CORPORATE PROPERTY ASSOCIATES 6
10-Q, 1996-08-12
REAL ESTATE
Previous: BUFFETS INC, S-4, 1996-08-12
Next: RWB MEDICAL INCOME PROPERTIES 1 LTD PARTNERSHIP, 10-Q, 1996-08-12



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

                                    FORM 10-Q

(Mark One)

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

For the quarterly period ended                 June 30, 1996
                               -----------------------------------------------

                                       or

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

For the transition period from _________________ to_________________

Commission file number                             0-14551
                       ------------------------------------------------------

                         CORPORATE PROPERTY ASSOCIATES 6
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

         CALIFORNIA                                      13-3247122
- --------------------------------------------------------------------------------
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
 incorporation or organization)

50 ROCKEFELLER PLAZA, NEW YORK, NEW YORK                                10020
- --------------------------------------------------------------------------------
(Address of principal executive offices)                              (Zip Code)

                                 (212) 492-1100
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)


- --------------------------------------------------------------------------------
              (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. 
                                                                  [X] Yes [ ] No

                APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                  PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

     Indicate by check mark whether the registrant has filed all documents and
reports required to be filed by Section 12, 13 or 15(d) of the Securities
Exchange Act of 1934 subsequent to the distribution of securities under a plan
confirmed by a court.
                                                                  [ ] Yes [ ] No
<PAGE>
 
                         CORPORATE PROPERTY ASSOCIATES 6
                       - a California limited partnership


                                      INDEX



                                                                    Page No.
                                                                    --------
                                                                    
 PART I
 ------

 Item 1. - Financial Information*

          Consolidated Balance Sheets, December 31, 1995
          and June 30, 1996                                           2

          Consolidated Statements of Income for the three and
          six months ended June 30, 1995 and 1996                     3

          Consolidated Statements of Cash Flows for the six
          months ended June 30, 1995 and 1996                         4

          Notes to Consolidated Financial Statements                 5-7

 Item 2. - Management's Discussion of Operations                     8-9


 PART II

 Item 6. - Exhibits and Reports on Form 8-K                          10

 Signatures                                                          11



*The summarized financial information contained herein is unaudited; however in
the opinion of management, all adjustments necessary for a fair presentation of
such financial information have been included.


                                      -1-
<PAGE>
 
                         CORPORATE PROPERTY ASSOCIATES 6
                       - a California limited partnership

                                     PART I

                         Item 1. - FINANCIAL INFORMATION

                           CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>


                                             December 31,        June 30,
                                                1995               1996
                                             ------------      ------------
                                               (Note)           (Unaudited)

<S>                                          <C>               <C>     
      ASSETS:
Land, buildings and personal property,
   net of accumulated depreciation of
   $14,930,388 at December 31, 1995 and
   $15,716,888 at June 30, 1996              $44,235,351       $48,716,152
Net investment in direct financing leases     36,920,755        32,887,655
Cash and cash equivalents                      3,476,915         4,191,445
Notes receivable from affiliate                1,151,000         1,151,000
Accrued interest and  rents receivable            28,251            19,973
Other assets                                   2,609,407         2,744,407
                                             -----------       -----------

        Total assets                         $88,421,679       $89,710,632
                                             ===========       ===========


      LIABILITIES:

Mortgage notes payable                       $33,263,097       $34,146,598
Note payable                                  10,000,000        10,000,000
Accrued interest payable                         482,195           463,741
Accounts payable and accrued expenses            353,851           318,170
Accounts payable to affiliates                    75,323           107,616
Prepaid rental income and other liabilities      354,235           412,452
Deferred rental income                         3,789,785         3,667,204
                                             -----------       -----------
        Total liabilities                     48,318,486        49,115,781
                                             -----------       -----------


      PARTNERS' CAPITAL:

General Partners                                (156,867)          (51,753)

Limited Partners (47,930 Limited
Partnership Units issued and outstanding)     40,260,060        40,646,604
                                             -----------       -----------
        Total partners' capital               40,103,193        40,594,851
                                             -----------       -----------

        Total liabilities and
          partners' capital                  $88,421,679       $89,710,632
                                             ===========       ===========
</TABLE>

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


Note: The consolidated balance sheet at December 31, 1995 has been derived from
      the audited financial statements at that date.


                                      -2-
<PAGE>
 
                         CORPORATE PROPERTY ASSOCIATES 6
                       - a California limited partnership


                  CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
<TABLE>
<CAPTION>


                                   Three Months Ended          Six Months Ended
                                   June 30,   June 30,       June 30,   June 30,
                                     1995       1996           1995       1996
                                   --------   --------       --------   --------
<S>                               <C>          <C>          <C>          <C>      
Revenues:
  Rental income from
   operating leases               $1,335,102   $1,443,022   $2,701,335   $2,745,961
  Interest from direct
   financing leases                1,481,734    1,377,229    2,826,003    2,782,939
  Other interest income               42,067       68,415      133,870      158,351
  Revenue of hotel operations      1,166,258    1,173,653    2,244,667    2,309,540
  Other income                       725,920                   773,876
                                  ----------   ----------   ----------   ----------
                                   4,751,081    4,062,319    8,679,751    7,996,791
                                  ----------   ----------   ----------   ----------

Expenses:
  Interest                         1,100,534    1,018,738    2,254,732    2,058,253
  Depreciation                       382,214      396,068      762,095      786,500
  General and administrative         132,599      142,813      310,075      244,069
  Property expenses                  202,985       83,435      277,519      130,279
  Amortization                        53,914       75,875       94,958      133,434
  Operating expenses of
   hotel operations                  907,285      885,614    1,772,982    1,798,296
                                  ----------   ----------   ----------   ----------
                                   2,779,531    2,602,543    5,472,361    5,150,831
                                  ----------   ----------   ----------   ----------

   Income before extraordinary
     item and gain on sales of
     real estate                   1,971,550    1,459,776    3,207,390    2,845,960

Gain on sales of real estate                       39,422                    70,878
                                  ----------   ----------   ----------   ----------

     Income before extaordinary
       item                        1,971,550    1,499,198    3,207,390    2,916,838

Extraordinary gain on
  extinguishment of debt           2,088,268                 2,088,268
                                   ----------   ----------   ----------   ----------

     Net income                   $4,059,818   $1,499,198   $5,295,658   $2,916,838
                                  ==========   ==========   ==========   ==========

Net income allocated
  to General Partners             $  243,589   $  156,578   $  317,739   $  241,636
                                  ==========   ==========   ==========   ==========

Net income allocated
  to Limited Partners             $3,816,229   $1,342,620   $4,977,919   $2,675,202
                                  ==========   ==========   ==========   ==========

Net income per Unit
  (47,930 Limited
  Partnership Units):
   Income before
     extraordinary gain           $    38.67   $    28.01   $    62.91   $    55.81
   Extraordinary gain                  40.95                     40.95
                                  ----------   ----------   ----------   ----------
                                  $    79.62   $    28.01   $   103.86   $    55.81
                                  ==========   ==========   ==========   ==========
</TABLE>

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


                                      -3-
<PAGE>
 
                         CORPORATE PROPERTY ASSOCIATES 6
                       - a California limited partnership


                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

<TABLE>
<CAPTION>

                                                                 Six Months Ended
                                                                      June 30,
                                                                 ----------------
                                                                 1995            1996
                                                                 ----            ----
<S>                                                        <C>             <C>         

Cash flows from operating activities:
  Net income                                               $  5,295,658    $  2,916,838
  Adjustments to reconcile net income to net
    cash provided by operating activities:
    Depreciation and amortization                               857,053         919,934
    Amortization of deferred rental income                                     (122,581)
    Gain on sales of real estate                                                (70,878)
    Extraordinary gain on extinguishment of debt             (2,088,268)
    Other noncash items                                                         (11,845)
    Net change in operating assets and liabilities                9,818          62,817
                                                           ------------    ------------

     Net cash provided by operating activities                4,074,261       3,694,285
                                                           ------------    ------------

Cash flows from investing activities:
  Amounts received on partial prepayment of note
    receivable from affiliate                                   144,000
  Additional capitalized costs                                  (48,443)     (1,766,609)
  Proceeds from sales of real estate                                            603,286
                                                            ------------    ------------

     Net cash provided by (used in) investing activities         95,557      (1,163,323)
                                                            ------------    ------------

Cash flows from financing activities:
  Distributions to partners                                  (2,359,502)     (2,425,180)
  Repurchase of Limited Partner Units                           (20,000)
  Proceeds from issuance of mortgage                                          6,000,000
  Proceeds from issuance of note payable                     10,000,000
  Prepayment of mortgages payable                           (12,055,148)     (4,257,315)
  Payments on mortgage principal                               (670,975)       (859,184)
  Deferred financing costs                                     (266,471)       (274,753)
                                                            ------------    ------------


     Net cash used in financing activities                   (5,372,096)     (1,816,432)
                                                            ------------    ------------

       Net (decrease) increase in cash
         and cash equivalents                                (1,202,278)        714,530

Cash and cash equivalents, beginning of period                4,412,869       3,476,915
                                                           ------------    ------------

       Cash and cash equivalents, end of period            $  3,210,591    $  4,191,445
                                                           ============    ============

Supplemental disclosure of cash flows information:

Interest paid                                              $  1,921,116    $  2,076,707
                                                           ============    ============
</TABLE>


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


                                      -4-
<PAGE>
 
                         CORPORATE PROPERTY ASSOCIATES 6
                       - a California limited partnership

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)


Note 1.  Basis of Presentation:

The accompanying unaudited consolidated financial statements have been prepared
in accordance with generally accepted accounting principles for interim
financial information and with the instructions to Form 10-Q and Rule 10-01 of
Regulation S-X. Accordingly, they do not include all of the information and
footnotes required by generally accepted accounting principles for complete
financial statements. In the opinion of management, all adjustments (consisting
of normal recurring accruals) considered necessary for a fair presentation have
been included. For further information, refer to the financial statements and
footnotes thereto included in the Partnership's Annual Report on Form 10-K for
the year ended December 31, 1995.

Note 2.  Distributions to Partners:

Distributions declared and paid to partners during the six months ended June 30,
1996 are summarized as follows:

<TABLE>
<CAPTION>

  Quarter Ended     General Partners     Limited Partners   Per Limited Partner Unit

<S>                   <C>                  <C>                     <C>   
December 31, 1995     $66,660              $1,138,338              $23.75
                      =======              ==========              ======
March 31, 1996        $69,862              $1,150,320              $24.00
                      =======              ==========              ======
</TABLE>

A distribution of $24.13 per Limited Partner Unit for the quarter ended June 30,
1996 was declared and paid in July 1996.


Note 3.  Transactions with Related Parties:

For the three-month and six-month periods ended June 30, 1995, the Partnership
incurred management fees of $69,381 and $92,803, respectively, and general and
administrative expense reimbursements of $20,961 and $58,637, respectively. For
the three-month and six-month periods ended June 30, 1996, the Partnership
incurred management fees of $27,636 and $54,737, respectively, and general and
administrative expense reimbursements of $35,612 and $62,154, respectively.

The Partnership, in conjunction with certain affiliates, is a participant in an
agreement for the purpose of renting and occupying office space. Under the
agreement, the Partnership pays its proportionate share of rent and other costs
of occupancy. Net expenses incurred for the six months ended June 30, 1995 and
1996 were $58,327 and $60,482, respectively.


                                      -5-
<PAGE>
 
                         CORPORATE PROPERTY ASSOCIATES 6
                       - a California limited partnership

      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - (CONTINUED)


Note 4.  Industry Segment Information:

The Partnership's operations consist primarily of the investment in and the
leasing of industrial and commercial real estate and the operation of three
hotel properties. For the six-month periods ended June 30, 1995 and 1996, the
Partnership earned its total real estate lease revenues (rental income plus
interest income from financing leases) as follows:

<TABLE>
<CAPTION>
                                        1995       %            1996        %
                                        ----      ----          ----       --

<S>                                 <C>            <C>       <C>            <C>
Stoody Deloro Stellite, Inc.        $1,029,951     19%       $1,117,095     20%
AP Parts Manufacturing, Inc.           763,193     14           857,044     16
Peerless Chain Company                 634,726     11           757,307     14
AutoZone, Inc.                         718,342     13           676,111     12
Anthony's Manufacturing Company, Inc.   634,711    11           438,000      8
Wal-Mart Stores, Inc.                  413,632      7           413,632      7
Kinney Shoe Corporation                336,380      6           336,380      6
Motorola, Inc.                         250,000      5           270,000      5
Harcourt General Corporation           233,750      4           233,750      4
Lockheed Martin Corporation            146,500      3           149,333      3
Yale Security, Inc.                                             126,092      2
Winn-Dixie Stores, Inc.                 85,199      2            85,199      2
Folger Adam Company                    282,954      5            68,957      1
                                    ----------    ---        ----------    ---
                                    $5,529,338    100%       $5,528,900    100%
                                    ==========    ====       ==========    ====
</TABLE>


Operating results of the three hotels for the six-month periods ended June 30,
1995 and 1996 are summarized as follows:
<TABLE>
<CAPTION>
                                            1995                     1996
                                            ----                     ----

<S>                                     <C>                      <C>        
Revenue                                 $ 2,244,667              $ 2,309,540
Fees paid to hotel management company       (52,517)                 (57,483)
Other operating expenses                 (1,720,465)              (1,740,813)
                                        -----------              ----------- 
Hotel operating income                  $   471,685              $   511,244
                                        ===========              ===========
</TABLE>


Note 5.  Properties Leased to AutoZone, Inc.:

The Partnership's master leases with AutoZone, Inc. ("AutoZone") allows AutoZone
to offer to purchase properties which it judges to be unsuitable for its
continued use. On April 26, 1996, citing this lease provision, AutoZone
purchased the Partnership's property in Birmingham, Alabama for $369,580, net of
costs. The Partnership recognized a gain on the sale of $39,422. As a result of
the sale, AutoZone's annual rental obligation will be reduced by $38,763. The
Partnership was required to assign the proceeds of the sale to its lender as a
partial prepayment on the mortgage loan collateralized by the AutoZone
properties. As a result of the prepayment, annual debt service will be reduced
by $69,605. Accordingly, as a result of this transaction, annual cash flow from
the AutoZone properties will increase by $30,842.


                                      -6-
<PAGE>
 
                         CORPORATE PROPERTY ASSOCIATES 6
                       - a California limited partnership

      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - (CONTINUED)


Note 6.  Subsequent Event:

On August 2, 1996, the Partnership refinanced at a lower rate of interest an
existing mortgage loan collateralized by the Partnership's property leased to
Wal-Mart Stores, Inc. ("Wal-Mart"). The new loan of $3,500,000 provides for
monthly installments of principal and interest of $32,888 at an annual interest
rate of 8.25% based on a 16-year amortization schedule commencing September
1996. The loan may be prepaid at any time subject to a 1% prepayment charge. The
loan matures in August 2003 at which time a balloon payment for the entire
outstanding principal balance of approximately $2,517,000 will be due.

The original loan provided for monthly payments of principal and interest of
$30,600 at an annual interest rate of 9.625% based on a 30-year amortization
schedule. It was due to mature in May of 1997 at which time a balloon payment
was scheduled to be paid. Solely as a result of refinancing the debt on the
Wal-Mart property, annual debt service will increase by approximately $27,000.
The effect of increased debt service will be offset by an annual rent increase
of $63,865 on the Wal-Mart lease, effective September 1, 1996.


                                      -7-
<PAGE>
 
                         CORPORATE PROPERTY ASSOCIATES 6
                       - a California limited partnership


                 Item 2. - MANAGEMENT'S DISCUSSION OF OPERATION


Results of Operations:

    Net income for the three-month and six-month periods ended June 30, 1996
decreased by $2,561,000 and $2,379,000, respectively, as compared with the same
periods ended June 30, 1995 due to nonrecurring other income and extraordinary
gains recognized in the prior periods, as described below. Income, excluding the
nonrecurring items and 1996 gain on sales, would have reflected increases of
$176,000 and $327,000 for the three-month and six-month periods ended June 30,
1996. These increases were primarily due to decreases in interest and property
expenses. The decrease in interest expense was due to the satisfaction of
mortgage loans on the Stoody Deloro Stellite, Inc. and Anthony's Manufacturing,
Inc. ("Anthony's") properties which were paid off in the first and second
quarter of 1995, respectively, in part, from the proceeds of a $10,000,000 loan
as well as the payoff of the mortgage loan on the Peerless Chain Company
("Peerless") property in the fourth quarter of 1995. Property expenses decreased
after the settlement with Anthony's as costs were incurred in connection with
the Partnership protecting its interests, as lessor, in a dispute with
Anthony's.

    Since December 31, 1995, the Partnership has had rent increases on its
leases with Peerless, Lockheed Martin Corporation and Motorola, Inc. Solely as a
result of these increases, annual revenues will increase by $251,000. In
addition, rent increases are scheduled in September 1996 and October 1996 on the
Wal-Mart Stores, Inc. ("Wal-Mart") and Kinney Shoe Corporation leases. The
annual rents on the Wal-Mart lease will increase by $64,000; however, annual
debt service on the Wal-Mart mortgage loan will increase by $27,000. These
increases will offset the decrease of $267,000 in annual rentals resulting from
the releasing of the Folger Adam Company ("Folger Adam") property to Yale
Security, Inc. ("Yale") after Yale purchased Folger Adam's operations pursuant
to an order of the Bankruptcy Court. Cash flow has also benefitted from a
January 1996 transaction which resulted in funding improvements, refinancing an
existing mortgage loan and amending the lease with AP Parts Manufacturing, Inc.
("AP Parts") as well as the reamortization of the AutoZone, Inc. ("AutoZone")
mortgage loan after such loan was partially prepaid with proceeds from the sale
of two properties. The net effect of the aforementioned transactions and rent
adjustments will increase annual cash flow by $418,000.

    Income in 1995 benefitted from the settlement with Anthony's and the related
extraordinary gain on paying off the mortgage loan collateralized by the
Anthony's properties. Anthony's paid the Partnership a settlement resulting in
other income of $688,000, net of costs, and the Partnership recorded an
extraordinary gain of $2,088,000 when it paid off the mortgage loan and accrued
interest thereon at a substantial discount. The settlement resulted in Anthony's
annual rent being reduced by $472,000 but the Partnership's cash flow from the
property increased as annual debt service on the loan had been $731,000 and has
now been eliminated. The settlement eliminated the prospect of Anthony's
vacating the leased properties and, instead, the initial lease term was extended
an additional 5 years until 2007.

    Earnings from the hotel operations reflected increases of 8%. Earnings from
the Alpena hotel were stable. Revenues at the Petoskey hotel decreased in spite
of a 5% increase in the occupancy rate as the average room rate decreased.
Livonia's earnings increased due to higher average room rates which offset a
slight decrease in the occupancy rate. The operations of the Alpena and Petoskey
hotels are seasonal with their earnings and occupancy rates historically
reaching their highest levels in the third quarter so that earnings will be
affected if Alpena and Petoskey do not maintain such historical levels.


                                      -8-
<PAGE>
 
                         CORPORATE PROPERTY ASSOCIATES 6
                       - a California limited partnership


            Item 2. - MANAGEMENT'S DISCUSSION OF OPERATION- Continued


Financial Condition:

    There has been no material change in the Partnership's financial condition
since December 31, 1995. Cash flow from operations of $3,694,000 was more than
sufficient to fund distributions to partners of $2,425,000 and payments of
scheduled mortgage principal payment installments of $859,000. As discussed
above, cash flow is projected to continue to increase as a result of scheduled
rent increases. Although cash flow from operations decreased for the six-month
period ended June 30, 1996, 1995 cash flow from operations reflects the effect
of nonrecurring other income of $774,000, which included the settlement payment
received from Anthony's. Excluding these items, cash flow from operations would
have reflected an increase.

    The Partnership benefitted from the sale of two AutoZone properties for
$603,000. The sales proceeds were used to make mandatory partial prepayments on
the AutoZone mortgage loan. Although AutoZone rentals will decrease, the
reamortization of the loan and related reduction in debt service have actually
resulted in slightly increased cash flow (rentals less debt service on the
mortgage) from the AutoZone properties. As noted above, the Partnership
purchased improvements at the AP Parts property in Toledo, Ohio with such
purchase funded by a refinancing of the mortgage loan. To the extent the
Partnership generates net proceeds from the sale of assets, the Partnership is
obligated to offer such proceeds to the lender of the $10,000,000 note payable.
The Partnership has a commitment to fund improvements in order for the Alpena
and Petoskey properties to comply with the Holiday Inn core modernization plan.
Such improvements, which are in the process of being completed, are being funded
from the Partnership's cash reserves. Costs of completion are estimated to
amount to $80,000.

    Three of the Partnership's mortgage loans are scheduled to mature by the end
of 1996 with balloon payments totalling $5,609,000. The limited recourse loans
encumber properties leased to Winn-Dixie Stores, Inc., Motorola, Inc. and Yale.
Management believes, based on the credit quality of these tenants, that it is
likely that these loans can be refinanced. If necessary, the Partnership could
use a portion of its cash reserves to pay off a portion of the amounts coming
due.


                                      -9-
<PAGE>
 
                         CORPORATE PROPERTY ASSOCIATES 6
                       - a California limited partnership


                                     PART II


Item 6. - EXHIBITS AND REPORTS ON FORM 8-K

      (a)    Exhibits:

             None

      (b) Reports on Form 8-K:

             During the quarter ended June 30, 1996, the Partnership was not
             required to file any reports on Form 8-K.


                                      -10-
<PAGE>
 
                         CORPORATE PROPERTY ASSOCIATES 6
                       - a California limited partnership


                                   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.


                                  CORPORATE PROPERTY ASSOCIATES 6
                                  - a California limited partnership

                                  By:  CAREY CORPORATE PROPERTY, INC.




          8/8/96                  By:     /s/ Claude Fernandez
          ------                          ------------------------
           Date                           Claude Fernandez
                                          Executive Vice President and
                                          Chief Administrative Officer
                                          (Principal Financial Officer)


          8/8/96                  By:     /s/ Michael D. Roberts
          ------                          ------------------------
           Date                           Michael D. Roberts
                                          First Vice President and Controller
                                          (Principal Accounting Officer)


                                      -11-

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE>                     5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM FORM 10-Q
FOR THE QUARTER ENDED JUNE 30, 1996 AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
        
<S>                             <C>
<PERIOD-TYPE>                   6-MOS 
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-START>                                 JAN-01-1996
<PERIOD-END>                                   JUN-30-1996
<CASH>                                         4,191,445
<SECURITIES>                                   0
<RECEIVABLES>                                  1,170,973
<ALLOWANCES>                                   0
<INVENTORY>                                    0
<CURRENT-ASSETS>                               5,362,418
<PP&E>                                         97,320,695
<DEPRECIATION>                                 15,176,888
<TOTAL-ASSETS>                                 89,710,632
<CURRENT-LIABILITIES>                          1,301,979
<BONDS>                                        44,146,598
                          0
                                    0
<COMMON>                                       0
<OTHER-SE>                                     40,594,851
<TOTAL-LIABILITY-AND-EQUITY>                   89,710,632
<SALES>                                        0
<TOTAL-REVENUES>                               7,996,791
<CGS>                                          0
<TOTAL-COSTS>                                  0
<OTHER-EXPENSES>                               1,294,282
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             2,058,253
<INCOME-PRETAX>                                2,916,838
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            2,916,838
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   2,916,838
<EPS-PRIMARY>                                  55.81
<EPS-DILUTED>                                  55.81
         

</TABLE>


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