renew their leases which
expire during the year.

      The Partnership has approved capital expenditures to be expended in the
second quarter of 1996 in the approximate amount of $15,000 for repairs to the
foundation of one of the buildings.  In February 1996, the Partnership paid a
distribution of $10 per partnership interest, totalling approximately $115,000,
from existing cash reserves.  Remaining cash balances are believed to be
sufficient to meet planned capital expenditures, tenant improvements and leasing
commissions.

Inflation

      Inflation in the future may increase rental revenues as well as operating
expenses, all subject to general market trends.  Certain Wendover leases provide
for rent increases based upon the Consumer Price Index.


Item 7.    Financial Statements


                          INDEX TO FINANCIAL STATEMENTS


       Independent Auditor's Report

       Balance Sheet at December 31, 1995

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

       Statements of Partners Equity (Deficit) for the Years Ended
        December 31, 1995 and 1994

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

       Notes to Financial Statements

                          Independent Auditor's Report


To the Partners
Drexel Burnham Lambert Real Estate Associates

We have audited the accompanying balance sheet of Drexel Burnham Lambert Real
Estate Associates (a limited partnership) as of December 31, 1995, and the
related statements of operations, partners' equity (deficit) and cash flows for
each of the two years in the period ended December 31, 1995.  These financial
statements are the responsibility of the 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 Drexel Burnham Lambert Real
Estate Associates (a limited partnership) at December 31, 1995, and the results
of its operations and its cash flows for each of the two years in the period
ended December 31, 1995, in conformity with generally accepted accounting
principles.




                                                   /s/Pannell Kerr Forster PC



January 31, 1996







                  DREXEL BURNHAM LAMBERT REAL ESTATE ASSOCIATES
                             (A Limited Partnership)

                                  Balance Sheet

<TABLE>
<CAPTION>
                                December 31, 1995

                                     Assets

<S>                                                       <C>         <C>
Cash and cash equivalents                                              $   302,236
                                                                                  
Accounts receivable                                                         15,688
                                                                                 
Real and personal property - at cost (notes 1, 2, and 3)                          
   Land                                                    $   227,104            
   Building and improvements                                 2,702,378            
                                                             2,929,482            
            Accumulated depreciation and amortization       (1,228,975)  1,700,507
                                                                                 
Restricted cash - tenant security deposits                                  11,674
                                                                                 
Deferred costs (note 2)                                                     70,102
                                                                                  
Deferred rent receivable (note 2)                                            6,916
                                                                                  
Deposits with mortgagee (note 3)                                           101,601
                                                                                 
                                                                       $ 2,208,724
                                                                                  
                     Liabilities and Partners' Equity (Deficit)
                                                                                  
Liabilities                                                                       
   Accounts payable                                                    $     5,358
   Accrued liabilities                                                            
      Interest                                             $     8,639            
      Professional fees                                         23,500      32,139
   Distributions payable (note 4)                                          114,550
   Deposits payable                                                         11,674
   Mortgage payable (note 3)                                             1,295,886
            Total liabilities                                            1,459,607
                                                                                  
Partners' equity (deficit) (note 4)                                               
   General partner                                                         (46,707)
   Limited partners                                                        795,824
            Total partners' equity                                         749,117
                                                                                  
                                                                       $ 2,208,724
<FN>
See notes to financial statements

</TABLE>


                  DREXEL BURNHAM LAMBERT REAL ESTATE ASSOCIATES
                             (A Limited Partnership)

                            Statements of Operations

<TABLE>
<CAPTION>
                                                                      Year Ended
                                                                      December 31     
                                                                   1995         1994  
<S>                                                           <C>           <C>
Revenue                                                                                
   Rental operations                                           $  333,293    $  337,812
   Interest income                                                 16,160         8,999
            Total revenue                                         349,453       346,811
                                                                                       
Expenses                                                                               
   Rental operations                                               96,014        87,917
   General and administrative                                      51,803        49,460
   Management fees to related parties (note 5)                      6,295         6,385
   Mortgage interest expense (note 3)                             104,805       108,454
   Depreciation and amortization (note 2)                         106,886       106,139
            Total expenses                                        365,803       358,355
                                                                                       
            (Loss) before extraordinary item                      (16,350)      (11,544)
                                                                                       
Extraordinary item - gain on extinguishment of debt                                    
   (notes 1 and 3)                                                     --     1,706,263
                                                                                      
            Net (loss) income (note 6)                         $  (16,350)  $ 1,694,719
                                                                                     
                                                                                      
Net (loss) income per limited partner interest (note 4)                                
   Before extraordinary item                                   $    (1.41)   $    (1.00)
   Extraordinary item                                                  --        147.46
            Net (loss) income per limited partner interest     $    (1.41)   $   146.46
                                                                                       
Distributions per interest (note 4)                            $    10.00    $    10.00

<FN>
See notes to financial statements
</TABLE>


                  DREXEL BURNHAM LAMBERT REAL ESTATE ASSOCIATES
                             (A Limited Partnership)

                    Statements of Partners' Equity (Deficit)
                   For Years Ended December 31, 1995 and 1994

<TABLE>
<CAPTION>

                                                                  General      Limited
                                                     Total        Partner      Partners
<S>                                              <C>           <C>           <C>          
Original capital contribution (note 4)            $11,501,000   $   1,000     $11,500,000
Less offering costs                                 1,363,018          --       1,363,018
                                                   10,137,982       1,000      10,136,982
                                                                                        
Cumulative net (loss) through December 31, 1993    (6,361,841)    (63,619)     (6,298,222)
                                                                                         
Cumulative distributions to limited partners                                             

 through December 31, 1993                         (4,476,293)       (871)     (4,475,422)
                                                                                         
Balance - December 31, 1993                          (700,152)    (63,490)       (636,662)
                                                                                         
Net income for year ended December 31, 1994         1,694,719      16,947       1,677,772
                                                                                         
Distribution to partners (note 4)                    (114,550)         --        (114,550)
                                                                                        
Balance - December 31, 1994                           880,017     (46,543)        926,560
                                                                                         
Net (loss) for year ended December 31, 1995           (16,350)       (164)        (16,186)
                                                                                         
Distribution to partners (note 4)                    (114,550)         --        (114,550)
                                                                                         
Balance - December 31, 1995                       $   749,117   $ (46,707)    $   795,824

<FN>
See notes to financial statements

</TABLE>


                  DREXEL BURNHAM LAMBERT REAL ESTATE ASSOCIATES
                             (A Limited Partnership)

                            Statements of Cash Flows
<TABLE>
<CAPTION>

                                                                       Year Ended
                                                                       December 31    
                                                                   1995         1994  
<S>                                                            <C>         <C>
Cash flows from operating activities                                                   
   Net (loss) income                                            $ (16,350)  $ 1,694,719
   Adjustments to reconcile net (loss) income to net cash                              
    provided (used) by operating activities                                            
      Accrued interest expense added to principal                      --        16,736
      Depreciation                                                 90,212        90,839
      Amortization                                                 16,674        15,300
      Extraordinary item - gain on extinguishment of debt              --    (1,706,263)
      Changes in certain other accounts                                                
         Tenant security deposits                                     382         2,530
         Accounts and other receivables                           (18,291)       19,923
         Deferred costs                                            (9,318)      (74,477)
         Deposits with mortgagee                                    4,398       (65,499)
         Accounts payable                                           3,274         1,940
         Accrued liabilities                                         (704)       (8,782)
         Deposits payable                                         (22,758)        4,374
            Net cash provided (used) by operating activities       47,519        (8,660)
                                                                                       
Cash flows from financing activities                                                   
   Proceeds from mortgage refinancing                                  --     1,350,000
   Repayment of mortgage payable                                  (30,495)   (1,177,920)
   Payment to settle joint venture liabilities                         --      (450,000)
   Distribution paid to partners                                 (114,550)           --
            Net cash (used) by financing activities              (145,045)     (277,920)
                                                                                      
            (Decrease) in cash and cash equivalents               (97,526)     (286,580)
                                                                                       
Cash and cash equivalents - beginning of year                     399,762       686,342
                                                                                       
Cash and cash equivalents - end of year                        $  302,236   $   399,762
                                                                                     
Supplemental disclosure of cash flow information                                       
   Cash paid during the year for interest                      $  105,008   $    95,000

<FN>
See notes to financial statements

</TABLE>


Note 1 - Organization

Drexel Burnham Lambert Real Estate Associates ("Partnership") was organized as a
limited  partnership under  the laws  of  the State  of New  York pursuant  to a
Certificate of Limited Partnership dated December 14, 1982.  The general partner
of the Partnership is DBL Properties Corporation (General Partner).  In February
1993,  all of  the outstanding  stock of  the  General Partner  was sold  to The
Wynnewood  Company, Inc.  ("Wynnewood"),  a corporation  which is  owned  by the
principal operating officer of the General Partner.

The Partnership held a 60% interest in Landmark Associates ("Landmark"), a joint
venture which owned and  operated the Landmark  Resort Hotel, located in  Myrtle
Beach, South Carolina.  On  October 5, 1992, the foreclosure action initiated by
the Landmark mortgagee was effectively concluded, at which time  Landmark ceased
operating the hotel.  Landmark was  dissolved in June 1993, and  the Partnership
assumed its portion  of the remaining liabilities.   At the time of dissolution,
Landmark  had  liabilities  due  to affiliates  amounting  to  $3,401,175.   The
Partnership, a 60% general partner  of Landmark, assumed its  pro rata share  of
the obligation  in the amount of  $2,040,705.  In  January 1994, the Partnership
paid $450,000 to the DBL Liquidating Trust, the successor  to the Drexel Burnham
Lambert Group, Inc.  in full settlement of these liabilities.   Accordingly, the
Partnership  recorded $1,590,705  as  part  of an  extraordinary item  "gain  on
extinguishment of debt" for the year ended December 31, 1994.

The  Partnership continues to own and operate the Wendover Business Park - Phase
I ("Wendover"),  an office/warehouse complex,  containing 67,982 square feet  of
office/warehouse space on 3.776 acres in Greensboro, North Carolina.

Note 2 - Significant Accounting Policies

Basis of accounting

The financial statements  include the accounts of  the Partnership and its  sole
operating division, Wendover Business Park - Phase I ("Wendover").

Estimates

The  financial statements  of the  Partnership are  prepared in  conformity with
generally  accepted accounting  principles,  which 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.


Note 2 - Significant Accounting Policies (continued)

Long-lived assets

Effective January  1,  1995, the  Partnership  adopted  Statement  of  Financial
Accounting Standards No. 121 "Accounting for the Impairment of Long-Lived Assets
and for  Long-Lived Assets to  Be Disposed  Of."   Accordingly, the  Partnership
evaluates its long-lived  assets, which consists primarily of its  investment in
real  property, for  impairment based  on the  recoverability of  their carrying
amounts.    When  it  is  probable  that  undiscounted cash  flows  will  not be
sufficient to recover the carrying amounts, the  assets will be written down  to
their fair value.  No such write-downs were required in 1995.

Disclosure about fair value of financial instruments

In 1995, the Partnership implemented Statement of Financial Accounting Standards
No. 107, "Disclosure about Fair Value of Financial Instruments," which  requires
disclosure  of  the  fair  value  of  financial  instruments  for  which  it  is
practicable to estimate  that value.  The  carrying amount of  the Partnership's
cash  and cash  equivalents  approximates  fair value  due to  their  short-term
nature.   At December 31,  1995, the Wendover mortgage payable approximates fair
value.

Depreciation

Depreciation of the Wendover building and improvements are computed on straight-
line and accelerated methods  over estimated service lives ranging from three to
thirty years.

Deferred costs

Deferred leasing costs are shown net of accumulated amortization of  $10,475 and
are being  amortized on a straight-line  basis over the respective  lease terms.
Deferred mortgage costs are shown net of accumulated amortization of $17,125 and
are being amortized on a straight-line basis over the term of the mortgage.  

Revenue recognition

The straight-line  basis is used to recognize minimum rental income under leases
which provide for varying rents over their terms.

Income taxes

No provision  has been  made for  income taxes  since  such taxes,  if any,  are
payable by the partners individually.


Note 2 - Significant Accounting Policies (continued)

Cash and cash equivalents

For purposes of financial reporting, cash  and cash equivalents includes cash on
hand and in banks, including money market funds and certificates of deposit with
original maturities of three months or less.

Supplemental disclosure of noncash financing activities

In  December 1995,  the  Partnership  approved a  cash distribution  to  Limited
Partners in the amount of $114,550 ($10 per share)  to be paid in February 1996.
A similar distribution was declared in December 1994 and paid in February 1995.

Concentration of credit risk

Substantially  all of  the Partnership's  cash deposits  are with  one bank  and
consist of demand  deposits, certificates of deposit and money  market accounts.
The Partnership has not experienced any losses on its cash deposits.


Note 3 - Mortgage Payable

On January 13, 1994, the Wendover property was refinanced for $1,350,000 and the
existing  mortgage was  satisfied for  $115,558 less  than the  recorded amount.
This  amount  has been  reflected  as  part of  the  extraordinary  item  in the
accompanying 1994 statement of operations.  The new mortgage matures on February
1, 2001,  and  requires monthly  payments of  $11,292  to  be applied  first  to
interest at the rate of 8% per  annum and the balance to reduction of principal.
Under the  terms of the new mortgage, Wendover is required to maintain an escrow
account for tenant  improvements and leasing commissions.  In  addition, monthly
escrow deposits are  required for payments  of real estate taxes  and insurance.
At  December 31, 1995, the  escrow account  for tenant improvements  and leasing
commissions amounted to $95,186 (all of which was reimbursed in 1996), while the
escrow account for real estate taxes and insurance amounted to $6,415.

The following is a schedule by years of future amortization payments required by
the mortgage:


                      Year Ending                        
                      December 31                        
                                                         
                         1996                 $    33,026
                         1997                      35,767
                         1998                      38,736
                         1999                      41,951
                         2000                      45,433
                         2001 (maturity)        1,100,973
                            Total             $ 1,295,886

Note 4 - Partners' Equity

Pursuant to  a public  offering, 11,500 limited partnership  units were  sold at
$1,000  per interest.   During 1994,  partners holding 45 units  abandoned their
Partnership  interest, accordingly,  the calculations of  net income  (loss) per
limited partner  interest  in  1995 and  1994  are  based  on  11,455  interests
outstanding.

For income tax purposes, the  limited partners share 99% and the General Partner
1% (subordinated  as defined  in the  partnership agreement)  in all profits  or
losses from operations until the limited partners have received an 8% cumulative
preferred  return on their  invested capital.  Thereafter,  the limited partners
share 90%  and the  General Partner  shares 10% in  the profits  or losses  from
operations.

Cash distributions  from sales  or refinancings,  if any, shall be  made to  the
partners to the extent available and, as more fully described in the partnership
agreement, as  follows: first, to  each partner  in an amount  equivalent to the
positive amount of  such partner's capital account  on the date  of distribution
after  adjustment; second, to  the limited partners, until  the limited partners
have received an amount equal  to their original invested capital; third, 99% to
the limited partners equal to any unpaid preferred return arrearage; and fourth,
any excess 85% to the limited partners and 15% to the general partner.

Distributions in liquidation to  the partners shall be  made in accordance  with
the terms of the preceding two paragraphs, as appropriate.

In  December 1995,  the  Partnership  approved a  cash distribution  to  Limited
Partners  in the amount  of $114,550 ($10  per interest) to be  paid in February
1996.  A similar distribution was declared in December 1994, and paid to Limited
Partners in February 1995.  No distributions were made or accrued to the General
Partner, since the Limited Partners must receive their original invested capital
plus any preferred  return arrearage before payment to  the General Partner.  As
of December 31, 1995, the unpaid preferred return arrearage totaled $7,188,362.

Note 5 - Commitments

Leases

The Partnership leases  office and warehouse space  in the Wendover  property to
tenants  under lease agreements which expire on various dates through 2002.  The
following is  a  schedule  by year  of  the  minimum future  rentals,  excluding
escalations, required under these leases as of December 31, 1995:

                       Year Ended                       
                       December 31                      
                                                        
                          1996                $  230,260
                          1997                   171,917
                          1998                   162,962
                          1999                    91,916
                          2000                    50,522
                          Thereafter              38,824
                             Total            $  746,401


Three tenants of Wendover individually account for in excess of 10% of the gross
revenue of the property.  One of those tenants  is currently on a month-to-month
basis,  while leases  for the  other two  tenants expire  in  December 1996  and
January 1999.

Management agreements

The Partnership has entered into an agreement with IFGP Corporation ("Insignia")
which provides  for Insignia or its affiliates to perform certain management and
administrative duties for the  Partnership.   Fees paid  to Insignia  affiliates
during each of 1995 and 1994, amounted to $19,871. 

The  Partnership has  also engaged  Insignia affiliates  to manage  the Wendover
property under an agreement which provides for fees equal to 5% of monthly gross
revenue.  Insignia has assigned a portion  of its fees to Wynnewood.  Management
fees earned  by Wynnewood during  1995 and  1994 amounted to  $6,295 and $6,385,
respectively.


Note 6 - Reconciliation of financial and tax net income (loss)

The following  is a reconciliation of  the Partnership's  net income (loss)  for
financial and tax reporting purposes:
 
                                                         Years Ended
                                                         December 31     
                                                       1995        1994  
                                                                          
     Financial net income (loss)                    $ (16,349)  $1,694,719
     (Deficiency) of book over tax depreciation       (76,676)     (76,050)
     Deferred rent income                             (22,376)      (7,552)
     Other                                             (4,472)       6,846
                 Tax net income (loss)              $(119,873)   1,617,963




Item 8.  Changes  in  and  Disagreements  with  Accountants  on  Accounting  and
         Financial Disclosure

   There have been no  changes in or  disagreements with the accountants on  any
matter of accounting principles, practices or financial statement disclosure.


                                    PART III


Item 9.  Directors and Executive Officers, Promoters and Control Persons,     
         Compliance with Section 16(a) of the Exchange Act

   Effective  February 3,  1993,  the General  Partner of  the  Partnership, DBL
Properties  Corporation,  a  New   York  Corporation,  became    a  wholly-owned
subsidiary of The Wynnewood  Company, Inc. which is  wholly-owned by William  D.
Clements. Prior to that date, DBLR had been  the sole stockholder of the General
Partner.    The  General Partner  has  responsibility  for  all  aspects  of the
Partnership's operations. 

   The directors and executive officers of the General Partner are as follows:

               Name                                 Position
 
       William D. Clements        President, Treasurer, Assistant Secretary
                                  and Director
 
       Robert A. Gauthier         Vice President, Secretary and Director


     WILLIAM  D.  CLEMENTS,  age 56.    Mr.  Clements has  been  President since
February 1993 and  was Vice President from 1990 until  then.  He was Chairman of
the Board from 1989 to 1990,  and was a Vice President in  the Corporate Finance
Department of Drexel Burnham Lambert  Incorporated from 1985-1990. Prior to that
he was a Senior Vice President of DBLR from 1983 and a Vice President from 1978.
He  received  his BA  degree from  Siena College  and his  MBA from  the Wharton
Graduate School of the University of Pennsylvania.

      ROBERT A.  GAUTHIER, age  42.   Mr. Gauthier  has been  Vice President and
Secretary of the General Partner since February 1993.  He is also Vice President
of Operations, Rocky  Mountain Division  of Capstar  Hotels, a  hotel management
firm, since 1992.  Prior to then, he was  the manager of two hotels owned by DBL
Airport Valley Limited Partnership from 1987  to 1992.  He has spent  his entire
career in the hotel industry  after receiving a BA from California Polytechnical
State University.

      Section 16(a) of the Securities Exchange Act of 1934, as amended, requires
any person who owns more than ten percent of the outstanding limited partnership
interests  and each  of the officers  and directors of the  general partner, DBL
Properties Corporation, to file with the Securities and Exchange Commission  and
the Partnership initial reports of ownership of limited partnership interests in
the Partnership within certain  prescribed time  periods (regardless of  whether
the  officers  or  directors  of DBL  Properties  Corporation  own  any  limited
partnership  interests)  and  to  file  further reports  within  prescribed time
periods to report any change in such ownership.  To the Partnership's knowledge,
all  Section 16(a) filing  requirements applicable to officers  and directors of
DBL Properties  Corporation or  to greater  than ten  percent owners  of limited
partnership interests were complied with.


Item 10. Executive Compensation

      Officers and directors of the  General Partner do not and will not receive
any  direct compensation  for  services  rendered by  them in  such  capacities.
Although the Partnership is required to pay  fees to the General Partner  and/or
its affiliates upon property acquisition, for property management, and for  real
estate commissions,  and the General  Partner is  also entitled to receive  cash
distributions from  the operation  and liquidation of the  Partnership, no  such
fees,  payments or  distributions were  made  to the  General  Partner in  1995.
Certain  payments,  including  payments  for  management   fees,  were  paid  to
affiliates of the General Partner in 1995, as described  under "Item 12" hereto.
As  of January  1, 1992,  the Partnership  engaged IFGP Corporation  and certain
affiliates to provide management and administration services to the Partnership.
For a complete description of Management Compensation, see the discussion  under
the  caption, "Management Compensation" in  the Prospectus,  which discussion is
hereby incorporated by reference.  The General Partner of the Partnership may be
reimbursed for its direct expenses relating to the offering, the  administration
and  the  operations of  the  Partnership's real  property  investments.   For a
further  discussion  of  expenses   incurred  with  related  parties   and  with
management, see "Note 5" to the Financial Statements which  is included in "Item
7" above, to which reference is hereby made.


Item 11.   Security Ownership of Certain Beneficial Owners and Management

      At December 31, 1995, no  person or group is known to  own more than 5% of
the outstanding Interests of the Partnership.

      No officer or director of the General Partner of  the Partnership owns any
limited partnership Interests, nor do they possess a right to acquire beneficial
ownership of Interests.

      The General Partner of the Partnership, DBL Properties Corporation, became
a wholly-owned subsidiary of The Wynnewood Company, Inc. in February 1993, which
is in turn a corporation wholly-owned by Mr. William D. Clements.     


Item 12.  Certain Relationships and Related Transactions

      Reference is hereby made to "Note 5" to the  Financial Statements which is
included  in "Item  7", and  "Items 9,  10 and  11" above  for a  description of
certain relationships and related transactions. 


Item 13. Exhibits and Reports on Form 8-K:

   (a)   Exhibits:  See Exhibit Index contained herein.

   (b)   Reports on Form 8-K filed during the fourth quarter of 1995:  None




                                   SIGNATURES


      In accordance with  Section 13 or 15(d) of  the Securities Exchange Act of
1934, the  Registrant caused  this report  to be  signed  on its  behalf by  the
undersigned, thereunto duly authorized.


                           DREXEL BURNHAM LAMBERT REAL ESTATE ASSOCIATES

                               By:   DBL Properties Corporation
                                     General Partner




                               By:   /s/William D. Clements             
                                     William D. Clements
                                     President

                               Date: March 18, 1996


      In accordance with the Exchange Act, this report has  been signed below by
the following persons on behalf of  the Registrant and in the capacities and  on
the dates indicated.  




/s/Robert A. Gauthier               Director                March 18, 1996 
Robert A. Gauthier                  




/s/William D. Clements              President and           March 18, 1996
William D. Clements                 Director




                                 EXHIBITS INDEX
   Exhibit

      3.1   Prospectus of  the Partnership filed  pursuant to rule 424(b), dated
            November 2, 1982 is hereby incorporated herein by reference.





      3.2   Form  of  Agreement  of  Limited Partnership  of  the  Partnership -
            reference is made to Exhibit A to the Prospectus.

      3.3   Certificate of Limited Partnership of the Partnership, which appears
            as Exhibit 3.2 to the Registration Statement is  hereby incorporated
            herein by reference.

     10.1   Agreements  relating  to purchase by  the Partnership of Peppertree
            Village Apartments in Lakeland, Florida which appears as Exhibit 2.2
            to  the  Registration  Statement  is  hereby incorporated  herein by
            reference.

     10.2   Agreement relating to purchase by  the Partnership of an interest in
            the  Landmark Resort  Hotel  in Myrtle  Beach,  South Carolina which
            appears  as  Exhibit  2.1  to the  Registration  Statement is hereby
            incorporated herein by reference.

     10.3   Agreement relating  to purchase  by the  Partnership of the Wendover
            Business Park  Phase I  in Greensboro,  North Carolina,  for which a
            Report on  Form 8-K was  filed with the  Commission on July 14, 1983
            and was  amended  on  November  18,  1983,  which  report  is hereby
            incorporated herein by reference.

     10.4   Agreement relating to purchase by the Partnership for an interest in
            Airport Office Park in  Phoenix, Arizona, for which a Report on Form
            8-K  was  filed with  the  Commission on  August  18,  1983, and was
            amended on  November 18,  1983, which  report is hereby incorporated
            herein by reference.

     10.5   Loan agreement  relating to the  refinancing of  the Landmark Resort
            Hotel in Myrtle Beach, South Carolina, for which a Report on Form 8-
            K was filed with the commission on March 3, 1987, is listed below as
            Exhibit 28.4, and is hereby incorporated herein by reference.

     10.6   Contracts  related to  refinancing of the  debt of Wendover Business
            Park Phase I were filed as Exhibit 10.6 to the Report on Form 10-KSB
            for  the  fiscal  year  ended  December  31,  1993, and  are  hereby
            incorporated herein by reference:

            (a)       Mortgage  note  dated  January  13,  1994 between Drexel
                      Burnham Lambert Real Estate Associates, a New York limited
                      partnership, and United  Family Life  Insurance Company, a
                      Georgia corporation.

            (b)       Deed  of  Trust and  Security  Agreement dated January 13,
                      1994   between   Drexel   Burnham   Lambert   Real  Estate
                      Associates, a  New  York limited  partnership, and Stewart
                      Title Guaranty  Company for  the benefit  of United Family
                      Life Insurance Company, a Georgia corporation.


            (c)       Assignment of  Leases,  Rents, Contracts,  and Agreements
                      dated January  13, 1994  from Drexel  Burnham Lambert Real
                      Estate  Associates,  a  New  York limited  partnership, to
                      United   Family   Life   Insurance   Company,  a  Georgia
                      corporation.

            (d)       Hazardous Material Indemnification Agreement dated January
                      13,  1994   between  Drexel  Burnham  Lambert  Real Estate
                      Associates,  a  New York  limited  partnership, and United
                      Family Life Insurance Company, a Georgia corporation.

            (e)       Escrow  Agreement dated January  13, 1994 by  and between
                      United   Family   Life   Insurance   Company,   a  Georgia
                      corporation,    Drexel   Burnham    Lambert   Real  Estate
                      Associates, a New York limited partnership, and Dickinson,
                      Logan, Todd and Barber, Inc. (the "Escrow Agent").

     10.7   Exchange Agreement effective January 13, 1994 between Drexel Burnham
            Lambert Real Estate Associates, a New  York limited partnership, and
            the DBL Liquidating Trust, a trust established under the laws of New
            York was filed as  Exhibit 10.7  to Report  10-KSB  for fiscal  year
            ended  December  31,  1993,  and  is  hereby  incorporated herein by
            reference.

     27     Financial Data Schedule

     99.1   Special  Report/Acquisition  Bulletin dated  July  1, 1983 is hereby
            incorporated herein by reference.

     99.2   Report on Form 8-K filed July 14, 1983 and amended November 18, 1983
            regarding the purchase  of  Wendover  Business  Park  Phase  I  in
            Greensboro,  North   Carolina  is   hereby  incorporated   herein by
            reference.

     99.3   Report on  Form 8-K filed  August 18, 1983  and amended November 18,
            1983, regarding the acquisition of a 50% interest in  Airport Office
            Park located  in Phoenix,  Arizona is hereby  incorporated herein by
            reference.

     99.4   Report on Form 8-K filed March 3, 1987 regarding the refinancing and
            renovation  of  the  Landmark  Resort  Hotel  is hereby incorporated
            herein by reference.

     99.5   Report on Form 8-K filed March 10,1987 regarding refinancing of the
            Airport Office Park is hereby incorporated herein by reference.

     99.6   Report on  Form 8-K filed  May 5,  1988 regarding  the suspension of
            cash distributions to Limited Partners is hereby incorporated herein
            by reference.

     99.7   Report  on Form 8-K  filed October 11,1989 regarding the change in
            control of  the  parent company  of  the  General Partner  is hereby
            incorporated herein by reference.


     99.8   Report on Form  8-K filed March  20, 1990  regarding the foreclosure
            sale of Airport  Office  Park  is  hereby  incorporated  herein  by
            reference.

     99.9   Landmark Associates  Loan Modification  Agreement dated  May 1, 1990
            and Letter Agreement dated March 5, 1991.

     99.10  Report on  Form  8-K filed  February 3,  1993 regarding  the sale of
            outstanding  stock of  the  General  Partner is  hereby incorporated
            herein by reference.

     99.11  Report on Form 8-K filed  January 13, 1993 regarding the foreclosure
            sale  of  Landmark  Resort  Hotel is  hereby  incorporated herein by
            reference.



<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from Drexel
Burnham Lambert Real Estate Associates 1995 Year-End 1995 10-KSB and is
qualified in its entirety by reference to such 10-KSB.
</LEGEND>
<CIK> 0000700951
<NAME> DREXEL BURNHAM LAMBERT REAL ESTATE ASSOCIATES
<MULTIPLIER> 1
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                         302,236
<SECURITIES>                                         0
<RECEIVABLES>                                   15,688
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0<F1>
<PP&E>                                       2,929,482
<DEPRECIATION>                               1,228,975
<TOTAL-ASSETS>                               2,208,724
<CURRENT-LIABILITIES>                                0<F1>
<BONDS>                                      1,295,886
                                0
                                          0
<COMMON>                                             0
<OTHER-SE>                                     749,117
<TOTAL-LIABILITY-AND-EQUITY>                 2,208,724
<SALES>                                              0
<TOTAL-REVENUES>                               349,453
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                               365,803
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             104,805
<INCOME-PRETAX>                                      0
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                  (16,350)
<EPS-PRIMARY>                                   (1.42)
<EPS-DILUTED>                                        0
<FN>
<F1>The Registrant has an unclassified balance sheet.
</FN>
        


</TABLE>


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