WITTER DEAN REALTY INCOME PARTNERSHIP II LP
10-Q, 1996-09-12
REAL ESTATE
Previous: VIRCO MFG CORPORATION, 10-Q, 1996-09-12
Next: OIS OPTICAL IMAGING SYSTEMS INC, 4, 1996-09-12



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

                                        FORM 10-Q

[ X ]              QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                           THE SECURITIES EXCHANGE ACT OF 1934
                           For the period ended July 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:  0-18150

                     DEAN WITTER REALTY INCOME PARTNERSHIP II, L.P.         
             (Exact name of registrant as specified in governing instrument)


       Delaware                                             13-3244091         
(State of organization)                    (IRS Employer Identification No.) 
2 World Trade Center, New York, NY                            10048           
(Address of principal executive offices)                        Zip Code        
          



Registrant's telephone number, including area code:   (212) 392-1054



Former name, former address and former fiscal year, if changed since last
report:  not applicable




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      

                                      Page 1 of 15<PAGE>
<TABLE>
                          PART I - FINANCIAL INFORMATION

Item 1.  Financial Statements

                  DEAN WITTER REALTY INCOME PARTNERSHIP II, L.P.

                            CONSOLIDATED BALANCE SHEETS



<CAPTION>                                                                        
                                                    July 31,         October 31, 
                                                     1996               1995     


                                      ASSETS
<S>                                              <C>                <C>          
Cash and cash equivalents                        $  4,666,259       $  7,424,199 

Real estate: 
  Land                                             14,634,935         15,821,935 
  Buildings and improvements                      123,874,046        130,152,151 
                                                  138,508,981        145,974,086 
  Accumulated depreciation                         49,568,987         45,806,137 
                                                   88,939,994        100,167,949 

Real estate held for sale                                -            10,769,096 

Deferred leasing commissions, net                   2,294,198          2,009,275 

Investment in joint venture                         2,708,568          2,730,575 

Other assets                                        2,522,777          2,932,580 

                                                 $101,131,796       $126,033,674 



                         LIABILITIES AND PARTNERS' CAPITAL

Accounts payable and accrued 
  liabilities                                    $    787,199       $    714,941 

Security deposits                                     186,279            256,758 

Minority interests in joint ventures                8,264,487          8,341,537 

                                                    9,237,965          9,313,236 
Partners' capital (deficiency):
  General partners                                 (4,946,794)        (3,537,743)
  Limited partners ($1,000 per Unit, 
    177,023 Units issued)                          96,840,625        120,258,181 
                                                              
    Total partners' capital                        91,893,831        116,720,438 

                                                 $101,131,796       $126,033,674 













           See accompanying notes to consolidated financial statements.
/TABLE
<PAGE>
<TABLE>
                         DEAN WITTER REALTY INCOME PARTNERSHIP II, L.P.

                              CONSOLIDATED STATEMENTS OF OPERATIONS

                       Three and nine months ended July 31, 1996 and 1995
                                                

<CAPTION>


                                           Three months ended            Nine months ended
                                                July 31,                    July 31,         
                                            1996         1995           1996          1995   
<S>                                     <C>           <C>           <C>           <C>
Revenues:
  Rental                                $4,005,360    $4,181,492    $12,046,991   $13,153,815
  Equity in earnings of joint venture       54,771        72,439        198,957       224,578
  Interest and other                        76,865       118,485        873,040       788,480
                                         4,136,996     4,372,416     13,118,988    14,166,873

Expenses:
  Property operating                     1,525,754     1,741,752      4,553,678     5,042,183
  Depreciation                           1,222,714     1,529,362      3,762,850     4,531,107
  Amortization                             145,757       163,011        407,802       451,830
  General and administrative               225,976       180,315        609,346       537,073
  Loss on impairment of real estate          -             -         11,870,000         -    
                                         3,120,201     3,614,440     21,203,676    10,562,193

Income (loss) before minority interest   1,016,795       757,976     (8,084,688)    3,604,680

Minority interest                          144,169       124,717        449,274       409,934

Net income (loss)                       $  872,626    $  633,259    $(8,533,962)  $ 3,194,746

Net income (loss) allocated to:
  Limited Partners                      $  785,363    $  569,933    $(7,680,566)  $ 2,875,271
  General Partners                          87,263        63,326       (853,396)      319,475
                                        $  872,626    $  633,259    $(8,533,962)  $ 3,194,746

Net income (loss) per Unit of limited
  partnership interest                       $4.44         $3.22        $(43.39)       $16.24





      






















                  See accompanying notes to consolidated financial statements.
/TABLE
<PAGE>
<TABLE>
                         DEAN WITTER REALTY INCOME PARTNERSHIP II, L.P.

                           CONSOLIDATED STATEMENT OF PARTNERS' CAPITAL

                                 Nine months ended July 31, 1996




<CAPTION>
                                           Limited         General                    
                                           Partners        Partners          Total    

<S>                                      <C>             <C>             <C>          
Partners' capital (deficiency)
  at November 1, 1995                    $120,258,181    $(3,537,743)    $116,720,438 

Net loss                                   (7,680,566)      (853,396)      (8,533,962)

Cash distributions                        (15,736,990)      (555,655)     (16,292,645)

Partners' capital (deficiency)
  at July 31, 1996                       $ 96,840,625    $(4,946,794)    $ 91,893,831 











































                  See accompanying notes to consolidated financial statements.
/TABLE
<PAGE>
<TABLE>
                         DEAN WITTER REALTY INCOME PARTNERSHIP II, L.P.

                              CONSOLIDATED STATEMENTS OF CASH FLOWS

                            Nine months ended July 31, 1996 and 1995


<CAPTION>
                                                                   1996                1995     


<S>                                                            <C>                  <C>         
Cash flows from operating activities:
Net income (loss)                                              $ (8,533,962)        $ 3,194,746 
Adjustments to reconcile net income (loss)
 to net cash provided by operating activities:
 Depreciation                                                     3,762,850           4,531,107 
 Amortization                                                       407,802             451,830 
 Loss on impairment of real estate                               11,870,000                -    
 Minority interests in joint ventures' operations                   449,274             409,934 
 Equity in earnings of Taxter joint venture                        (198,957)           (224,578)  
  Decrease (increase) in operating assets:
   Deferred expenses                                               (692,725)         (1,133,450)
   Other assets                                                     409,803             681,525 
 Increase (decrease) in operating liabilities:
   Accounts payable and accrued liabilities                          72,258             (38,631)
   Security deposits                                                (70,479)              3,002 

     Net cash provided by operating activities                    7,475,864           7,875,485 

Cash flows from investing activities:
 Additions to real estate                                        (4,404,895)           (828,396)
 Distributions from Taxter joint venture                            278,583             392,919 
 Investment in Taxter joint venture                                 (57,619)            (88,492)
 Proceeds from disposition of real estate
    held for sale                                                10,769,096                -    

     Net cash provided by (used in) investing activities          6,585,165            (523,969)

Cash flows from financing activities:
 Cash distributions to partners                                 (16,292,645)         (5,900,767)
 Additional investment by minority interest                         130,576             302,982 
 Minority interests in joint ventures' distributions               (656,900)           (741,196)
 Repayment of deferred distributions                                    -            (2,784,417)

     Net cash used in financing activities                      (16,818,969)         (9,123,398)

Decrease in cash and cash equivalents                            (2,757,940)         (1,771,882)

Cash and cash equivalents at beginning of period                  7,424,199           9,812,279 

Cash and cash equivalents at end of period                     $  4,666,259         $ 8,040,397 





                  See accompanying notes to consolidated financial statements.
/TABLE
<PAGE>
                     DEAN WITTER REALTY INCOME PARTNERSHIP II, L.P.
                       Notes to Consolidated Financial Statements


1.      The Partnership   

Dean Witter Realty Income Partnership II, L.P. (the "Partnership") is a
limited partnership organized under the laws of the State of Delaware in
1984.  The Partnership's fiscal year ends on October 31.

The financial statements include the accounts of the Partnership and the
Century Square and Framingham Corporate Center joint ventures on a
consolidated basis.  The equity method of accounting has been applied to
the Partnership's 15% interest in the Taxter Corporate Park property
because of its continuing ability to exert significant influence over
Taxter.

The Partnership's records are maintained on the accrual basis of
accounting for financial reporting and tax purposes.

Net income (loss) per Unit of limited partnership interest amounts are
calculated by dividing net income (loss) allocated to Limited Partners,
in accordance with the Partnership Agreement, by the weighted average
number of Units outstanding.

In the opinion of management, the accompanying financial statements,
which have not been audited, include all adjustments necessary to present
fairly the results for the interim period.  Except for the losses on
impairment of real estate, such adjustments consist only of normal
recurring accruals.

These financial statements should be read in conjunction with the annual
financial statements and notes thereto included in the Partnership's
annual report on Form 10-K filed with the Securities and Exchange
Commission for the year ended October 31, 1995.  Operating results of
interim periods may not be indicative of the operating results for the
entire year.

2.      Real Estate

In the fourth quarter of fiscal 1995, the Partnership entered into an
agreement with New Plan Realty Trust, an unaffiliated party, to sell the
Wallkill Plaza shopping center, for a negotiated sale price of
approximately $12.2 million.  The sale took place on December 11, 1995. 
All of the net proceeds from the sale, approximately $10.7 million
($60.65 per Unit), were distributed to the Limited Partners in March
1996.

In accordance with its policies, the Partnership evaluated the
recoverability of its investments in real estate and concluded that,
based on revised expectations as to the holding period of the properties,
                     DEAN WITTER REALTY INCOME PARTNERSHIP II, L.P.
                       Notes to Consolidated Financial Statements

the Partnership will be unable to recover its investment in certain
properties.  Accordingly, in the first quarter of fiscal 1996, the
Partnership wrote down to fair value (based on an independent appraisal)
its Framingham Corporate Center, Glenhardie Corporate Center I and II and
Pavilions at East Lake properties and recorded losses on impairment of
$2,323,000, $3,550,000 and $5,997,000, respectively.

3.      Related Party Transactions

An affiliate of the Managing General Partner provides property management
services for four properties.  The Partnership incurred management fees
of approximately $183,000 and $217,000 for the nine months ended July 31,
1996 and 1995, respectively.  These amounts are included in property
operating expenses.

Another affiliate of the Managing General Partner performs administrative
functions, processes investor transactions and prepares tax information
for the Partnership.  For the nine months ended July 31, 1996 and 1995,
the Partnership incurred approximately $369,000 and $391,000,
respectively, for these services.  These amounts are included in general
and administrative expenses.

As of July 31, 1996 the affiliates were owed a total of approximately
$162,000 for these services.

4.      Litigation 

Various public partnerships sponsored by Realty (including the
Partnership and, in certain cases, its Managing General Partner) are
defendants in a number of class action lawsuits pending in state and
federal courts.  The complaints allege a variety of claims, including
breach of fiduciary duty, fraud, misrepresentation and related claims,
and seek compensatory and other damages and equitable relief.  The
defendants intend to vigorously defend the actions.  It is impossible to
predict the effect, if any, the outcome of these actions might have on
the Partnership's financial statements.

5.      Subsequent Event

Based on an assessment of the projected cash flow from operations of the
Partnership's properties and anticipated future cash needs, the
Partnership determined that it can distribute a portion of its cash
reserves.  Accordingly, the Partnership increased the cash distribution
to $10.34 per Unit to the Limited Partners, beginning with the third
quarter distribution which was paid August 29, 1996.  The total
distribution aggregated $2,033,740 with $1,830,366 distributed to the
Limited Partners and $203,374 distributed to the General Partners.   
<PAGE>
Item 2.Management's Discussion and Analysis of Financial Condition and
           Results of Operations

Liquidity and Capital Resources        

The Partnership raised $177,023,000 in a public offering which was
terminated in 1985.  The Partnership has no plans to raise additional
capital.

The Partnership purchased six properties (one sold in May 1993 and one
sold in December 1995) and made three investments in partnerships on an
all-cash basis.  The Partnership's acquisition program has been
completed.  No additional investments are planned.

In most regions of the country, the growth in demand for office space
exceeds the growth in supply.  Office construction remains primarily on
a build-to-suit basis as current rental rates do not justify speculative
development.  Some office markets are faring better than others. 
Increasing demand for office space by smaller to medium sized firms is
improving the suburban Northeast office market.  Office properties
located in the West are benefiting from expansion by the entertainment,
high-technology and telecommunications industries.  In the retail sector,
a changing tenant base caused by the domination of certain power center
tenants coupled with bankruptcies and major restructurings of other
tenants is resulting in higher vacancies and stagnant rents at many
retail properties.
       
The Partnership's liquidity depends on the cash flow from operations of
its properties, expenditures for tenant improvements and leasing
commissions in connection with the leasing of space.  During the nine
months ended July 31, 1996, all of the Partnership's properties generated
positive cash flow from operations, and the Partnership expects that they
will continue to do so.  The Partnership's liquidity is also affected by
the sale of Partnership's properties.  The Partnership received $10.7
million in the first fiscal quarter of 1996 from the sale of the Wallkill
Plaza shopping center (see Note 2 to the consolidated financial
statements).  In accordance with the provisions of the Partnership
Agreement, the net sales proceeds (approximately $60.65 per Unit) were
distributed to the Limited Partners in March 1996, representing a return
of invested capital.  Because the Partnership has fewer income producing
investments, the Partnership's cash from operations available for
distribution will decline during 1996 and thereafter.

The Managing General Partner currently expects, barring a change in
circumstances, to offer for sale certain of the Partnership's office
properties in 1996 with the objective of completing sales of all the
Partnership's properties by 1998.  Given the generally weakened retail
property fundamentals, reduced investor interest for retail properties
and the major renovation program at Pavilions at East Lake, the
Partnership's remaining retail property, the Managing General Partner
currently plans to postpone marketing this property for sale until 1997.

The closing of the sale of the Wallkill Plaza shopping center occurred
on December 11, 1995.  See Note 2 to the consolidated financial
statements.  During the three- and nine-month periods ended July 31,
1996, the Partnership's aggregate cash flow from operations decreased by
approximately $167,000 and $997,000, respectively, as a result of the
sale of the shopping center.

During the nine months ended July 31, 1996, the Partnership's cash flow
from operations and distributions received from its joint venture
investment exceeded distributions to partners (exclusive of the
distribution of the sales proceeds from the Wallkill Plaza shopping
center), capital expenditures and minority interest share of
distributions from the Century Square property.  During the remainder of
1996, the Partnership expects that cash flow from operations and
distributions received from its joint venture investment (net of minority
interest share) will exceed distributions to partners (other than
distributions of net proceeds from future property sales); the
Partnership expects to fund a portion of capital expenditures from cash
reserves.

During the nine months ended July 31, 1996, the Partnership incurred
approximately $4,967,000 of building improvements and leasing commissions
(net of capital contributions by minority interest), including
approximately $392,000, primarily for building improvements at the
Century Square property, and tenant related capital expenditures of
approximately $710,000 at Framingham Corporate Center, approximately
$1,287,000 at United Services Life Building, and approximately $2,560,000
at Pavilions at East Lake.

The Partnership has demolished the former A&P store at Pavilions at East
Lake (approximately 39,000 square feet) and has built a new Kroger
supermarket (approximately 63,000 square feet) at an estimated cost of
approximately $3.7 million, funded from Partnership cash reserves. 
Approximately $2,300,000 was incurred through July 31, 1996.  The
remaining work on the interior of the store will be completed in the
fourth quarter of fiscal 1996, at which time Kroger's lease will
commence.

As of July 31, 1996, the Partnership has commitments to fund capital
expenditures of approximately $375,000 and $900,000 at Framingham
Corporate Center and United Services Life Building, primarily for tenant
related capital expenditures, and $1,400,000 at Pavilions at East Lake
primarily related to the Kroger supermarket, as described above.  These
expenditures will be funded from cash from operations and cash reserves.

Except as discussed above and in the consolidated financial statements,
the Managing General Partner is not aware of any trends or events,
commitments or uncertainties that will have a material impact on
liquidity.

Based on an assessment of the projected cash flow from operations of the
Partnership's properties and anticipated future cash needs, the
Partnership determined that it can distribute a portion of its cash
reserves.  Accordingly, the Partnership increased the cash distribution
to $10.34 per Unit to the Limited Partners, beginning with the third
quarter distribution which was paid August 29, 1996.  The total
distribution aggregated $2,033,740 with $1,830,366 distributed to the
Limited Partners and $203,374 distributed to the General Partners.  

Operations

Fluctuations in the Partnership's operating results for the three- and
nine-month periods ended July 31, 1996 compared to 1995 are primarily
attributable to the following:

Rental revenue decreased due to the sale of Wallkill Plaza in December
1995 and because the lease of A&P, a major anchor at Pavilions at East
Lake, expired in December 1995.  These decreases were partially offset
by increased rents at the United Services Life property.

Interest and other income for the nine- month period increased primarily
because of interest earned on the proceeds from the sale of the Wallkill
Plaza shopping center until such proceeds were distributed to investors
in March 1996.  Interest and other income for the three months ended July
31, 1996 decreased because of a lower average cash balance due primarily
to the funding of the Kroger renovations.

The decreases in property operating expenses are primarily attributable
to the sale of Wallkill Plaza. 

Depreciation decreased because of the sale of Wallkill Plaza and lower
depreciation charges at Framingham Corporate Center, Glenhardie Corporate
Center I and II and Pavilions at East Lake due to the writedown of these
properties in January 1996.  

In the first quarter of fiscal 1996, the Partnership recorded losses on
impairment of the Framingham Corporate Center, Glenhardie Corporate
Center I and II and Pavilions at East Lake properties totalling
$11,870,000.  See Note 2 to the consolidated financial statements.

A summary of the markets in which the Partnership's properties are
located and the leasing status of each property is as follows:

The Boston suburban office market, the location of the Framingham
Corporate Center, continues to have a limited amount of space available. 
The limited availability of large blocks of contiguous space in the
suburban Boston market has resulted in rising rental rates and declining
vacancy levels.  The current market vacancy rate decreased to
approximately 5% due to increased subleasing activity and the relative
absence of office construction.  At July 31, 1996, the property was 98%
leased.  No significant leases expire until fiscal 1998.

The vacancy level in the office market in Westchester County, New York,
the location of Taxter Corporate Park, has recently improved slightly to
19%.  It is unlikely that the vacant space will be absorbed in the market
for several years.  At July 31, 1996, occupancy at the property increased
slightly to 99%.  No significant leases expire in fiscal 1996.   Leases
aggregating approximately 12% of the space expire in fiscal 1997.

Glenhardie Corporate Center I and II are located in Valley Forge,
Pennsylvania, an improving market with increasing demand and a vacancy
rate of approximately 12%.  Steady demand and slowdown in corporate
downsizing contributed to the improvement in this market.  During the
nine months ended July 31, 1996, occupancy at the property remained at
100%.  No significant leases expire during the remainder of fiscal 1996. 
Leases aggregating approximately 10% of the space expire in fiscal 1997.

The Century Square office building remained 100% leased through July 31,
1996.  The Pasadena, California market is not expected to improve during
1996.  The vacancy rate decreased slightly to approximately 14%. 
Improvements are not expected until the downtown Los Angeles market
improves.  The property's largest tenant, Countrywide Credit, occupies
84% of the property's rentable space.  No significant leases expire until
2003.

The market in Bellevue, Washington, the location of the United Services
Life Building, currently has a 5% vacancy rate, and the availability of
large blocks of contiguous space is limited.  During the nine months
ended July 31, 1996, occupancy at the building remained at 99%. 
Asymetrix Corporation and an affiliate occupy approximately 37% of the
property's space under three leases.  During the second quarter,
Asymetrix renewed one lease which was to expire in 1996 (for 16% of the
property) through 1999; the other leases expire in 1998.  No other
significant leases expire until fiscal 1998.  The Partnership has engaged
a broker to market the property for sale to take advantage of the
favorable market conditions for office properties in the Seattle area. 

Pavilions at East Lake is located in an area of suburban Atlanta which
experienced significant retail development in the 1980's.  Large
retailers of consumer electronics, appliances and toys continue to
increase retail market share at the expense of department stores and
smaller local tenants.  Currently, the vacancy rate in this market is
20%.  Occupancy at the Pavilions property decreased during the three
months ended July 31, 1996 from 81% to 71% because the Michaels lease,
for approximately 10.8% of the property, expired in June 1996.  Kroger
has signed a new lease which will commence at the completion of
construction of its space.  The initial lease term is twenty years with
an option to renew for an additional twenty years.  The Partnership
expects that rental revenue from the Kroger store will be higher than the
previous rental revenues.  The Partnership believes that the new Kroger
store, when complete, will have a positive impact on leasing activity and
rents at the property and will increase its value.  A new shopping center
recently opened which directly competes with the property, but the
Partnership does not expect that it will have a significant impact.  No
significant leases expire until 1998.

Inflation

Inflation has been consistently low during the period presented in the
financial statements, and, as a result, has not had a significant effect
on the operations of the Partnership or its properties.              
<PAGE>
PART II - OTHER INFORMATION

Item 1.    Legal Proceedings 

The following developments have occurred since the filing of the
Partnership's most recent quarterly report on Form 10-Q with respect to
the purported class actions filed against the Partnership.

The parties in the Schechtman Action, the Dosky Action and the Segal
Action intend to ask the Delaware Court of Chancery that such Actions be
consolidated in a single matter.  The Grigsby Action has been stayed
indefinitely subject to being reopened for good cause.  The Young Action
has been dismissed without prejudice.  The defendants in the Young Action
understand that the plaintiffs in the Young Action intend to join the
Schechtman Action, the Dosky Action and the Segal Action if such Actions
are consolidated.

Item 6.    Exhibits & Reports on Form 8-K

                (a)  Exhibits - 
                     An exhibit index has been filed as part of this Report
                     on page E1

                (b)  None.
                
                     <PAGE>
                 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.


                                            DEAN WITTER REALTY INCOME
                                               PARTNERSHIP II, L.P.


                                            By:  Dean Witter Realty Income
                                                 Properties II Inc.
                                                 Managing General Partner



Date:  September 13, 1996                   By:  /s/E. Davisson Hardman, Jr.   
                                                 E. Davisson Hardman, Jr.
                                                 President



Date:  September 13, 1996                   By:/s/Lawrence Volpe             
                                               Lawrence Volpe
                                               Controller
                                             (Principal Financial and         
                                               Accounting Officer)
<PAGE>
                           Dean Witter Realty Income Partnership II, L.P.   
                                          Quarter Ended July 31, 1996


                                                  Exhibit Index




Exhibit                                                                         
  No.                             Description                                   

 27                        Financial Data Schedule                              








































                                                       E1

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
Registrant is a limited partnership which invests in real estate and real
estate joint ventures.  In accordance with industry practice, its balance
sheet is unclassified.  For full information, refer to the accompanying
unaudited financial statements.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          OCT-31-1996
<PERIOD-END>                               JUL-31-1996
<CASH>                                       4,666,259
<SECURITIES>                                         0
<RECEIVABLES>                                2,359,622
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                               0
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                             101,131,796<F1>
<CURRENT-LIABILITIES>                                0
<BONDS>                                              0
<COMMON>                                             0
                                0
                                          0
<OTHER-SE>                                  91,893,831<F2>
<TOTAL-LIABILITY-AND-EQUITY>               101,131,796<F3>
<SALES>                                              0
<TOTAL-REVENUES>                            13,118,988<F4>
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                            21,652,950
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                            (8,533,962)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                        (8,533,962)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                               (8,533,962)<F5>
<EPS-PRIMARY>                                  (43.39)<F6>
<EPS-DILUTED>                                        0
<FN>
<F1>In addition to cash and receivables, total assets include net investments
in real estate of $88,939,994, investment in joint venture of $2,708,568,
net deferred leasing commissions of $2,294,198 and other assets of
$163,155.
<F2>Other Stockholders' Equity represents partners' capital.
<F3>Liabilities include accounts payable and accrued liabilities of
$787,199, minority interest in joint venture of $8,264,487, and other
liabilities of $186,279.
<F4>Total revenue includes rent of $12,046,991, equity in earnings of joint
venture of $198,957, and interest and other revenues of $873,040.
<F5>Net loss includes loss on impairment of real estate of $11,870,000.
<F6>Represents net loss per Unit of limited partnership interest.
</FN>
        

</TABLE>


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