WINTHROP FINANCIAL ASSOCIATES
10-K, 1996-04-16
REAL ESTATE
Previous: BUSH INDUSTRIES INC, DEF 14A, 1996-04-16
Next: DATA NATIONAL CORP, 10-K/A, 1996-04-16



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

                Annual Report Pursuant to Section 13 or 15(d) of
                         Securities Exchange Act of 1934

For the year ended December 31, 1995                     Commission File
                                                         Number  0-14568


              WINTHROP FINANCIAL ASSOCIATES, A LIMITED PARTNERSHIP
             (Exact Name of Registrant as specified in its charter)

       Maryland                                  04-2846721
 (State of organization)              (I.R.S. Employer Identification No.)

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

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

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

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

                 Assignee Units of Limited Partnership Interest
                                (Title of Class)

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

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.
                         [X]

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


<PAGE>




                                     PART I

Item 1.  Business.

General.

         Winthrop  Financial  Associates,  A  Limited  Partnership  ("WFA")  was
organized as a Maryland limited  partnership  under the Maryland Revised Uniform
Limited Partnership Act on December 4, 1984. WFA is a real estate investment and
management firm, primarily engaged,  through entities which it controls,  in the
acquisition and operation of real estate for its own account and in the business
of providing  property  management,  asset  management and investor  services to
affiliated  investment  partnerships and  unaffiliated  owners of developed real
estate.

         The general partner of WFA is Linnaeus Associates Limited  Partnership,
a Maryland limited partnership ("Linnaeus"). See "Change in Control" below.

         At the time of its  formation,  WFA's  principal  business  and revenue
source  was its  real  estate  syndication  operation.  This  operation  was the
mechanism by which WFA  increased  the portfolio of real estate assets under its
control and management. By the end of 1993, WFA decided to discontinue financing
its investment  activities  through the  syndication  process.  WFA continues to
provide asset  management,  investor  services and, in many instances,  property
management services to investment  partnerships previously syndicated by WFA, or
currently controlled by WFA or its affiliates.

         The  company's  business is presently  focused on strategic  investment
acquisitions  of improved  real estate for its own account and the growth of its
asset and property management-related service operations.

Change In Control

         Prior to December 22, 1994,  Mr. Arthur J.  Halleran,  Jr. was the sole
general  partner of  Linnaeus.  On December 22,  1994,  the general  partnership
interest in Linnaeus  was  transferred  to W.L.  Realty,  L.P.  ("W.L.  Realty")
pursuant to an  Investment  Agreement  entered into among  Nomura Asset  Capital
Corporation  ("NACC"),  a Delaware  corporation,  Mr. Halleran and certain other
individuals  who comprised the senior  management of WFA. NACC is a wholly-owned
subsidiary of Nomura America  Holding Inc., a Delaware  corporation,  which is a
wholly-owned   subsidiary  of  Nomura  Securities  Company,   Ltd.,  a  Japanese
corporation  with  worldwide  investment  banking,  securities  and  commodities
operations. W.L. Realty was a then newly-organized Delaware limited partnership,
the  general   partner  of  which  was  A.I.   Realty   Company,   LLC,  a  then
newly-organized  New York limited  liability  company  ("Realtyco").  The equity
securities  of  Realtyco  were held by certain  employees  of NACC.  The limited
partners of W.L. Realty at the time of its formation were NACC, Mr. Halleran and
five other individuals who comprised the senior management of WFA.

         On  July  18,  1995  Londonderry  Acquisition  II  Limited  Partnership
("Londonderry  II"), a Delaware limited partnership and affiliate of Apollo Real
Estate Advisors,  L.P. ("Apollo"),  a Delaware limited  partnership,  executed a
purchase  agreement,  dated as of July 14, 1995 ("Purchase  Agreement"),  by and
among  Londonderry  II,  NACC,  Realtyco,  Partnership  Acquisition  Trust  I, a
Delaware business trust ("PATI"),  and Property  Acquisition Trust I, a Delaware
business trust ("PAT").

         Pursuant to the Purchase Agreement, Londonderry II purchased (i) NACC's
sixty four percent  (64%)  limited  partnership  interest in W.L.  Realty,  (ii)
Realtyco's one percent (1%) general partnership  interest in W.L. Realty,  (iii)
all of  NACC's  right,  title  and  interest  in and to,  and  the  indebtedness
evidenced by, that certain acquisition loan agreement (the "WLR Acquisition Loan
Agreement"),  dated as of December  22,  1994,  with W.L.  Realty,  as borrower,
pursuant  to which  NACC made  loans to W.L.  Realty to  finance  W.L.  Realty's
acquisition of general and limited partnership  interests in Linnaeus Associates
Limited Partnership,  a Maryland limited partnership  ("Linnaeus"),  (iv) all of
NACC's  right,  title and interest to, and the  indebtedness  evidenced by, that
certain  acquisition  loan agreement dated as of January 31, 1995, with Aquarius
Acquisition,  L.P., a Delaware limited partnership (the "Aquarius Partnership"),
as borrower,  pursuant to which NACC made loans to the Aquarius  Partnership  to
finance the Aquarius Partnership's  acquisition of limited partnership interests
in Springhill Lake Investors Limited Partnership, a Maryland limited partnership
("Springhill Lake"),  pursuant to a tender offer and certain private acquisition
transactions,  (v) all of NACC's  right,  title and  interests  pursuant  to the
agreement  (the  "Investment  Agreement"),  dated as of December 3, 1994, by and
among NACC,  Linnaeus,  Mr. Arthur J. Halleran,  Mr.  Jonathan W. Wexler and the
other signatories thereto  (collectively,  the "Management Group"), (vi) the one
percent (1%) general partnership interest in the Aquarius Partnership, and (vii)
a seventy  four  percent  (74%)  limited  partnership  interest in the  Aquarius
Partnership.

         As a result of the foregoing  acquisitions,  Londonderry II is the sole
general  partner of W.L.  Realty which is the sole general  partner of Linnaeus,
and  which in turn is the  sole  general  partner  of WFA.  As a  result  of the
foregoing, Londonderry II acquired control of WFA from NACC.

         Londonderry II consummated the transactions set forth above for a total
consideration  of $32 million,  of which $10 million was provided by Apollo.  In
addition,  Londonderry II issued NACC a $22 million non-recourse  purchase money
note due 1998 (the  "Purchase  Money Note"),  as set forth in a loan  agreement,
dated as of July 14, 1995, by and between NACC and Londonderry II.

     Initial  security for the Purchase Money Note includes (i) the W.L.  Realty
partnership  interest acquired by Londonderry II, (ii) the Aquarius  partnership
interests  in  Springhill  Lake,  (iii)  the  partnership  interests  in  WFA of
Londonderry  Acquisition  Limited  Partnership,  a Delaware limited  partnership
which is an affiliate of Londonderry II and Apollo  ("Londonderry  I"), (iv) the
W.L. Realty partnership interest in Linnaeus, and (v) Londonderry II's title and
interest in and to, and the indebtedness  evidenced by, the WLR Acquisition Loan
Agreement.

         In  addition  to the  foregoing,  Apollo,  Londonderry  I,  WFA and the
Management  Group  executed  an  agreement,  dated  as of  July  14,  1995  (the
"Management  Agreement"),  which  effected  (i) the  sale  to WFA of the  equity
interests held by the members of the Management Group in W.L. Realty and certain
of its  affiliates,  (ii) the release of the Management  Group by Londonderry I,
Apollo and WFA from all claims  other than those  arising out of the  Management
Agreement,  (iii) the release of Londonderry I, Apollo and WFA by the Management
Group from all claims other than those arising out of the  Management  Agreement
and (iv) certain matters with respect to the employment of the Management Group,
as set forth below.

     In connection with the Management Groups' sale of their equity interests in
W.L. Realty and certain of its affiliates,  Messrs. Halleran and Wexler resigned
all of their  positions  as  officers,  employees  and  directors of WFA and its
affiliates.  In connection  therewith,  pursuant to their respective  employment
agreements WFA paid an aggregate of $2,318,537 in severance to Messrs.  Halleran
and Wexler.  Messrs.  Halleran and Wexler also  reaffirmed the survival of their
non-competition and  non-solicitation  covenants with WFA. Also, pursuant to the
Management  Agreement,  certain members of WFA's continuing  management received
bonuses from WFA to continue in their  current  employ with WFA. Such members of
WFA's  management  have  covenanted  as to  the  continuing  survival  of  their
employment agreements with WFA. See "Item 11, Executive Compensation".

         As a result of these  transactions and subsequent  purchases of limited
partnership  assignee  units,  Apollo and its  affiliates  beneficially  own the
entire  general  partner  ownership  interest in WFA,  representing  a 13.01% of
ownership  interest  in  WFA,  and  a  limited  partnership   interest  in  WFA,
representing  approximately a 82.25% ownership interest.  See "Item 12, Security
Ownership of Certain Beneficial Owners and Management."

Description of Business.

(a)      Investment Acquisitions.

     During 1993, 1994 and 1995 WFA and its affiliates acquired the fee interest
in 35 apartment  properties.  As of December 31,  1995,  WFA and its  affiliates
owned a total of 35 apartment  properties with a total of 8,176 apartment units.
Rental  income   derived  from  WFA's   wholly-owned   real  estate   represents
approximately  66% of the company's  total revenue for 1995.  WFA has no current
intention to syndicate its  wholly-owned  apartment  properties and is presently
holding  these  properties  for  investment   purposes.   Significant   property
acquisitions  and  financing  activities  completed  in 1995,  1994 and 1993 are
summarized below.

         Springhill Lake Limited Partnership ("Springhill Lake"). On February 1,
1995, Aquarius  Acquisition,  L.P., a Delaware limited partnership,  the general
partner  of which is  Londonderry  II and the  limited  partner  of which is WFA
("Aquarius"),   offered  to  purchase   outstanding  limited  partner  interests
("Springhill  Units") in Springhill Lake.  Springhill Lake was organized in 1984
to  invest in ten  operating  partnerships  formed  to own and  operate a garden
apartment  complex  containing  2,899  apartment  units  located  in  Greenbelt,
Maryland  (the  "Project").  On March  21,  1995,  Aquarius'  offer to  purchase
Springhill Units for cash consideration of $36,400 concluded. Aquarius purchased
216.65  Springhill  Units  (approximately  33.4% of the total  Springhill  Units
outstanding).  Subsequently,  a number of limited  partners in  Springhill  Lake
requested  that  Aquarius  purchase  their units for the price  specified in the
tender offer.  As of March 1, 1996,  Aquarius owns a total of 234.65  Springhill
Units (approximately 36.16% of the total Springhill Units outstanding).

         The tender offer was commenced shortly following the mailing on January
19, 1995 of a consent solicitation to the limited partners of Springhill Lake by
Greenbelt  Residential  Limited  Partnership  ("Greenbelt"),   an  affiliate  of
Theodore N. Lerner  ("Lerner").  Lerner  negotiated  the purchase of  Springhill
Lake's 90%  interest  in the  Project in the mid 1980's and holds a 10%  limited
partnership interest in each of the ten operating partnerships.  An affiliate of
Lerner ("Lerner  Management") had performed property  management services at the
Project  for the 10 years prior to May 1995.  In October  1994  Springhill  Lake
notified Lerner Management of its intention to terminate the property management
contract with Lerner Management.  Greenbelt thereafter made an offer to purchase
the Project and  approximately six weeks later began soliciting the consent of a
majority in interest of the limited partners of Springhill Lake to a dissolution
of Springhill  Lake, with the stated goal of forcing a sale of the Project.  The
termination of Lerner Management as property manager, the engagement of Winthrop
Management as the new property manager and the tender offer have given rise to a
series of lawsuits.  See,  "Item 3, Legal  Proceedings."  Effective May 1, 1995,
Winthrop  Management  executed  a  property  management  agreement  and  assumed
responsibility for on-site management of the Project.

         Winthrop-Austin  Holdings, LP ("Winthrop-Austin").  Winthrop-Austin,  a
Delaware limited partnership, was formed in 1995 for the purpose of acquiring in
April 1995 the fee interest in a 329 unit garden style apartment complex located
in Austin,  Texas known as "The Hills" and "The Hills  West".  Fifteen  Winthrop
Properties,  Inc. is the sole general partner of Winthrop-Austin  and WFA as the
sole limited partner of Winthrop-Austin.  Winthrop-Austin acquired The Hills for
a total purchase price of $11,050,000 (approximately $33,587 per apartment unit)
of which $1,000,000 was provided in seller financing and $8,470,000 was provided
through a  mortgage  loan from NACC.  See "Item 13,  Certain  Relationships  and
Related Party  Transactions."  At the time of acquisition,  Winthrop  Management
assumed property management and asset management functions.

         Southwestern Properties.  In July 1993 two wholly-owned subsidiaries of
WFA acquired a general  partnership  interest and approximately 11% of the total
equity  interest in a portfolio of 25  apartment  properties  (containing  6,287
units) located primarily in Texas and Arizona (the  "Southwestern  Properties").
WFA paid  approximately  $5.2  million  (excluding  brokerage  fees)  for  these
interests and the management rights associated with these properties. In January
1994, WFA acquired the balance of the general  partnership  interest and control
of the partnerships owning these properties, together with a 30% equity interest
held by  affiliates  of an  investment  banking  firm  which had  arranged  debt
financing for the properties,  for approximately $3.9 million.  On May 31, 1994,
WFA  acquired  the  balance of the equity  interests  held by the seller and its
affiliates for approximately $10.4 million.

         As  part  of  the   transaction  in  which  WFA  acquired  its  general
partnership  interest in the Southwestern  Properties,  the partnerships  owning
these  properties  incurred  an  aggregate  of $106.3  million  of  non-recourse
mortgage  financing.  The loans are generally  payable,  interest only at 9% per
annum until July 2000. A senior portion of the debt, in the  approximate  amount
of $93  million,  matures in July  2000.  A junior  portion of the debt,  in the
approximate  amount of $13.3 million,  matures in July 2018, but the annual rate
of interest  payable on the principal  balance and accrued  interest  after July
2000 is 11%.

     In July 1995,  WFA  contributed  to  Winthrop  Southwest  Holdings  Limited
Partnership  ("WSWH"), a newly-formed  partnership,  all of its right, title and
interest in and to the  Southwestern  Properties and NACC  contributed to WSWH a
$17,800,000 note receivable from WFA and First Winthrop Corporation. Pursuant to
the terms of WSWH's partnership agreement, NACC is entitled to receive the first
$17,800,000  in  distributions  from such  partnership  together with a priority
return of LIBOR plus 6.5% on such  contribution.  The  $17,800,000  note was the
note made in  connection  with the  settlement of a litigation  involving  First
Winthrop Corporation. See "Item 3, Legal Proceedings - Fred Rosen et al v. First
Winthrop Corporation et al."

         Winthrop Florida Apartments Limited Partnership  ("Winthrop  Florida").
Winthrop  Florida is a Maryland  limited  partnership  which owns nine apartment
complexes (the "Winthrop Florida  Properties")  consisting of 1,560 units in the
aggregate.  The  general  partner  of  Winthrop  Florida  is  Fourteen  Winthrop
Properties,  Inc.("14 Winthrop") and WFA is the limited partner.  The properties
owned by Winthrop Florida are all managed by Winthrop Management.

     Of the nine properties, two garden style apartment complexes containing 486
units were  acquired in 1994.  These  properties  are  located in  Jacksonville,
Florida  and San  Antonio,  Texas.  The  aggregate  acquisition  price for these
properties  was $15.1  million  (averaging  approximately  $31,100 per apartment
unit) which was  originally  funded  from  advances  from WFA's cash  resources,
advances  under WFA's credit  facilities  and the  assumption of $9.4 million of
mortgage debt. The average age of these properties is 8 years.

         In connection with the refinancing of the Winthrop  Florida  Properties
described below:

     (i) Sandcastles Associates Limited Partnership  ("Sandcastles"),  a limited
partnership,  the  general  partner  of which was 14  Winthrop  and the  limited
partner of which was WFA,  transferred its interest in its 138 unit garden style
apartment  complex  located in  Houston,  Texas  which it had  acquired in 1994.
Sandcastles  acquisition price for this property was $5.2 million (approximately
$37,700 per apartment unit) which was originally funded from advances from WFA's
cash  resources,  advances  under WFA's credit  facilities and the assumption of
$3.9 million of mortgage debt. The age of the property is 8 years; and

     (ii) Winthrop Multi-Family Limited Partnership  transferred its interest in
six properties containing 936 units in the aggregate. Of the six properties, two
are located in Houston,  Texas,  and one  property is located in each of Morrow,
Georgia,  Greensboro,  North Carolina,  Bedford,  Texas and Austin, Texas. These
properties were encumbered by $15,000,000 of first mortgage debt.

         In July,  1995,  Winthrop  Florida  obtained a loan from a third  party
lender in order to  refinance  the  existing  mortgages  on all of the  Winthrop
Florida  Properties.  The principal amount of the mortgage loan was $42,000,000.
It bears interest at LIBOR plus 3%, with an overall interest rate cap of 10.19%,
and matures on June 30, 1998.

         See "Item 13, Certain  Relationships & Related Party Transactions," for
additional information on investment acquisitions made by WFA.

(b)      Service Business.

         Approximately  27% of  WFA's  revenue  in 1995  was  derived  from  its
property  management-related  service  operations.  WFA,  through its subsidiary
partnerships,  performs on-site property management,  leasing, asset management,
insurance  brokerage  and certain  tenant-related  services  (collectively,  the
"Service  Business").  During  1995 and the first  quarter  of 1996,  management
determined to outsource  certain  services which it had  historically  performed
such as building security and cleaning  services.  The Service Business provides
management and related services to many of the investment partnerships organized
or controlled by WFA.  Most of the revenue  earned by WFA's Service  Business is
derived from contractual relationships with investment partnerships organized by
WFA.

     WFA's Service Business is conducted primarily through Winthrop  Management,
a general partnership  consisting of wholly-owned corporate subsidiaries of WFA.
The Service Business is organized  functionally  into three principal  divisions
which are described below.

     Apartment  Division.  The  Apartment  Division  of Winthrop  Management  is
responsible for property  management (as well as  acquisitions)  with respect to
the portion of WFA's portfolio  comprised of multifamily  apartment  properties.
This division also provides  strategic  direction,  performance  evaluation  and
advisory services to certain investment  partnerships organized or controlled by
WFA  which  own  apartment   properties.   This  division  employs  a  total  of
approximately 912 people, which total includes acquisitions  officers,  national
property management staff (including  accounting  functions),  regional property
management staff and on-site  management  personnel.  The division maintains its
headquarters  in Boston and  maintains  regional  offices at property  locations
throughout  the United  States.  As of January 1, 1996,  the division  managed a
total of  approximately  30,287  apartment  units,  making WFA the 19th  largest
apartment  manager  in the U.S.,  based on a ranking  compiled  by the  National
Multi-Housing  Council  as of  January  1,  1996.  All but one of the  apartment
properties under management at December 31, 1995 were owned either by investment
partnerships  organized by WFA or by  partnerships  in which a subsidiary of WFA
has acquired control through purchase of the general partnership interest.

         In addition to the new  management  assignments  described  in "Item 1,
Description of Business-Investment  Acquisitions," dDuring the second quarter of
1995 the Apartment  Division assumed management of an apartment complex owned by
a third party consisting of 643 units.

     Commercial Division.  During 1995 the Commercial Division provided property
management, leasing, consulting and tenant services to commercial office, retail
and industrial  facilities  owned by both  Winthrop-syndicated  partnerships and
unaffiliated  third  parties.  Revenues  for 1995 earned  under  contracts  with
non-affiliates  represented approximately 23.8% of the total revenues earned for
1995 from the  operations of the  Commercial  Division.  The decline in revenues
derived from non-affiliates compared to prior years is principally  attributable
to the  termination  in August  1995 of  Winthrop  Management's  management  and
leasing assignment at One Federal Street, a 1.1 million square foot office tower
located in Boston, Massachusetts.

         Following  the  loss  of One  Federal  assignment,  WFA  evaluated  the
staffing  requirements and profitability of its remaining third party management
and advisory service  assignments and its tenant services business.  As a result
of this  evaluation,  WFA made the decision to downsize its Commercial  Division
and to terminate the remainder of its existing third party  assignments.  In the
first quarter of 1996, WFA outsourced to third party operators all of its tenant
service  functions,  including  construction  services and building cleaning and
security.  In addition,  in  connection  with the sale by the holder of the debt
encumbering  the  properties  owned  by  Nineteen  New York  Properties  Limited
Partnership,  an  affiliate  of WFA, WFA and its  affiliates  no longer  provide
property management or leasing services for these properties.


<PAGE>



         Until December 1995,  the  Commercial  Division also provided  advisory
services  to Pioneer  Winthrop  Real Estate  Investment  Fund (the  "Fund"),  an
open-ended mutual fund which is a member of the Pioneer Group of Funds. The Fund
was organized in 1993 to invest in securities of real estate  investment  trusts
and other real estate-related  companies. A registered Investment Advisor, which
is  wholly-owned  by WFA, had been engaged to provide  advisory  services to the
Fund's  manager,  including  evaluating and selecting  securities of real estate
investment trusts and other real estate-related companies for the Fund.

         As a  result  of the  placement  of a  number  of  services  previously
performed by the Commercial Division with third parties, the number of employees
employed by the  Commercial  Division has been reduced  from  approximately  414
people in 1994 to 97 people at April 1, 1996. The Commercial  Division employees
are  located  either in the  Boston  headquarters  office  or at the  individual
properties.

     As of March 1, 1996, Winthrop  Management  continues to provide management,
consulting,  leasing,  construction  and  supervisory  services to three  office
towers,  five  industrial  properties  and one  mixed-use  property,  consisting
principally  of retail  shops.  The division  currently  manages  and/or  leases
approximately 3.4 million square feet of commercial space, all of which is owned
by investment partnerships organized or controlled,  directly or indirectly,  by
WFA, of which  2,726,000  square feet consists of office space,  546,000  square
feet  consists of  industrial  space and 143,000  square feet consists of retail
shops.

     Revenue from the operations of the Commercial Division  represented 3.7% of
WFA's annual  revenue for 1995. As a result of the  significant  changes made in
the  Commercial  Division  during  1995 and the  first  quarter  of 1996,  it is
expected that the  percentage of WFA's total revenue  earned from the activities
of the Commercial  Division will be substantially less in 1996.  Similarly,  the
expenses   attributable   to  the   Commercial   Division  are  expected  to  be
substantially reduced.

     Asset Management  Division.  This division  provides  strategic  direction,
performance  evaluation  and  advisory  services  principally  to  226  existing
investment  partnerships sponsored by WFA and its affiliates.  The division also
handles  relations and  communications  with investor  limited partners in these
partnerships.  These investors consist of approximately  40,000  individuals and
fiduciaries.

     Hotel Division.  In July 1994, WFA sold its hotel management  operations to
an unaffiliated party for $1.5 million. WFA and its affiliates,  however, retain
their  ownership  interests  in the  related  hotel  properties.  See  "Item  7,
Management's  Discussion  and Analysis of Results of  Operations  and  Financial
Condition."

     Employees.   As  of  March  1,  1996,  WFA  and  its  affiliates   employed
approximately  1,050  individuals  down  from  1,245 at  March  21,  1995,  with
approximately 1,010 employed in the investment  acquisition and Service Business
and approximately 40 employed in corporate administration and support functions.

<PAGE>




     Competition.  The performance of WFA's wholly-owned apartment properties is
impacted by a number of competitive factors,  including (i) the relative age and
quality of WFA's  properties in comparison to other apartment  properties in the
same market, (ii) rental concessions offered at properties of similar quality in
similar locations in response to fluctuations in consumer demand,  and (iii) and
the types and quality of amenities  and services  provided by  properties in the
markets in which WFA's properties are located.

         Competition for property  management-related service contracts tends to
be  dominated by  regionally-based  firms.  WFA  possesses  industry  knowledge,
relationships  and  operating   efficiencies  that  come  from  being  a  large,
well-established organization.  Because the company's operational activities are
conducted  through a network of regional and local  operating  offices,  WFA has
first-hand  knowledge  about  the  various  economic,   governmental  and  other
important factors affecting its markets.

         Both the  Commercial  Division  and,  the  Apartment  Division  provide
services primarily to properties which are either wholly-owned by, or controlled
by, WFA and its affiliates  and is therefore not at  significant  risk of losing
property management-related business to competitors.

     Environmental  Regulations.  Under various Federal and state  environmental
laws and regulations, a current or previous owner or operator of real estate may
be required to investigate and clean up certain hazardous or toxic substances or
petroleum  product  releases  at  a  property,  and  may  be  held  liable  to a
governmental   entity  or  to  third   parties  for  property   damage  and  for
investigation  and cleanup  costs  incurred by such parties in  connection  with
contamination. The owner or operator of a site may be liable under common law to
third   parties  for  damages  and   injuries   resulting   from   environmental
contamination  emanating from the site. Management is not currently aware of any
environmental  liabilities  which are expected to have a material adverse effect
on WFA's operations or financial condition.

Item 2.  Properties

         WFA currently rents its principal  executive offices  consisting of (i)
approximately   31,450   square   feet  in  Boston,   Massachusetts,   and  (ii)
approximately  4,800  square  feet in Jericho,  New York of which  approximately
3,000 square feet is subleased to non-affiliated third parties.

         In  addition to the  apartment  properties  referenced  above under the
subheading  "Investment  Acquisitions,"  WFA and  its  affiliates  also  own (i)
certain retail  properties  containing  17,240 square feet and other real estate
assets on the island of Nantucket,  Massachusetts,  and (ii) six parcels of land
subject to long-term ground leases to investment partnerships organized by WFA.

<PAGE>




Item 3.  Legal Proceedings.

         WFA, its affiliates and subsidiaries are parties to routine  litigation
arising in the ordinary course of business, in respect of which any liability is
expected to be covered by liability insurance.  In addition,  WFA, certain of it
affiliates and subsidiaries,  and various former and current officers of WFA are
or were defendants in the following legal proceedings:

         Fred  Rosen,  et al v. First  Winthrop  Corporation,  et al.,  filed in
December,  1988 in the  State  District  Court  of  Harris  County,  Texas.  The
plaintiffs  were investor  limited  partners in One Houston  Associates  Limited
Partnership ("One Houston"),  a real estate investment  partnership organized in
1982.  One  Houston  owned an office  building  in Houston  occupied by a single
tenant under a net lease. The tenant became  insolvent in 1988,  necessitating a
renegotiation  of the  lease  and  the  mortgage  indebtedness  encumbering  the
property.  Ultimately,  in 1992, the tenant's  operations were taken over by the
FDIC,  which  rejected the lease,  triggering a filing for relief under  Federal
bankruptcy law by One Houston. A foreclosure sale occurred on March 30, 1994.

         The case  was  tried to a jury  and,  on  February  2,  1995,  the jury
returned a verdict for the  plaintiffs  against First Winthrop and found damages
of at least $30 million. On March 3, 1995, WFA and First Winthrop entered into a
memorandum  of agreement  with the  plaintiffs  in which WFA and First  Winthrop
agreed to settle the case by paying  One  Houston  the sum of $17  million on or
before June 1, 1995.  Notice of the settlement was sent out to limited  partners
of One Houston and the  settlement was approved by the court several weeks later
at a hearing held on May 12, 1995.

     In order to finance  the  settlement  amount,  First  Winthrop  obtained an
unsecured  loan  from  NACC  in  the  amount  of  $17,700,000.   This  loan  was
subsequently  increased to $17,800,000 and contributed by NACC to a newly-formed
partnership,  the  partners of which are NACC and WFA.  See "Item 1,  Business -
Description of Business, Investment Acquisitions, Southwestern Properties."

         Gray, et al v. First Winthrop Corporation, et al. (No. C-90-2600- JPV),
filed on September 10, 1990 in the U.S.  District  Court,  Northern  District of
California.  This suit was  brought  by a class of limited  partners  in 353 San
Francisco  Associates  Limited  Partnership  ("353"),  a real estate  investment
partnership  organized in 1984.  353 owned an office  building in San  Francisco
which was  foreclosed  upon by the first  mortgage  lender  in April  1990.  The
plaintiffs  allege  violations  of common  law and  securities  law fraud in the
conduct of the original offering of investment  interests and seek rescission of
their investment, totaling $28 million.

     In September, 1994, summary judgment was entered against the plaintiffs and
in favor  of First  Winthrop  on all  claims  asserted  by the  plaintiffs.  The
plaintiffs  appealed to the United States Court of Appeals for the Ninth Circuit
and oral  arguments were heard on January 6, 1996.  First Winthrop  expects that
summary judgment will be affirmed.

         M&R Limited Partnership v. Winthrop Financial Associates,  et al. (Case
No.  94-02575),  filed on March 4, 1994 in  Circuit  Court of the 17th  Judicial
Circuit, Broward County, State of Florida. The plaintiff is a limited partner in
Sixty Six Associates  Limited  Partnership  ("Sixty-Six  LP").  Sixty-Six LP was
organized  in 1987 to invest  in two  operating  partnerships  formed to own and
operate  the Pier 66 Resort and  Marina in Fort  Lauderdale,  Florida.  In March
1993,  the  operating  partnerships  filed for  bankruptcy  and,  pursuant  to a
pre-negotiated   plan,  the  operating   partnerships  sold  the  resort  to  an
unaffiliated  party. The plaintiff has asserted  individual  claims,  derivative
claims and class claims (brought on behalf of an unidentified class of similarly
situated  limited  partners),  alleging  violations of Florida state  securities
laws,  breach of fiduciary  duties,  fraud and  negligence  associated  with the
offering of limited  partnership  interests in the  Partnership.  The  complaint
sought unspecified  damages,  but asserted that damages exceeded $66 million. In
December 1995, the court approved a Stipulation of Settlement  and, after notice
to the class members and a final hearing, the court, on March 4, 1996, entered a
final order which  dismissed  with  prejudice all class claims,  all  derivative
claims and the action in its entirety as against  WFA.  Pursuant to the terms of
the settlement, WFA and certain of its affiliates paid $675,000 in consideration
of the settlement.  Twelve class members opted out of the settlement and are not
bound by the settlement.

     Albert  Friedman,  individually  and  as a  representative  of a  class  of
similarly situated persons v. Linnaeus  Associates Limited  Partnership,  et al.
(Case No.  94-CH-11524),  filed in  December,  1994,  in  Circuit  Court of Cook
County,  State of Illinois.  The plaintiff is a limited partner in WFA and seeks
to represent a class  comprised of Preferred  Unitholders  of WFA. The plaintiff
asserts  various  claims  against  Linnaeus,  NACC and  members of WFA's  senior
management, including breaches of fiduciary duties in entering into the December
22, 1994  transactions  resulting  in the  transfer  of the general  partnership
interest in Linnaeus. Plaintiff seeks damages in an unspecified amount. Linnaeus
and certain of the individual  defendants  have filed a special  appearance with
the Court for the purpose of contesting personal jurisdiction.

     On March 20, 1996, a Stipulation of Settlement was entered into pursuant to
which  Londonderry  Acquisition  Corp.,  Inc.  or  its  affiliate  ("Londonderry
Corp."), an affiliate of WFA, will undertake to liquidate the investments of the
class members by effecting a merger pursuant to which the Preferred  Unitholders
of WFA will have the right to receive  cash  consideration  per  Preferred  Unit
equal to an amount determined by Londonderry  Corp., but which must be opined on
by a nationally  recognized,  independent investment banking firm as fair from a
financial  point of view. In no event will the price per Preferred  Unit be less
than $10.50.  Preferred Unitholders will retain their rights to receive, in lieu
of the merger price,  an amount  determined  pursuant to such limited  partner's
appraisal rights under Maryland law. In exchange,  Preferred  Unitholders who do
not request  exclusion from the class will  completely and finally release their
claims against the defendants in this action and their right to bring derivative
action on behalf and in the right of WFA.  If  Preferred  Unitholders  holding a
certain  percentage of units request exclusion from the settlement,  Londonderry
Corp.  has the right to declare  the  stipulation  null and void.  A hearing for
final  approval of the  Stipulation of Settlement is scheduled for May 23, 1996.
If the settlement is approved,  Preferred  Unitholders interest in WFA will
be liquidated  pursuant to the merger  transaction and affiliates of Apollo will
own 100% of the total partnership interests in WFA.

         Theodore N. Lerner v. Three Winthrop Properties, Inc., (Case No.
DKC-3601) (the "Lerner Action").

         Mitchel R. Montgomery, et al. v. Three Winthrop Properties, Inc.
(Case No. 132222-V) (the "Montgomery Action")

         LER 8 v. Three Winthrop Properties, Inc., et al. (Case No. DKC-95-
555) (the "LER 8 Action").

     In  connection  with the tender offer made by Aquarius for units of limited
partnership interest in Springhill Lake and the termination of Lerner Management
and the  appointment  of  Winthrop  Management  as the  property  manager at the
Springhill  Lake  property,  a number of lawsuits were  commenced  against Three
Winthrop Properties, Inc., the managing general partner of Springhill Lake, NACC
and certain  affiliated  parties.  These  lawsuits,  to the extent they  involve
damage claims against WFA, its subsidiaries and affiliates, are described below:

     The Lerner Action was filed on December 27, 1994, in United States District
Court for the District of Maryland,  Southern District. The plaintiff ("Lerner")
is a limited  partner  in the  Springhill  Operating  Partnerships.  The  claims
against Three Winthrop are for an accounting  and breach of fiduciary  duty. The
plaintiff  contends  that Three  Winthrop  as  managing  general  partner of the
general  partner of the  Springhill  Operating  Partnerships  has failed to make
certain  distributions  to which he claims  an  entitlement.  Plaintiff  has not
specified a particular  monetary amount which he seeks, but does claim that more
than $50,000 is involved.  Three  Winthrop  acknowledges  that the  plaintiff is
entitled to approximately  $200,000 in distributions for the 1994 calendar year,
but has denied that he is owed any other amount.  Discovery is ongoing and it is
not possible to predict the likely outcome of the litigation at this time.

     The  Montgomery  Action was filed on February 7, 1995,  in Circuit Court of
Montgomery  County,  Maryland.  The  plaintiffs  are  two  limited  partners  in
Springhill Lake and the limited partner in the Springhill Operating Partnerships
(Lerner).  Plaintiffs allege that Three Winthrop has breached its fiduciary duty
by attempting to discharge the current property management agent for the Project
and replace it with an affiliate of Three  Winthrop.  Plaintiffs  seek equitable
relief  and  damages  in an  unspecified  amount.  During  the  pendency  of the
Montgomery  Action,  one of the plaintiffs  sold his interest in Springhill Lake
and ceased to be a  plaintiff.  On  January  22,  1996,  the court  granted  the
defendant's motion for partial summary judgment on all individual claims as well
as the  claims  of  another  of the  plaintiffs.  The  only  remaining  claim is
therefore the claim of plaintiff Lerner on behalf of the operating partnerships.

         The LER 8 Action was filed in U.S.  District  Court for the District of
Maryland,  Southern District, on February 27, 1995. A limited partner filed this
lawsuit  on its own  behalf  and  derivatively  on  behalf of  Springhill  Lake,
alleging that Three Winthrop is in violation of Rule 13E-3 promulgated under the
Securities  Exchange  Act of 1934 and  that  Three  Winthrop  has  breached  its
fiduciary duty to limited partners. LER 8 also moved to preliminarily enjoin the
tender offer  commenced by Aquarius.  Plaintiff has not  articulated a claim for
any damages.  On February 27, 1995,  Greenbelt  Residential  Limited Partnership
("Greenbelt"),  an  affiliate  of  Lerner,  filed a  motion  to  intervene  as a
plaintiff in the above action.  On March 7, 1995,  the court held a hearing on a
motion to preliminarily  enjoin the tender offer of Aquarius.  Counsel for LER 8
and Greenbelt appeared and argued in support of the preliminary  injunction.  At
the  conclusion  of the  hearing,  the court  denied the motion for  preliminary
injunction, as well as an application for a temporary restraining order pursuant
to an  amended  complaint  filed the day of the  hearing.  The  Court  based its
decision on the grounds that no irreparable  injury would be suffered by limited
partners of  Springhill  Lake if  Aquarius'  offer to purchase  limited  partner
interests were allowed to proceed.

         Three Winthrop  believes that the  aforementioned  claims against Three
Winthrop  are  without  merit and  intends to defend  vigorously  against  these
allegations.

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

No matter was submitted to a vote of security  holders during the fourth quarter
of 1995.

                                     PART II

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

     WFA has, to date, issued 15,284,243 units of limited partnership  interest.
WFA Nominee Co.,  Inc., a subsidiary  of WFA,  legally owns all units of limited
partnership  interest in WFA and has assigned  substantially all of such limited
partnership  interests to Linnaeus and to those  purchasers of assignee units of
limited  partnership  interest  who  acquired  such  units in a public  offering
pursuant to a 1985 registration statement. Such units were assigned on the basis
of one  unit of  limited  partnership  interest  per  assignee  unit of  limited
partnership  interest (the "Assignee Units"). All of the ownership attributes of
limited  partnership  interests  were also granted to holders of Assignee  Units
("Unitholders").

         In  September  1986,  WFA's  Partnership  Agreement  was  amended  by a
majority  vote of  Unitholders  of WFA.  The  amendment  had the  effect of: (i)
granting to Unitholders,  exclusive of Linnaeus, (the "Preferred Unitholders") a
preferred  distribution  from all available  operating cash flow equal to 6% per
annum  cumulative   simple  return  on  the  Preferred   Unitholders'   original
investment,  reduced  from  time  to  time by any  capital  distributions,  (ii)
granting to all Preferred Unitholders a preferred  distribution from all capital
distributions of an amount equal to the greater of their original  investment or
fair market  value,  and (iii)  granting WFA the right to redeem at any time all
Assignee Units held by Preferred Unitholders (the "Preferred Units").

         There  is  generally  no  established  public  trading  market  for the
Preferred  Units.  Trading in the Preferred  Units is sporadic and occurs solely
through  private  transactions.  As of  December  31,  1995,  there  were  1,424
Preferred  Unitholders  holding  2,712,814  Preferred  Units. See "Item 3, Legal
Proceedings - Albert Friedman,  individually and as a representative  of a class
of similarly situated persons v. Linnaeus Associates Limited Partnership, et al"
for a description of the proposed settlement of this action which will cause the
liquidation of the Preferred Unitholders' interest in WFA.

         On November 9, 1994,  Londonderry  Acquisition Limited Partnership,  an
entity controlled by Apollo Real Estate Advisors,  L.P., made a tender offer for
100% of the Preferred  Units for a purchase price of $10.00 per Preferred  Unit.
The tender offer concluded on December 14, 1994 and Londonderry submitted to WFA
transfer  instruments  for  approximately  1,109,000  of  such  Preferred  Units
representing  40.9% of the total Preferred Units. All Assignee Units, other than
the Preferred Units, are held by Linnaeus.  See "Item 12, Security  Ownership of
Certain Beneficial Owners and Management."

         WFA's Certificate and Agreement of Limited  Partnership,  as amended to
the date hereof (the "Partnership Agreement"),  provides that cash distributions
may be  paid at any  time  and  from  time to  time  in the  sole  and  absolute
discretion of Linnaeus.  The amount of each  distribution  will be determined by
Linnaeus in its sole discretion.  There are no legal or contractual restrictions
on WFA's present or future ability to make cash distributions.

         As a result of the losses for the years ended  December 31, 1995,  1994
and 1993,  WFA did not have  positive  operating  cash flow as defined  for this
period. There were no distributions paid to Unitholders, including Linnaeus, for
1995, 1994, or 1993. Under the terms of the Partnership Agreement, the Preferred
Unitholders are entitled to a 6% per annum  cumulative  non-compounded  priority
distribution  from all operating  cash flow.  At December 31, 1995,  this unpaid
accumulated preference amounted to $20,346,000 or $7.50 per Unit.


Item 6.  Selected Financial Data.

         The tables on the following  pages sets forth  selected  financial data
for WFA and its  consolidated  subsidiaries and is qualified in its entirety by,
and should be read in conjunction  with, the Consolidated  Financial  Statements
and Notes and Exhibits thereto included herein as an Exhibit.

<TABLE>
Statement of Operations Data:
                                                    For the Year Ended or as of
December 31,
                                              1995       1994        1993   1992       1991
                                              (Amounts in Thousands, except per Unit data)
Revenues:
<S>                                         <C>        <C>        <C>         <C>      <C>
Property acquisition and related                                              
  fee income                                $    670   $    981   $  3,348    $6,956   $  4,011
Leasing commissions                            1,007      2,237      1,660       979        648
Tenant service revenue                         4,038      4,118      3,003     3,919      7,562
Management fees                               13,924     14,269     14,949    11,819     14,896
Interest                                       3,002      3,029      6,001     2,781      7,102
Rent                                          47,388     42,371      3,190       535        503
Other                                          1,442      4,002      1,086     1,242      1,276
  Total revenues                              71,471     71,007     33,237    28,231     35,998

Expenses:
Management, general and
  administrative                            $ 17,630   $ 19,233   $ 17,688   $18,955   $ 22,062
Depreciation and amortization                  8,974      7,443      1,503       788        630
Tenant service expense                         3,839      4,289      2,752     3,857      7,057
Interest                                      15,918     14,582      3,187     1,160      3,268
Rental operating expenses                     23,421     21,989      1,481       235        318
Real estate charge                                --         --         --     1,918     60,255
  Total expenses                              69,782     67,536     26,611    26,913     93,590

Operating income (loss)                         1,689      3,471      6,626    1,318    (57,592)

Equity in loss of investment programs            (22)      (816)    (1,398)   (5,517)      (223)
Loss on sale of asset                             --         --         --    (1,884)        --
Nonrecurring organizational costs             (7,355)    (6,643)        --        --         --
Legal settlement expense                          --    (17,500)        --        --         --
Income (loss) from continuing operations
  before minority interest and provision
  (credit) for income taxes                   (5,688)   (21,488)     5,228    (6,083)   (57,815)
Minority interest                              1,134         92         --        --         --
Provision (credit) for income taxes            1,530     (8,315)     2,609     1,879    (15,388)

Net income (loss) from continuing
  operations                                  (8,352)   (13,265)     2,619    (7,962)   (42,427)

Loss from operations of discontinued business segments (net of applicable income
  tax benefits of $0, $0, $742,  $947 and $741 for the five years ended December
  31, 1995, 1994,
  1993, 1992 and  1991                            --         --     (2,206)   (2,436)     (1,024)
Loss on disposal of business segments
  (net of income tax benefit of $0 and
   $424 at December 31, 1994 and 1993)            --         --     (1,403)       --          --

Net loss from discontinued operations             --         --     (3,609)   (2,436)     (1,024)

Net income (loss)                            $(8,352)  $(13,265)  $   (990) $(10,398)  $ (43,451)

Net income (loss) to public
  Unitholders  per Unit
  - continuing operations                    $  (.48)  $   (.75)  $    .15     $(.45)  $   (2.41)
  - discontinued operations                  $    --   $     --   $   (.21)    $(.14)  $    (.06)

Number of Preferred Units outstanding
  (in thousands)                                2,713      2,713      2,713    2,713       2,713

Number of Assignee Units outstanding
  (in thousands)                               15,284     15,284    15,284    15,284      15,284

Cash distributions to Preferred
  Unitholders per Preferred Unit             $     --   $     --   $    --   $    --   $      --


</TABLE>
Balance Sheet Data:
<TABLE>

                                                        For the Year Ended or as of
                                                                  December 31,
                                              1995       1994        1993        1992       1991
                                                            (Amounts in Millions)

<S>                                          <C>         <C>       <C>         <C>        <C>
Current portion of fees, commissions
  and reimbursements                         $  5.5      $  5.6    $ 12.7      $  3.2     $  7.4
Long-term portion of fees and
  commissions receivable                     $  9.7      $  8.9     $  7.7      $ 8.1     $  7.5
Total assets                                 $230.9      $231.2     $113.9      $84.0     $ 77.1
Working capital                              $  3.7      $(37.7)    $ 16.3      $44.9     $ 41.0
Long-term liabilities                        $193.8      $149.0     $ 58.6      $43.9     $ 25.6
Equity                                       $  4.7      $ 17.8     $ 31.1      $32.1     $ 42.5
</TABLE>



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

         The  following  discussion  should  be read  in  conjunction  with  the
financial  information  contained in Item 6 above and Item 8 below.  WFA and its
consolidated  subsidiaries  (including,  but not limited to, First  Winthrop and
Winthrop Management) are sometimes referred to herein together as the "Company."

Liquidity and Capital Resources

         The  Company  generates  substantially  all of its income  from  rental
revenues  received at its properties and management fees and tenant service fees
received by its  Apartment,  Commercial  and Asset  Management  Divisions and is
responsible  for costs  associated  with the  ownership and  maintenance  of its
assets as well as general and  administrative  costs.  At December 31, 1995, the
Company had cash resources  available to it of  $12,362,000 of which  $3,484,000
was  unrestricted  as compared to  $18,898,000  of cash at December  31, 1994 of
which $7,726,000 was unrestricted.

     The Company used  $16,782,000  in operating  activities  and  $5,807,000 in
investing  activities  during 1995 which  exceeded the Company's  cash flow from
financing  activities of  $16,053,000  during 1995. The shortfall is principally
attributable  to the payment of the One Houston  settlement  and the  associated
legal costs. See "Item 3, Legal Proceedings-Fred  Rosen, et al v. First Winthrop
Corporation,  et al." The $16,053,000 of cash flow from financing  activities is
net of $4,244,000 used in connection with the purchase of the Management Group's
equity  interests  in W.L.  Realty.  The cash  requirements  of the Company were
satisfied by: (i)  approximately  $6,536,000 of the Company's  reserves and (ii)
the proceeds from a series of financing  transactions  consummated in the second
and third quarters, described below.

     In July 1995 the Company entered into a financing arrangement,  whereby the
Company borrowed approximately  $42,000,000.  The loan accrues interest at LIBOR
plus 3%, with an overall  interest rate cap of 10.19%,  and matures in 1998. The
proceeds  of this loan were used to: (i) fund  severance  and equity  repurchase
costs  associated  with the  change in  control  of the  general  partner of the
company (see "Item 1, Business - Change in Control");  (ii) repay  approximately
$9,400,000 of mortgage  indebtedness  due August 15, 1995 which was secured by a
WFA owned apartment property;  (iii) repay approximately  $3,400,000 of mortgage
indebtedness due October 31, 1996 secured by certain WFA owned properties;  (iv)
repay approximately  $15,000,000 of mortgage indebtedness secured by certain WFA
owned  properties and was  classified as a current  liability due to a breach of
certain financial  covenants provided for in the loan documents;  and (iv) repay
$6,382,0000 relating a revolving credit facility.


     In July 1995 the Company contributed the Southwestern Properties to a newly
formed partnership, Winthrop Southwest Holdings Limited Partnership ("WSWH") and
NACC  contributed  to WSWH a  $17,800,000  note  receivable  from WFA and  First
Winthrop  Corporation in exchange for preferred  equity which provides NACC with
certain  preferences  of  cash  flow  from  operations.   The  proceeds  of  the
$17,800,000  note  were  used to fund the  settlement  of the  Rosen  litigation
referred to above and to pay expenses  associated  with the  litigation  and the
loan transactions.

         In April 1995, the Company obtained,  as discussed in "Item 1, Business
- - Description of Business-Investment  Acquisitions," approximately $9,470,000 in
financing in connection with the acquisition of a 329 unit apartment complex.

         In February 1996, the Company  contributed  approximately $36.6 million
of receivables to Nineteen New York Properties Limited  Partnership  ("19NY") in
connection with a loan restructuring  transaction pursuant to which an affiliate
of Apollo  acquired  the  existing  debt on  certain of 19NY's  properties.  The
remaining $10 million of receivables  owed by 19NY and 1626 New York  Associates
Limited  Partnership,  a general partner of 19NY, were evidenced by a promissory
note which the Company sold to an affiliate of Apollo for $6,000,000.  See "Item
8, Financial Statements and Supplementary Data, Note 4."

         At this time the Company  believes that its cash reserves and cash flow
from   operations   will  be  sufficient  to  satisfy  future  working   capital
requirements.  It appears,  however,  that the original investment objectives of
capital  growth  and  quarterly  distributions  will  not  be  attained  in  the
foreseeable future and that limited partners are unlikely to receive a return of
all of their invested capital.

     During 1995,  distributions to WFA's partners remained  suspended and it is
anticipated that distributions will continue to be suspended for the foreseeable
future. However, if the terms of a proposed settlement of a lawsuit brought by a
limited partner of WFA on behalf of all Preferred  Unitholders are approved,  it
is expected that during 1996 each Preferred Unitholders' interest in WFA will be
liquidated at a price determined by Londonderry that is greater than or equal to
$10.50  per  Preferred  Unit and  which  must be opined  upon by an  independent
investment  banking  firm as fair from a financial  point of view.  See "Item 3,
Legal  Proceedings - Albert Friedman,  individually and as a representative of a
class of similarly situated persons v. Linnaeus  Associates Limited  Partnership
et al."

     In March 1995, the FASB issued SFAS No. 121, "Accounting for the Impairment
of Long-Lived  Assets and for Long-Lived Assets to be Disposed Of." SFAS No. 121
is effective for financial  statements  issued for fiscal years  beginning after
December 15, 1995, with earlier  application  permitted.  SFAS No. 121 addresses
the  intangibles  to be held and used by an entity to be reviewed for impairment
whenever events or changes in circumstances indicate that the carrying amount of
an asset may not be recoverable. WFA will adopt SFAS No. 121 on January 1, 1996,
as required.  Adopting SFAS No. 121 is not expected to have a significant effect
on WFA's consolidated financial statements.

Results of Operations

     1995 Compared to 1994. The Company's operating income for 1995 and 1994 was
$1,689,000 and $3,471,000,  respectively.  The decrease is, as explained in more
detail below,  principally the result of  nonrecurring  recoveries of previously
reserved for accounts receivable  recognized in 1994. Operating income generated
in 1995 by the Service Business and the Company's property  investments remained
consistent  with  1994.  The  Company's  total  net  loss  for 1995 and 1994 was
$8,352,000  and  $13,765,000,  respectively.  The  decreased  total  net loss is
attributable to the accrual in 1994 of a $17,500,000 legal settlement  discussed
below.

         A principal component of the Company's revenues is Rental Revenue which
constitutes approximately 66% of the Company's total revenues. The company earns
Rental Revenue primarily from the residential properties it owns. Rental Revenue
in 1995 was $47,388,000,  representing a $5,017,000 or 11.8% increase over 1994.
This increase is attributable  to: (i) the April 1995  acquisition of a 329 unit
apartment  complex  located  in Austin  Texas;  (ii) a full  year of  operations
recognized for three  apartment  complexes  acquired  during 1994 containing 624
apartment   units;  and  (iii)  improved   operations  at  properties   acquired
previously.  Correspondingly,  these  acquisitions  resulted in increased Rental
Operating Expense, Depreciation and Amortization Expense, and Interest Expense.

     Revenue from the  Company's  Service  Business is comprised of property and
asset  management  fees and fees  earned in  connection  with  tenant  services,
leasing, and property acquisition. Management Fees, the largest component of the
Service  Business  revenue,  decreased  by  $345,000  (2.4%)  compared  to 1994.
Management  Fees represent fees earned in connection  with property  management,
asset management,  and administrative  services provided primarily to investment
programs the Company has sponsored or controls. In July 1994 the Company, in its
effort to focus the Service  Business on apartment  and  commercial  properties,
sold the Hotel  Division.  See "Item 1,  Business -  Description  of  Business -
Service Business - Hotel Division." The sale resulted in a $1,188,000  reduction
of management fees from 1994. Accordingly,  as discussed below, this transaction
resulted in  decreased  Management,  General and  Administrative  expenses.  The
reduction in Management Fee revenue from the sale was offset by: (i) an increase
in Apartment Division Management Fees of approximately  $432,000 attributable to
an additional  property management contract for an apartment property containing
2,899  apartment  units,  along with improved  operations at existing  apartment
properties  under  management  and (ii) an  increase of  approximately  $320,000
recorded by the Asset  Management  Division  relating  primarily to prior years'
services.  Property  management  fees earned in 1995 by the Commercial  Division
increased   by  $52,000  or  (2%)  over  1994.   Other  fees   associated   with
administrative services increased by approximately $39,000.

         The Company  earned Tenant  Service  Revenue for  providing  commercial
cleaning,  building security,  and construction  management to properties and to
the tenants of  properties  it manages.  Tenant  Service  Revenue  decreased  by
$80,000 or (1.9%)  over 1994 as the  result of a $55,000  decrease  in  cleaning
revenues and a $19,000 decrease in security  revenues.  A $450,000  reduction in
Tenant Service expense was recognized in 1995 as result of management's  efforts
to control costs.  The Company  elected to cease  providing such services during
1996.  See "Item 1,  Business -  Description  of  Business - Service  Business -
Commercial  Division" for information with respect to the Company's  decision to
outsource certain of these services.

         The Company earns leasing commissions from certain of the properties it
manages  for  brokering  or  co-brokering  leases  for  space  therein.  Leasing
commissions  fluctuate in any given period depending on market conditions in the
geographical areas where the property operates and the amount of space available
to rent at the properties. Leasing Commissions decreased by $1,230,000 or (55%).
 This is  primarily  attributable  to a  $1,100,000  nonrecurring  1994  leasing
commission earned by the Company in connection with the lease renewal of a major
tenant at One Federal  Street,  Boston,  Massachusetts.  See "Item 1, Business -
Description of Business Service Business - Commercial Division".

         Property  Acquisition and Related Fee Income  represents  transactional
fees earned through  structuring net lease  arrangements  and the  institutional
placement of debt and equity associated with such arrangements. Fees earned from
these  transactions were $670,000 in 1995,  representing a $311,000 decline over
prior year.

         Interest  income is generated on the  Company's  cash  equivalents  and
long-term accounts receivable. Interest income decreased by $27,000 in 1995 over
1994 as the result of lower cash reserves held by the Company.

         Other  income for 1995 was  $1,442,000  which  represents  a $2,560,000
decrease from 1994. This decrease is attributable to approximately $2,619,000 of
nonrecurring recoveries of previously recorded accounts receivable recognized in
1994.

     The principal component of Management,  General and Administrative  expense
is operating  overhead costs relating to the Service Business  (excluding Tenant
Service), such as payroll, rent and other related costs. Management, General and
Administrative  expense  decreased by $1,603,000 or 8.33% in 1995 as compared to
1994.  This is due  largely  to the 1994 sale of the Hotel  Division  as well as
management's efforts to reduce overhead costs.

         Rental Operating Expenses reflect costs incurred in connection with the
operation  of  the  Company's   property   investments,   such  as  repairs  and
maintenance, leasing , and payroll. As noted above, these costs and Depreciation
and Amortization increased in 1995 as compared to 1994, by $1,432,000 (6.5%) and
$1,531,000 (20.6%),  respectively,  as a result of the acquisition of a 329 unit
apartment  complex  located  in  Austin  Texas  and a full  year  of  operations
recognized for three apartment complexes acquired during 1994.

         Interest  Expense  increased by $1,336,000 or 9.2% as compared to 1994.
This increase is primarily the result of additional  financing  obtained  during
1995 in connection  with the acquisition of the property  investments  discussed
above and  additional  financing  obtained by the  Company  during 1995 which is
secured by certain of the Company's apartment projects.

     As  described  in "Item 3, Legal  Proceedings",  the 1994 Legal  Settlement
Expense  represents an accrued  settlement and associated  legal costs resulting
from the settlement of a lawsuit. The settlement was paid in 1995.

         Nonrecurring  organizational  costs of $7,355,000  incurred in 1995 are
principally  related to: (i) severance and equity  repurchase  costs  associated
with the change in  control  of the  Company  discussed  in "Item 1,  Business -
Change  in  Control"  and  (ii)  the  costs   associated   with  several   proxy
solicitations  and the  settlement of related  legal costs with The  Alternative
Group  which  had  sought to  replace  WFA as the  general  partner  of  certain
investment  partnerships.  See "Item 8, Financial  Statements and  Supplementary
Data, Note 5." Nonrecurring  organizational  costs incurred in 1994 are ascribed
to the Company's  decision to postpone the formation of a real estate investment
trust.

         Minority  Interest  Expense  represents  NACC's preferred equity in the
Southwest Properties as described in "Item 1, Business."

     1994  Compared to 1993:  The  Company's  revenues and expenses for the year
ended  December  31,  1994  increased  by more than 100% over the  revenues  and
expenses  recognized in 1993 and 1992.  This is  attributable to the significant
change in the contributing  components of the Company's revenues and expenses in
1994,  as compared to prior years,  resulting  from the  continued  shift in the
direction  of the  Company's  operations  away  from  transactional  syndication
activities to recurring revenues derived from the Company's property investments
and Service Business.

         A  principal  component  of the  Company's  revenues  in 1994 is Rental
Revenue.  Rental Revenue constituted  approximately 60% of the Company's revenue
for 1994 compared to  approximately 9% in 1993. This increase is attributable to
the Company's  acquisition of 34 apartment  properties  (containing 7,847 units)
during  1993 and 1994 for its own  account.  This  substantial  increase  in the
Company's wholly-owned  portfolio of real property has correspondingly  resulted
in  significant  increases in  Depreciation  and  Amortization  Expense,  Rental
Operating Expense and Interest Expense.  In 1994 these  wholly-owned  properties
generated  approximately  $40,587,000 of Rental  Revenue,  $20,024,000 of Rental
Operating Expenses,  approximately $810,000 of additional  Management,  General,
and Administrative  expenses,  $5,814,000 of Depreciation and Amortization,  and
$12,949,000 of Interest Expense  (yielding  $990,000 of operating  income).  The
corresponding operating income for 1993 was $163,000.

         Through  these  property  acquisitions,  the Company has  expanded  its
apartment property management  operations in a number of regional markets in the
southeast and  southwest  regions of the country.  However,  because of the 1994
consolidation  of the  Southwestern  Properties which requires an elimination of
intercompany   revenues  and  expenses  (under  Generally  Accepted   Accounting
Principles),  the  management  fees  reported by the  Company  relating to these
properties  decreased by $638,000  over 1993.  Offsetting  this  decrease was an
increase  of  approximately   $350,000  resulting  from  additional   management
contracts and improved operations at existing properties under management.

         In 1994,  Commercial  Division  property  management  fees decreased by
approximately  $800,000 (or 21.4%)  compared to 1993.  This decrease was due to:
(i) a $600,000  decrease  in the amount of fees that the  Company  accrues  with
respect to one investment  partnership  owning  commercial  property in New York
City (see Note 4 to the accompanying Consolidated Financial Statements);  (ii) a
$225,000  reduction  in  incentive  management  fees earned by the Company  with
respect to One Federal Street,  and (iii) a $100,000 reduction in fees resulting
from the  foreclosure  of one  property.  These  reductions  in fees earned were
offset  in  some  part  by  additional  third-party  management  and  consulting
engagements obtained by the Commercial Division during 1994.

     Leasing  Commissions earned by the Commercial Division in 1994 increased by
$577,000 (or 34.8%) over 1993,  due to an  approximately  $1,100,000  commission
earned with respect to a 580,000 square foot lease extension  agreement executed
at One Federal Street. Tenant Service revenue increased by $1,115,000 (or 37.1%)
in 1994 over 1993,  as a result of  obtaining  additional  third-party  security
service  agreements and entering into a contract to provide security services to
an office  building  located in Miami,  Florida  which is owned by an affiliated
investment  partnership.  The corresponding  Tenant Service expense increased by
$1,537,000  (or 55.9%) in 1994 over 1993,  due to the  additional  payroll costs
incurred in connection with these new contracts.

     Asset  management  fees earned by the Company  increased  by  approximately
$600,000 (or 18.8%) in 1994 over 1993,  primarily as a result of the acquisition
of general partnership interests in two investment partnerships owning apartment
complexes.  Under the terms of these partnership  agreements the general partner
earns asset  management fees equal to 1% of the assets (as defined).  These fees
amounted to $589,000 for 1994.

         In early  1994,  the Company  decided to focus its Service  Business on
apartment and commercial properties. Accordingly, in July 1994, the Company sold
its Hotel Division for $1,500,000 to an unaffiliated  party. In conjunction with
this sale,  the Company  incurred  $844,000 of severance and other  nonrecurring
costs during 1994.  The sale price,  net of the costs  incurred,  are treated as
deferred  income,  as portions of these  proceeds are refundable in the event of
termination prior to the sixth anniversary of the sale. The deferred income will
be  recognized  over  such six year  period.  The  Company  and its  affiliates,
however,  retain their ownership interests in the related hotel properties.  The
hotel  management  fees  recognized  in 1994  were  $1,188,000,  representing  a
$201,000 decrease over the full year 1993 revenues of $1,389,000.

         Property  Acquisition  and Related Fee Income  continued  to decline in
1994 due to the  discontinuation of the Company's  syndication  activities.  The
Company recorded $981,000 of revenue in this category,  only $124,000 (12.6%) of
which was earned in connection  with  syndicated  investment  partnerships.  The
remainder  was  attributable  to  fees  earned  through  structuring  net  lease
arrangements.

         Other  Income for 1994 was  $4,028,000  which  represents  a $2,916,000
increase  over  1993.  The  predominant  elements  of  this  increase  are:  (i)
approximately  $2,619,000 of recoveries of previously  reserved  receivables and
(ii) $131,650 in insurance  commissions  resulting from the additional apartment
properties under management.

         Interest Income decreased by $2,972,000 or 49.5% over 1993. This is due
principally to a non-recurring 1993 prepayment of accrued interest on a deferred
fee  paid in  connection  with  the sale of a  property  owned by an  investment
partnership  previously  organized by the Company. The remainder of the decrease
is the result of lower cash reserves held by the Company.

         Management, General and Administrative expenses increased by $1,545,000
or 8.7%.  This is due largely to increased  management  costs resulting from the
property acquisitions described above.

<PAGE>

     The Company estimates that approximately  $500,000 of additional costs were
incurred during 1994 in connection with the management of these  properties.  In
addition to these costs, the Company expended approximately  $1,000,000 relating
to the restructuring and refocusing of WFA's business (primarily severance costs
and consulting fees).

         Interest  expense  increased  by  $11,395,000  or 357% over 1993.  This
increase is due to debt incurred or assumed in connection  with the  acquisition
of  apartment  properties.  These  obligations  are  described  in Note 9 to the
accompanying Consolidated Financial Statements.

         Equity in Loss of Investment partnerships decreased by $582,000 (41.6%)
as the result of a decreased loss in one investment partnership.

         During  the first  quarter  of 1993  Management  began to  explore  the
desirability  of  converting  WFA to a  publicly-traded  real estate  investment
trust.  By June 1993,  Management had retained an investment  banker and decided
that such a conversion was both desirable and feasible.  Management  developed a
plan (the "REIT Plan") to implement a series of  transactions  culminating in an
initial public offering of public stock in a newly formed real estate investment
trust. In the first half of 1994,  Management's confidence in the feasibility of
the REIT Plan declined,  and Management  began to explore  raising  capital from
private sources, asset sales and other transactions. During the third quarter of
1994,  Management  concluded  that WFA should  primarily  direct its  efforts to
finding  private  capital,  and that WFA should  not  pursue  the REIT Plan.  In
accordance with that decision,  WFA's financial  statements  reflect a provision
for nonrecurring organizational costs of $6,643,000 related to the REIT Plan.

         Legal  Settlement   Expense   represents  an  accrued   settlement  and
associated  legal costs  resulting from a lawsuit as described in "Item 3, Legal
Proceedings."

<PAGE>


  Item 8.  Financial Statements and Supplementary Data.

                   INDEX TO FINANCIAL STATEMENTS AND SCHEDULES



Financial Statements

         Report of Independent Public Accountants

         Consolidated Balance Sheets as of December 31,
         1995 and 1994

         Consolidated Statements of Operations for the
         years ended December 31, 1995, 1994 and 1993

         Consolidated Statements of Cash Flows for the
         years ended December 31, 1995, 1994 and 1993

         Consolidated Statements of Partners' Capital
         for the years ended December 31, 1995, 1994
         and 1993

         Notes to Consolidated Financial Statements


Financial Statement Schedules

         Schedule II - Valuation and Qualifying Accounts
         Schedule III - Real Estate Owned

<PAGE>



                         WINTHROP FINANCIAL ASSOCIATES,
                              A LIMITED PARTNERSHIP

                              FINANCIAL STATEMENTS
                        AS OF DECEMBER 31, 1995 AND 1994
                         TOGETHER WITH AUDITORS' REPORT



<PAGE>


                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To Winthrop Financial Associates, A Limited Partnership:


We have  audited  the  accompanying  consolidated  balance  sheets  of  Winthrop
Financial Associates, A Limited Partnership (a Maryland limited partnership) and
subsidiaries  as of  December  31, 1995 and 1994,  and the related  consolidated
statements of operations, partners' capital and cash flows for each of the three
years in the period  ended  December  31,  1995.  These  consolidated  financial
statements  and the schedules  referred to below are the  responsibility  of the
Partnership's  management.  Our responsibility is to express an opinion on these
consolidated financial statements and schedules 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 consolidated  financial statements referred to above present
fairly, in all material  respects,  the financial position of Winthrop Financial
Associates, A Limited Partnership,  and subsidiaries as of December 31, 1995 and
1994,  and the results of their  operations and their cash flows for each of the
three years in the period ended December 31, 1995, in conformity  with generally
accepted accounting principles.


Our  audits  were  made for the  purpose  of  forming  an  opinion  on the basic
consolidated  financial  statements  taken as a whole.  Schedules II and III are
presented  for  purposes  of  complying   with  the   Securities   and  Exchange
Commission's  rules  and  are  not  part  of the  basic  consolidated  financial
statements.  These  schedules  have been  subjected to the  auditing  procedures
applied in the audits of the basic consolidated financial statements and, in our
opinion,  fairly state, in all material respects, the financial data required to
be set forth therein, in relation to the basic consolidated financial statements
taken as a whole.




                                                           ARTHUR ANDERSEN LLP



Boston, Massachusetts
March 29, 1996



<PAGE>


                          WINTHROP FINANCIAL ASSOCIATES
                              A LIMITED PARTNERSHIP

                           CONSOLIDATED BALANCE SHEETS

                             (AMOUNTS IN THOUSANDS)

<TABLE>
                                     ASSETS
                                                                                                December 31,   
                                                                                            1995             1994
CURRENT ASSETS:
   <S>                                                                                  <C>              <C>
   Cash and cash equivalents (of which $3,484 and $7,726
     is unrestricted at December 31, 1995 and 1994, respectively)                       $     12,362     $     18,898
   Current portion of receivables-
     Fees, commissions and reimbursements, including accrued interest                          5,488            5,575
     Related party receivables (Note 6)                                                          234                -
     Loans                                                                                         -              310
   Earnest money deposit                                                                           -            2,300
   Other current assets                                                                        1,244              279
                                                                                     ---------------  ---------------
         Total current assets                                                                 19,328           27,362
                                                                                     ---------------  ---------------

LONG-TERM RECEIVABLES (Notes 3 and 4):
   Fees, net of reserves of $16,879  and $16,639 at
     December 31, 1995 and 1994, respectively                                                  9,678            8,921
   Loans, net of reserves of $16,888 and $16,908 at
     December 31, 1995 and 1994, respectively                                                  3,200            3,050
                                                                                     ---------------  ---------------
         Total long-term receivables                                                          12,878           11,971
                                                                                     ---------------  ---------------

REAL ESTATE, AT COST:
   Buildings (net of accumulated depreciation of $12,611 and
     $6,930 at December 31, 1995 and 1994, respectively)                                     148,307          141,661
   Land                                                                                       30,727           28,061

   Furniture, fixtures and equipment (net of accumulated depreciation of
     $4,065 and $2,961 at December 31, 1995 and 1994, respectively)                            3,190            3,559
                                                                                     ---------------  ---------------
         Total real estate                                                                   182,224          173,281
                                                                                     ---------------  ---------------


OTHER ASSETS:
   Equity interests in and advances to investment programs,
     net (Notes 4 and 12)                                                                      4,973            5,933
   Deferred costs (net of accumulated amortization of $3,837
     and $2,869 at December 31, 1995 and 1994, respectively)                                  11,317           11,343
   Other                                                                                         181            1,314
                                                                                     ---------------  ---------------

         Total other assets                                                                   16,471           18,590
                                                                                     ---------------  ---------------

                                                                                        $    230,901     $    231,204
                                                                                        ============     ============
</TABLE>

<TABLE>
                        LIABILITIES AND PARTNERS' CAPITAL

CURRENT LIABILITIES:
   Notes payable (Note 9)                                                               $      2,059     $     32,708
   Accounts payable                                                                            2,819            2,989
   Other (Note 12)                                                                            10,759           28,702
                                                                                     ---------------  ---------------
         Total current liabilities                                                            15,637           64,399
                                                                                     ---------------  ---------------

LONG-TERM LIABILITIES:
   <S>                                                                                  <C>                   <C>
   Notes payable (Notes 7 and 9)                                                             175,521          130,615
   Deferred taxes, net (Note 10)                                                              13,372           11,926
   Other (Note 12)                                                                             4,859            6,449
                                                                                     ---------------  ---------------
         Total long-term liabilities                                                         193,752          148,990
                                                                                     ---------------  ---------------

COMMITMENTS AND CONTINGENCIES (Note 12)

MINORITY INTEREST (Notes 2 and 3)                                                             16,851                -

PARTNERS' CAPITAL:
   Limited Partners, $25 stated value per unit-
     Authorized--21,249,942 units
     Issued and outstanding--15,284,243 units-
       Public unitholders--2,712,814 units with preferential rights                           40,906           42,282
       General Partners--12,571,429 units without preferential rights                        (26,636)         (20,262)
   General Partner                                                                            (5,365)          (4,205)
   Investment in W.L. Realty Limited Partnership                                              (4,244)               -
                                                                                     ---------------  ---------------
         Total partners' capital                                                               4,661           17,815
                                                                                     ---------------  ---------------

                                                                                        $    230,901     $    231,204
                                                                                        ============     ============
</TABLE>

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


<PAGE>


                          WINTHROP FINANCIAL ASSOCIATES
                              A LIMITED PARTNERSHIP

<TABLE>
                      CONSOLIDATED STATEMENTS OF OPERATIONS

                    (AMOUNTS IN THOUSANDS, EXCEPT UNIT DATA)

                                                                              For the Years Ended December 31,
                                                                           1995            1994             1993
REVENUES:
  <S>                                                                  <C>            <C>                <C>
  Rent                                                                 $      47,388  $     42,371       $    3,190
   Management fees                                                            13,924        14,269           14,949
   Property acquisition and related fee income                                   670           981            3,348
   Leasing commissions                                                         1,007         2,237            1,660
   Tenant service revenue                                                      4,038         4,118            3,003


   Interest                                                                    3,002         3,029            6,001

   Other                                                                       1,442         4,002            1,086
                                                                       -------------  ------------    -------------
         Total revenues                                                       71,471        71,007           33,237
                                                                       -------------  ------------    -------------
EXPENSES:
   Management, general and administrative                                     17,630        19,233           17,688
   Depreciation and amortization                                               8,974         7,443            1,503
   Tenant service expense                                                      3,839         4,289            2,752
   Interest (Notes 7 and 9)                                                   15,918        14,582            3,187
   Rental operating expenses                                                  23,421        21,989            1,481
                                                                       -------------  ------------    -------------
         Total expenses                                                       69,782        67,536           26,611
                                                                       -------------  ------------    -------------
                                                                               1,689         3,471            6,626
EQUITY IN LOSS OF INVESTMENT PROGRAMS (Note 7)                                   (22)         (816)          (1,398)
NONRECURRING ORGANIZATIONAL COSTS (Note 5)                                    (7,355)       (6,643)               -
LEGAL SETTLEMENT EXPENSE (Note 2)                                                  -       (17,500)               -
                                                                       -------------  ------------    -------------

         (Loss) income from continuing operations before minority
         interest and provision (credit) for income taxes                     (5,688)      (21,488)           5,228
MINORITY INTEREST EXPENSE                                                      1,134            92                -
PROVISION (CREDIT) FOR INCOME TAXES (Note 10)                                  1,530        (8,315)           2,609
                                                                       -------------  ------------    -------------
         Net (loss) income from continuing operations                         (8,352)      (13,265)           2,619

LOSS FROM OPERATIONS OF DISCONTINUED BUSINESS SEGMENTS (NET OF APPLICABLE INCOME
TAX BENEFITS OF $0, $0 AND $742 FOR THE YEARS ENDED DECEMBER 31, 1995,  1994 AND
1993, RESPECTIVELY) (Note 8)
                                                                                   -             -           (2,206)


LOSS FROM DISPOSAL OF DISCONTINUED BUSINESS SEGMENTS (NET OF INCOME TAX BENEFITS
OF $0, $0 AND $424 AT DECEMBER 31, 1995, 1994 AND 1993,

RESPECTIVELY) (Note 8)                                                             -             -           (1,403)
                                                                       -------------  ------------    -------------
         Net loss from discontinued operations                                     -             -           (3,609)
                                                                       -------------  ------------    -------------
         Net loss                                                      $      (8,352) $    (13,265)      $     (990)
                                                                       =============  ============       ==========
NET (LOSS) INCOME ALLOCATED TO:
   General Partner (Note 6)-
     Continuing operations                                             $      (1,087) $     (1,726)      $      341
                                                                       =============  ============       ==========
     Discontinued operations                                           $           -  $          -       $     (470)
                                                                       =============  ============       ==========
   Unitholders-
     General Partner (Note 6)-
       Continuing operations                                           $      (5,975) $     (9,491)      $    1,874
                                                                       =============  ============       ==========
       Discontinued operations                                         $           -  $          -       $   (2,582)
                                                                       =============  ============       ==========
     Public Unitholders-
       Continuing operations                                           $      (1,290) $     (2,048)      $      404
                                                                       =============  ============       ==========
       Discontinued operations                                         $           -  $          -       $     (557)
                                                                       =============  ============       ==========

PUBLIC  UNITHOLDERS  NET (LOSS)  INCOME PER UNIT BASED UPON  2,712,814  WEIGHTED
AVERAGE UNITS OUTSTANDING:

   Continuing operations                                                   $  (.48)     $  (.75)          $   .15
                                                                           =======      =======           =======
   Discontinued operations                                                 $     -      $      -          $  (.21)
                                                                           =======      ========          =======
</TABLE>


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



<PAGE>


                          WINTHROP FINANCIAL ASSOCIATES
                              A LIMITED PARTNERSHIP

<TABLE>
                  CONSOLIDATED STATEMENTS OF PARTNERS' CAPITAL

                             (AMOUNTS IN THOUSANDS)


                                                Investment     Limited Partnership Units     General         Total
                                                  in W.L.         Public       General      Partners'      Partners'
                                                Realty L.P.        Units       Partner       Deficit        Capital
                                                 (Note 1)

<S>                                             <C>           <C>           <C>            <C>           <C>
BALANCE, DECEMBER 31, 1992                      $        -    $    44,483   $    (10,063)  $   (2,350)   $     32,070

   Net loss                                              -           (153)          (708)        (129)           (990)
                                               -----------    -----------   ------------   ----------    ------------

BALANCE, DECEMBER 31, 1993                               -         44,330        (10,771)      (2,479)         31,080

   Net loss                                              -         (2,048)        (9,491)      (1,726)        (13,265)
                                               -----------    -----------   ------------   ----------    ------------

BALANCE, DECEMBER 31, 1994                               -         42,282        (20,262)      (4,205)         17,815

   Purchase of WFA units (Note 1)                   (4,244)             -              -            -          (4,244)

   Costs associated with preferred capital               -            (86)          (399)         (73)           (558)

   Net loss                                              -         (1,290)        (5,975)      (1,087)         (8,352)
                                               -----------    -----------   ------------   ----------    ------------

BALANCE, DECEMBER 31, 1995                      $   (4,244)   $    40,906   $    (26,636)  $   (5,365)   $      4,661
                                                ==========    ===========   ============   ==========    ============
</TABLE>


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



<PAGE>


                          WINTHROP FINANCIAL ASSOCIATES
                              A LIMITED PARTNERSHIP

<TABLE>
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                 FOR THE YEARS ENDED DECEMBER 31, 1995 AND 1994

                             (AMOUNTS IN THOUSANDS)

                                                                              For the Years Ended December 31,
                                                                           1995             1994            1993
CASH FLOWS FROM OPERATING ACTIVITIES:
   <S>                                                                 <C>              <C>             <C>
   Net loss                                                            $      (8,352)   $   (13,265)    $      (990)
   Adjustments to reconcile net loss to net cash provided by (used
   in) operating activities-
     Noncash portion of nonrecurring organizational costs                          -          4,848               -
     Loss from discontinued operations                                             -              -           3,609
     Cash flow from discontinued operations                                        -              -          (3,678)
     Depreciation and amortization                                             8,974          7,443           1,503
     Minority interest expense                                                 1,134             92               -
     Equity in loss of investment programs                                        22            816           1,398
     Deferred interest added to notes payable                                    727              -              81
     Increase (decrease) in cash as a result of changes in
       operating assets and liabilities-
         Fees receivable                                                         (87)         7,060          (8,494)
         Long-term fees receivable                                              (757)             -               -
         Tax refund receivable                                                     -              -             977
         Other current assets                                                   (462)         7,867             597
         Other noncurrent assets                                                 886              -               -
         Accounts payable                                                       (170)        (6,736)          3,441
         Accrued expenses (including accrued legal
           settlement expense)                                                     -         23,266          (2,661)
         Other current liabilities                                           (17,826)             -               -
         Deferred taxes                                                        1,446         (7,789)          1,571
         Accrued contingencies                                                     -              -             698
         Other long-term liabilities                                          (2,317)        (2,206)              -
                                                                       -------------  -------------   -------------
              Net cash provided by (used in) operating activities            (16,782)        21,396          (1,948)
                                                                       -------------  -------------   -------------
CASH FLOWS FROM INVESTING ACTIVITIES:
   Acquisition of real estate and other capital expenditures,
     net of cash acquired                                                     (8,456)       (40,177)        (34,782)
   Contributions to investment programs                                            -           (150)         (1,266)
   Distributions from investment programs                                        423              -             457
   Decrease in advances to investment programs                                     -          3,253           2,202
   Advances to a related party                                                  (234)             -               -
   (Increase) decrease in other assets                                         2,300         (1,947)          1,946
   (Increase) decrease in loans receivable                                       160         (1,007)            (46)
                                                                       -------------  -------------   -------------
              Net cash used in investing activities                           (5,807)       (40,028)        (31,489)
                                                                       -------------  -------------   -------------
CASH FLOWS FROM FINANCING ACTIVITIES:

   Borrowings of notes payable                                                41,959         19,759          19,604
   Proceeds of NACC financing                                                 17,800              -               -
   Repayments of notes payable                                               (28,587)          (421)         (5,900)
   Net borrowings (repayments) under line of credit                           (6,382)        (7,251)         13,618
   (Increase) decrease in deferred costs                                      (1,852)          (563)        (14,058)
   Distributions to minority interest                                         (2,083)             -               -
   Purchase of treasury stock                                                 (4,244)             -               -
   Costs associated with NACC preferred equity                                  (558)             -               -
                                                                       -------------  -------------   -------------
              Net cash provided by financing activities                       16,053         11,524          13,264
                                                                       -------------  -------------   -------------
NET DECREASE IN CASH AND CASH EQUIVALENTS                                     (6,536)        (7,108)        (20,173)
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR                                  18,898         26,006          46,179
                                                                       -------------  -------------   -------------
CASH AND CASH EQUIVALENTS, END OF YEAR                                 $      12,362    $    18,898     $    26,006
                                                                       =============    ===========     ===========


</TABLE>
SUPPLEMENTAL DISCLOSURE OF NONCASH ACTIVITIES:
   On January 13, 1994, a subsidiary of WFA acquired the controlling interest in
   partnerships that wholly own certain real estate  properties.  The assets and
   liabilities   acquired   consisted   primarily  of  real  estate   assets  of
   approximately   $105   million  and  related   mortgage   notes   payable  of
   approximately  $106  million,   as  well  as  several  operating  assets  and
   liabilities.

   In  conjunction  with the Company's  1994 purchase of a real estate asset,  a
   note in the amount of $604,000  was  assumed by the  Company.  The  principal
   balance was paid in full during 1995.

   In  April  1995,  the  Company  purchased,  from an  unaffiliated  party,  an
   apartment  complex (the Hills  Apartments) in Austin,  Texas.  In conjunction
   therewith, the Company obtained $1,000,000 in seller financing and a mortgage
   loan from a related party of $8,470,000.

   In July 1995, Nomura Asset Capital Corp. (NACC)  contributed $17.7 million of
   notes payable by the Company in exchange for a preferred equity interest (see
   Note 2).

   In October 1995,  $2,108,000 in debt of a wholly owned  property was forgiven
   in exchange for real estate of approximately the same amount.

   During  1995,  the Company  obtained  debt from an  affiliate  and  purchased
   $8,000,000  of units  in a  limited  partnership  which  had been  previously
   syndicated by the Company.


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


<PAGE>


                          WINTHROP FINANCIAL ASSOCIATES
                              A LIMITED PARTNERSHIP
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 1995


(1)    ORGANIZATION

       Winthrop Financial Associates,  A Limited Partnership (WFA), is organized
       under  the  Revised  Uniform  Limited  Partnership  Act of the  State  of
       Maryland.  The primary operating  companies in the WFA consolidated group
       (the  Company)  are  First  Winthrop  Corporation  (First  Winthrop)  and
       Winthrop  Management.  Also included in the financial  statements are the
       assets,  liabilities  and  operating  results of 35  majority-owned  real
       estate  properties.  (See Note 8 for discussion of  discontinuance of the
       operations of Winthrop Securities.)


       The general  partner of WFA is Linnaeus  Associates  Limited  Partnership
       (Linnaeus),  a Maryland limited partnership.  Prior to December 22, 1994,
       Mr. Arthur J. Halleran, Jr., was the sole general partner of Linnaeus. On
       December 22, 1994,  pursuant to an Investment  Agreement (the  Investment
       Agreement) entered into among Nomura Asset Capital  Corporation (NACC), a
       Delaware  corporation,  Mr.  Halleran and certain other  individuals  who
       comprised the senior management of WFA, the general partnership  interest
       in Linnaeus was transferred to W.L. Realty, L.P. (W.L. Realty). NACC is a
       subsidiary of Nomura America Holding Inc., a Delaware corporation,  which
       is a wholly  owned  subsidiary  of Nomura  Securities  Company,  Ltd.,  a
       Japanese  corporation with worldwide  investment banking,  securities and
       commodities  operations.  W.L. Realty is a Delaware limited  partnership,
       the general partner of which was A.I. Realty Company,  LLC (Realtyco),  a
       New York limited liability company, prior to July 14, 1995.

       On  July  18,  1995,  Londonderry   Acquisition  II  Limited  Partnership
       (Londonderry II), a Delaware limited  partnership and affiliate of Apollo
       Real Estate Advisors,  L.P.  (Apollo),  a Delaware  limited  partnership,
       executed  a  purchase  agreement,  dated  as of July 14,  1995  (Purchase
       Agreement),  by and among  Londonderry  II, NACC,  Realtyco,  Partnership
       Acquisition  Trust I (PATI),  a Delaware  business  trust,  and  Property
       Acquisition  Trust I (PAT), a Delaware  business  trust.  Pursuant to the
       Purchase  Agreement,  Londonderry  II  purchased  NACC's  and  Realtyco's
       interests in W.L.  Realty,  and as a result,  Londonderry  II is the sole
       general  partner  of W.L.  Realty  which is the sole  general  partner of
       Linnaeus, and which in turn is the sole general partner of WFA.

       In addition to the foregoing,  Apollo and its affiliates, WFA and certain
       executives  of WFA  (the  Management  Investors)  executed  an  agreement
       whereby the  Management  Investors  sold to WFA their  respective  equity
       interests in W.L. Realty,  and certain executives  resigned.  The Company
       has recorded the purchase of the  interests in W.L.  Realty as a treasury
       stock  transaction  and,  thus,  has reduced equity by the purchase price
       ($4,244,000).  In  addition,  the  Company has  recorded a provision  for
       Nonrecurring  Organizational  Costs in 1995 in the  amount of  $5,689,000
       related to the  settlement  of  certain  employment  contracts  and other
       transaction-related costs (see Note 6 for further discussion).



<PAGE>



                          WINTHROP FINANCIAL ASSOCIATES
                              A LIMITED PARTNERSHIP
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 1995


                                   (Continued)


(1)    ORGANIZATION (Continued)

       The  Partnership  Agreement  of the Company  provides  that  interests of
       Public  Unitholders  are  redeemable  by the Company at the option of the
       General  Partner and that  Unitholders  are  entitled to a 6%  cumulative
       noncompounded  preferred  priority  return  payable  from  cash  flow (as
       defined in the Partnership Agreement) on the Public Unitholders' original
       investment,  reduced from time to time by any capital distributions,  and
       priority allocation from all nonoperating distributions.


       The Company made no  distributions  to its Partners  during 1995, 1994 or
       1993. The cumulative unpaid preferred  priority is $20,346,000,  or $7.50
       per unit, at December 31, 1995.


       On March 4,  1995,  an  Information  Statement  was  mailed to the Public
       Unitholders  by  the  General  Partner  in  connection  with  a  proposed
       amendment (the Amendment) to WFA's Partnership  Agreement.  The Amendment
       modified the previous  prohibition  against the General Partner  entering
       into certain agreements,  contracts or arrangements on behalf of WFA with
       the General  Partner,  partners of the General Partner or an affiliate of
       the  General  Partner.  Under  the  Amendment,  the  General  Partner  is
       authorized to enter into transactions  with affiliates  provided that the
       transactions  are  of  the  nature   contemplated  under  the  Investment
       Agreement or the General Partner reasonably believes that the transaction
       is on terms no less  favorable  to WFA than those which could be obtained
       from an unaffiliated  third party. The Amendment was filed April 4, 1995,
       and was operative, by its terms, as of December 22, 1994.

       See Note 13,  for  discussion  of a  proposed  settlement  related  to
       interests of the Public Unitholders.

(2)    FINANCIAL CONDITION

       In 1988, the investor limited partners of One Houston  Associates Limited
       Partnership  (One  Houston),  an  investment  program  organized  by  the
       Company,  brought suit against WFA,  First  Winthrop,  Linnaeus-Hawthorne
       Associates (the general partner of One Houston), Arthur J. Halleran, Jr.,
       Jonathan W. Wexler,  George J. Carter, David C. Hewitt, John V. McMannon,
       Jr., and John M. Nelson, IV (each general partners of  Linnaeus-Hawthorne
       Associates).  The case was tried to a jury,  and on February 2, 1995, the
       jury  returned  a  verdict  for the  plaintiffs  against  First  Winthrop
       Corporation and found damages of at least $30 million.

       On March 3, 1995,  WFA and First  Winthrop  entered into a memorandum  of
       agreement with the  plaintiffs in which WFA and First Winthrop  agreed to
       settle the case by paying One Houston the sum of $17 million.


<PAGE>


(2)    FINANCIAL CONDITION (Continued)

       A trial court hearing announcing the terms of the proposed settlement was
       held on March 13, 1995.  At the hearing,  the parties filed a conditional
       agreed judgment for $20 million,  plus  postjudgment  interest and costs,
       which was to only become  effective  if First  Winthrop  defaulted on its
       undertaking  to fund the  settlement  payment  of $17  million by June 1,
       1995. The Company funded this settlement with interim financing  provided
       by NACC and, upon  payment,  was released from any prior or future claims
       related to this lawsuit.

       In July 1995, the Company contributed certain assets and liabilities to a
       newly  formed   partnership  owned  by  the  Company  (WSWH),   and  NACC
       contributed  its  $17,800,000  note  receivable  (the  interim  financing
       provided  by NACC to the  Company  in order to settle  the  legal  matter
       discussed  above) to WSWH in exchange for preferred equity which provides
       NACC with certain preferences of cash flow from WSWH.

       NACC's  equity in WSWH has been  recorded in the  accompanying  financial
       statements as a Minority Interest Liability. In addition, NACC receives a
       return on its equity,  as defined,  of LIBOR plus 6.5%. Such amounts have
       been  recorded  as  Minority   Interest   Expense  in  the   accompanying
       consolidated statements of operations.

       Given the above transactions,  as well as the financing  arrangement with
       General  Electric  Capital  Corp.  entered  into  July 1995 (see Note 9),
       management  believes the Company has  sufficient  working  capital which,
       when combined with cash flow from operations,  will permit the Company to
       continue its current operations for the foreseeable future.

(3)    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

       Basis of Consolidation

       The accompanying  consolidated  financial statements reflect the accounts
       of WFA and its controlled  subsidiaries  (the Company).  All  significant
       intercompany   accounts  and   transactions   have  been   eliminated  in
       consolidation.

       Loans Receivable

       The  Company  has  made  loans  to  certain  investment  programs  it has
       organized  in order to  provide  the  investment  programs  with  working
       capital to fund  operations and other cash  requirements.  Such loans are
       generally to be repaid from future operating cash flow of the programs.


<PAGE>


(3)    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

       Land, Buildings, Furniture, Fixtures and Equipment and Depreciation

       Land and  buildings,  furniture,  fixtures and  equipment  are carried at
       cost.   Expenditures  for  replacements  are  capitalized;   repairs  and
       maintenance are charged to operations, as incurred.

       The  Company  provides  for  depreciation  of  buildings  and  furniture,
       fixtures  and  equipment  on the  straight-line  method using the assets'
       estimated useful lives, ranging from 5 to 27.5 years.

       Equity Interests in and Advances to Investment Programs

       As of  December  31,  1995,  the  Company  had  sponsored  a total of 266
       publicly  and  privately  placed  investment  programs  organized  to own
       various types of real estate  projects,  federally  insured  mortgages or
       agricultural enterprises.

       The  Company  acts as a general or limited  partner  in the  majority  of
       investment  programs that it has organized.  The Company accounts for its
       interests  in  investment  programs  in  which it  exercises  significant
       influence on the equity method. The Company accounts for all of its other
       interests in investment programs on the cost method.

       The Company has made both  interest and  noninterest-bearing  advances to
       certain  investment  programs,  generally  for operating  purposes,  debt
       negotiation  requirements  or to  satisfy  partnership  agreements.  Such
       advances  are  to be  repaid  from  future  sales  of  assets  or  equity
       interests.

       Long-term Fees Receivable

       Long-term fees receivable  consist  primarily of the long-term portion of
       fees due  from 10  investment  programs  in fixed  annual  or  semiannual
       installments which began in 1995.

       Deferred Costs

       Deferred  costs  consist of  expenses  incurred  in  connection  with the
       acquisition of management  contracts,  properties and  financings.  These
       costs are  amortized  over their  estimated  useful  lives.  Amortization
       related to these costs was  $1,888,000,  $1,687,000  and $765,000 for the
       years ended December 31, 1995,  1994 and 1993,  respectively  (see Note 5
       for further discussion).


<PAGE>


(3)    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

       Minority Interest

       Minority interest  included in the accompanying  balance sheet represents
       NACC's preferred equity in WSWH of $17,800,000 as increased by LIBOR plus
       6.5% per annum, and reduced by any payments.

       Property Acquisition and Related Fee Income

       For accounting  purposes,  the Company's property acquisition and related
       fee income includes acquisition fees and certain interest guarantee fees,
       which are considered to be components of the Company's fees for providing
       financial services to the investment programs organized by the Company.


       The  primary  source  of the  Company's  revenues  in this  category  was
       comprised  of  fees   associated   with  the  structuring  of  net  lease
       arrangements  and  the   institutional   placement  of  debt  and  equity
       associated with such transactions.


       Leasing Commissions

       The Company earns leasing  commissions  from certain of the properties it
       manages for brokering or co-brokering  leases for space therein.  Leasing
       commissions  fluctuate in any given period depending on market conditions
       in the  geographical  areas where the Company  operates and the amount of
       space  available to rent at the properties.  Historically,  a substantial
       portion  of the  leasing  commission  revenue  has been  earned  from one
       investment  partnership sponsored by the Company. As discussed further in
       Note 4, the Company will no longer  provide lease  brokerage  services to
       this partnership.

       Tenant Service Revenue

       The  Company  earns  tenant  service  revenue  for  providing  commercial
       cleaning,  building security,  construction  management and other related
       services to properties  and to the tenants of properties it manages.  The
       fees are paid out of the  properties'  operating cash flow or directly by
       the tenants and are  recognized by the Company in the period the services
       are performed. The Company has ceased providing such services in 1996.



<PAGE>


(3)    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

       Management Fees

       The Company earns management fees from most of the investment programs it
       has  organized,  as well as from  third  parties.  The  Company  provides
       general   property   management,   asset   management,   consulting   and
       administrative services for these investment programs and third parties.

       Interest Income

       Interest  income is  generated  on the  Company's  cash  equivalents  and
long-term receivables.

       Rental Revenue


       The  Company  earns  rental  revenue  from  the  various  commercial  and
       residential  properties  it owns.  The leases are generally for a term of
       one year and are  accounted for as operating  leases in  accordance  with
       Statement of Financial Accounting Standards (SFAS) No. 13, Accounting for
       Leases.


       Income Taxes

       Taxes  with  respect  to the  portion  of the net  income  or loss of the
       Company  attributable to its corporate  subsidiaries are reflected in the
       consolidated  financial statements of the Company. The balance of the net
       income or net loss is  reflected  on the tax  returns of the  partners of
       WFA. The Company  adopted SFAS No. 109,  Accounting for Income Taxes,  in
       the first quarter of 1993. The adoption did not have a material impact on
       reported results of operations.

       Allocation of Income (Loss) to Partners

       Allocations  of income (loss) among the Partners for financial  statement
       and tax reporting  purposes are made in accordance with WFA's Partnership
       Agreement,  assuming the continuing operations of the Partnership.  Thus,
       the related  Partners'  capital  accounts do not  represent  amounts that
       would be received upon liquidation of the Partnership.



<PAGE>


(3)    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

       Consolidated Statements of Cash Flows

       For  purposes  of  the  consolidated   statements  of  cash  flows,  cash
       equivalents  are  defined by the  Company as  investments  consisting  of
       certificates of deposit,  money market funds,  commercial paper and other
       instruments  with original  maturities of less than 90 days.  The Company
       made interest and income tax payments  (receipts)  during the three years
       in the period ended December 31 as follows:

                                    Interest         Taxes
                                     (Amounts in thousands)
        Year Ended
           1993                   $      2,202   $     (4,710)
           1994                         13,870            412
           1995                         14,818             83

       Financial Instruments

       SFAS No. 105,  Disclosure of  Information  about  Financial  Instruments,
       requires   disclosure   of  the   off-balance-sheet   credit   risk   and
       concentrations of credit risk associated with financial instruments.  The
       Company  satisfies the disclosure  requirements  related to its financial
       instruments with off-balance-sheet  credit risk in Note 12. The Company's
       receivables  are  predominantly  from  real  estate  investment  programs
       organized by the Company,  and as such, the Company's  receivables may be
       exposed to the inherent risks associated with the ownership and operation
       of real estate (see Note 4). The viability of certain investment programs
       is contingent on receipt of rents from one major  national  retail chain.
       The Company has no other significant concentration of credit risk.

       Reclassification

       Certain  reclassifications  have been made to the prior years'  financial
       statements to conform to the 1995 presentation.

       Use of Estimates

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



<PAGE>


(3)    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

       Impairment of Long-Lived Assets


       In March 1995, the Financial  Accounting  Standards Board issued SFAS No.
       121,   Accounting  for  the  Impairment  of  Long-Lived  Assets  and  for
       Long-Lived Assets To Be Disposed Of, which requires  impairment losses to
       be recorded on long-lived  assets used in operations  when  indicators of
       impairment are present and the  undiscounted  cash flows  estimated to be
       generated by those assets are less than the assets' carrying amount. SFAS
       No.  121  also  addresses  the  accounting  for  long-lived   assets  and
       identifiable intangibles that are expected to be disposed of. The Company
       intends to adopt SFAS No. 121 in the first  quarter of 1996, as required.
       Management  does not expect  that the effects of SFAS No. 121 will have a
       material impact on its financial position.


       Fair Value of Financial Instruments

       SFAS No. 107, Disclosures About the Fair Value of Financial  Instruments,
       which was adopted by the Company effective January 1, 1995, requires that
       the  Company  disclose  estimates  of the fair  value of all  classes  of
       financial instruments.


       The carrying  amounts  reported on the  consolidated  balance  sheets for
       cash,  receivables,  other  current  assets,  accounts  payable,  accrued
       expenses and current notes  payable  approximate  fair value,  due to the
       short-term  nature of these  investments.  All long-term  receivables are
       recorded net, at realizable value, which management believes approximates
       fair value at December  31,  1995.  Based on current  market  conditions,
       management believes that the carrying value of its debt approximates fair
       value at December 31, 1995.


(4)    1626 NEW YORK ASSOCIATES LIMITED PARTNERSHIP


       1626 New York  Associates  Limited  Partnership  (1626) is an  investment
       program sponsored by the Company in 1984 which owns a portfolio of office
       buildings in New York City.  1626 had  defaulted  on certain  receivables
       payable  to  the  Company,  and in  1991,  the  Company  wrote  down  the
       receivables from 1626, which totaled  $29,000,000.  1626's only source of
       funds to pay the  Company's  receivables  was the net  proceeds  from the
       future  distributable  cash flow,  sales or refinancing of the investment
       program's properties.



<PAGE>


(4)    1626 NEW YORK ASSOCIATES LIMITED PARTNERSHIP (Continued)

       During 1991 and 1992,  Nineteen New York Properties  Limited  Partnership
       (19NY), a subsidiary of 1626, defaulted on certain of its mortgage loans.
       During the third quarter of 1992 through the first  quarter of 1993,  the
       Company,  19NY and 19NY's  lenders  executed  agreements  to  restructure
       certain of the lenders'  mortgage  notes.  Pursuant to the  restructuring
       agreements,  the  terms of the  mortgages  were  modified  to  include  a
       reduction in the original principal due from 19NY, extensions of maturity
       dates and reduction in the pay rates.


       The  agreements  required the Company to provide,  in September  1992, to
       19NY, a $10,800,000 loan and, in January 1993, a $1,500,000 loan, both of
       which accrued interest at prime plus .75%.  Collection of these loans and
       accrued interest was payable from proceeds  available to 19NY from future
       distributable  cash flow,  property sales and refinancings.  During 1993,
       1994 and 1995, the Company advanced additional funds and deferred certain
       fees  payable to the Company by 1626.  This  enabled  1626 to pay certain
       interest  and fees and comply with the loan  restructuring  in 1992,  and
       1993.  On February 28, 1996,  an affiliate of Apollo  purchased  the 19NY
       lenders'  mortgage notes and, WFA and certain of its  affiliates  entered
       into  an  agreement  with  1626,  19NY  and  the  Apollo  affiliate  (the
       Agreement).


       In  conjunction  with the Agreement,  WFA and its affiliates  contributed
       approximately  $36.6  million  of  receivables  to 19NY  (which  included
       deferred  syndication,  property management and tenant service fees; such
       amounts had been previously reserved,  for financial reporting purposes).
       In addition,  WFA sold its  remaining $10 million note to an affiliate of
       Apollo in  exchange  for $6 million in cash,  which  management  believes
       represented  the fair value of the note. This amount was greater than the
       net  carrying  value of the  Company's  assets  related  to 1626 and 19NY
       included  in  the  accompanying  balance  sheet  at  December  31,  1995.
       Subsequent  to  execution  of the  Agreement,  the Company  will not hold
       receivables or other assets related to 1626 or 19NY.


       In addition,  the Agreement provided for a change in the property manager
       of the 19NY  properties and thus,  beginning in 1996, the Company will no
       longer provide property management services,  including leasing brokerage
       services, to 19NY.



<PAGE>


(4)    1626 NEW YORK ASSOCIATES LIMITED PARTNERSHIP (Continued)

       As a result of a legal case  settlement in 1994, the Company  forgave $10
       million plus  interest  accrued from  December 1, 1992 through  August 2,
       1994.  For  financial  reporting  purposes,  this  amount was  previously
       reserved.  The Company also  subordinated the collection of an additional
       $10 million (sold in 1996 to an Apollo affiliate),  plus interest accrued
       thereon since December 1, 1992 until the Limited Partners of 1626 receive
       a distribution equal to a stated amount.

(5)    NONRECURRING ORGANIZATIONAL COSTS

       During  the first  quarter of 1993,  the  Company  began to  explore  the
       desirability   of  converting  WFA  to  a  publicly  traded  real  estate
       investment  trust.  By June 1993,  the Company had retained an investment
       banker  and  decided  that  such a  conversion  was  both  desirable  and
       feasible.  The Company  developed  a plan (the REIT Plan) to  implement a
       series  of  transactions  expected  to  culminate  in an  initial  public
       offering of common stock in a newly formed real estate investment trust.

       In the first half of 1994, the Company's confidence in the feasibility of
       the REIT Plan declined, and during the third quarter of 1994, the Company
       concluded that WFA should primarily direct its efforts to finding private
       capital,  and that WFA should  postpone the REIT Plan. In accordance with
       this decision,  WFA's financial  statements reflect a pretax provision of
       $6,643,000 to write off costs related to the REIT Plan.


       See the  Company's  November  2, 1994  filing on Form  14D-9 for  further
       information concerning Management's capital-raising activities.

       In   conjunction   with  the   organizational   restructurings,   certain
       departments  were  eliminated  and employees  were severed,  resulting in
       severance costs of $519,500 for the year ended December 31, 1995.

          WFA  with  certain   affiliates  and  The  Alternative  Group  Limited
          Partnership (TAG), Beal Investment Group, Inc., Beal Companies, Steven
          R. Bodi, Bruce A. Beal,  Robert L. Beal and George L. McGoldrick,  Jr.
          agreed on December  28, 1995 to settle all existing  disputes  between
          them.  Each  of  the  disputes  arose  out of a  consent  solicitation
          initiated  by TAG to  unseat  WFA or  its  affiliates  as the  general
          partner of an investment limited  partnership.  TAG was not successful
          in any of those solicitations, and the parties agreed to resolve their
          disputes arising in connection with the solicitations. The Company has
          included the proxy solicitation, legal and settlement costs related to
          these disputes as a component of its 1995 Nonrecurring  Organizational
          Costs.



<PAGE>


(5)    NONRECURRING ORGANIZATIONAL COSTS (Continued)

       See Note 6 for a discussion of the additional  1995 provision  related to
       Nonrecurring Organizational Costs.

(6)    CONFLICTS OF INTEREST AND TRANSACTIONS WITH RELATED PARTIES


     On  December  22,  1994,   all  the  general   partnership   interests  and
     substantially  all of the  limited  partnership  interests  in the  General
     Partner  were  transferred  to  W.L.  Realty  pursuant  to  the  Investment
     Agreement  dated as of December 3, 1994. The general partner of W.L. Realty
     prior to July 14,  1995  was  Realtyco  which  held a 1%  interest  in W.L.
     Realty.  The partners of W.L.  Realty prior to July 14, 1995 in addition to
     Realtyco,  were (i) NACC, which held a 64% limited partnership interest and
     (ii)  each of the  following  individuals  (who  held  limited  partnership
     interests in the specified  percentages):  Arthur J. Halleran, Jr. (17.5%),
     Jonathan W.  Wexler  (4.45%),  Jeffrey  Furber  (4.14%),  Stephen G. Kasnet
     (3.81%),  F.X. Jacoby (2.55%) and Richard J. McCready (2.55%) (collectively
     referred to as the  Management  Investors).  Under the limited  partnership
     agreement of W.L. Realty,  NACC and Realtyco had the right, at the election
     of either of them,  to  purchase at any time all (but not less than all) of
     the limited  partnership  interests held by the Management  Investors for a
     price equal to the greater of (i) the fair market value of such  interests,
     as determined by specified appraisal procedures, or (ii) $8,000,000, if the
     purchase  occurred  on or before  December  22,  1995,  $6,500,000,  if the
     purchase  occurred  after  December 22, 1995 but on or before  December 22,
     1996, and $4,000,000,  if the purchase occurred after December 22, 1996 but
     on or before  December  22,  1999  (there  was no  minimum  purchase  price
     thereafter).  As further  discussed  in Note 1,  pursuant  to the  Purchase
     Agreement,  Londonderry II purchased NACC's and Realtyco's interest in W.L.
     Realty.  In addition,  the  Management  Investors sold to the Company their
     respective  equity  interests  in  W.L.  Realty,   and  certain  Management
     Investors  resigned.  The acquisition of the Management  Investors'  equity
     interests  was recorded as a reduction in equity,  classified as Investment
     in W.L.

       Realty Limited Partnership.


          In connection with the December 22, 1994  transaction,  the Management
          Investors  entered into  employment  contracts with WFA,  guaranteeing
          employment  for terms ranging from three to five years,  commencing on
          January  1,  1995.  Two  of the  executives  had  five-year  contracts
          guaranteeing base salaries of $250,000, with guaranteed annual bonuses
          of $150,000 and $450,000 for each year. In  conjunction  with the July
          18, 1995  transaction  described  in Note 1 (the  transfer of the G.P.
          interest  from NACC to  Londonderry  II),  the  Chairman  and the Vice
          Chairman  resigned  and  $2,318,537  was paid to these  executives  in
          settlement  of their  employment  contracts.  Each of the  other  four
          executives  executed a three-year  contract,  with  guaranteed  annual
          salaries of $250,000,  $250,000, $190,000 and $180,000,  respectively.
          One of these four executives has a guaranteed annual bonus of $250,000
          for each year.  During  1995,  two of the  remaining  four  executives
          resigned, and therefore,  the Company is no longer obligated under the
          respective employment contracts.



<PAGE>


(6)    CONFLICTS OF INTEREST AND TRANSACTIONS WITH RELATED PARTIES (Continued)


       In  addition,  also in  conjunction  with the July 18,  1995  transaction
       described in Note 1, payments  were made to obtain  releases from certain
       liabilities  from the Chairman and Vice Chairman and bonuses were paid to
       the  remaining  Management  Investors  to induce them to  continue  their
       employment with the Company.  Such payments  amounted to $3,371,360.  The
       payments  related to settlement  of certain  employment  agreements,  the
       release  of  certain  liabilities,  and  bonuses  to  certain  members of
       management  to  continue  their  employment  with the  Company  have been
       recorded  as  Nonrecurring   Organizational  Costs  in  the  accompanying
       Statement of Operations in the amount of  $5,689,897,  for the year ended
       December 31, 1995.


       As a result of its general  partnership  interest  and its  ownership  of
       12,571,429 units, the General Partner is entitled to allocations of WFA's
       profits,  losses and cash distributions as specified in WFA's Partnership
       Agreement.

       The previous General Partner and certain of the previous partners of W.L.
       Realty were officers, directors or employees of WFA or First Winthrop and
       received compensation in connection with such employment.

       Partnerships  composed  of various  combinations  of  current  and former
       officers  of  WFA  have  retained  an  equity  interest  in  some  of the
       investment  programs  organized by the Company  prior to the formation of
       WFA. Certain current and former employees own equity interests in some of
       the investment programs organized by the Company.

       In December 1994 and in January 1995, WFA purchased from various  current
       and former  officers of the Company an 89.47%  interest in Clarendon Land
       Company,  Inc., an 82.61% interest in Marlboro Land Company,  Inc., and a
       63.63%   interest  in  Linnaeus   San   Francisco   Associates,   Limited
       Partnership. Marlboro Land Company, Inc. and Clarendon Land Company, Inc.
       own residual interests in the land underlying properties owned by certain
       of the Company's  previous  syndications.  Linnaeus-San  Francisco owns a
       small,  freestanding  retail  store.  The Company  paid an  aggregate  of
       $935,926 to acquire these  interests.  The Company  believed it to be the
       fair market value of such interests.

     During 1995, the Company made advances of $234,000 to certain affiliates of
     Apollo. Such amounts bear interest at prime plus 1% and are due on demand..


       In April 1995, the Company  purchased,  from an  unaffiliated  party,  an
       apartment complex for approximately  $11.3 million (the Hills Apartments)
       in  Austin,  Texas.  In  conjunction  therewith,   the  Company  obtained
       $1,000,000  in seller  financing  and  obtained  a  mortgage  loan from a
       related party of $8,470,000.



<PAGE>


(6)    CONFLICTS OF INTEREST AND TRANSACTIONS WITH RELATED PARTIES (Continued)


       During 1995, the Company  obtained debt from Londonderry II and purchased
       $8,000,000 of units in a limited  partnership  which had been  previously
       syndicated  by the  Company.  These  units  and  the  related  debt  were
       subsequently   transferred  from  the  Company  to  Londonderry  II  and,
       therefore, are not included in the financial statements of the Company at
       December 31, 1995.

      
       See  Notes  2  and  4  for   additional   discussion   of  related  party
       transactions.

(7)    ACCOUNTING FOR EQUITY INTERESTS IN INVESTMENT PROGRAMS
       AND UNCONSOLIDATED SUBSIDIARY

       The Company accounts for its interests in investment programs in which it
       exercises  significant influence using the equity method. Upon completion
       of the offering of limited partnership interests, the Company's remaining
       interest  in the  investment  programs  is  generally  less than 5%.  The
       following is an unaudited,  combined  summary of financial data for these
       investment programs (including  Winthrop California  Investors,  L.P., as
       discussed below):

<TABLE>
                                                                        December 31,
                                                                  1995              1994
                                                                  (Amounts in thousands)
                                                                        (Unaudited)

        <S>                                                  <C>              <C>
        Real estate, net of accumulated depreciation         $       869,916  $     1,032,269
        Investments in partnerships (a)                              (17,826)           5,771
        Cash and short-term investments                              107,130           99,220
        Other assets                                                 144,995          145,470
                                                             ---------------  ---------------

                                                                   1,104,215        1,282,730

        Mortgage notes payable                                     1,268,198        1,302,741
        Other liabilities                                            228,703          235,051
                                                             ---------------  ---------------

                                                                   1,496,901        1,537,792

                 Net liabilities                             $      (392,686) $      (255,062)
                                                             ===============  ===============
</TABLE>


<PAGE>


(7)    ACCOUNTING FOR EQUITY INTERESTS IN INVESTMENT PROGRAMS
       AND UNCONSOLIDATED SUBSIDIARY (Continued)

<TABLE>
                                                                           For the Year Ended December 31,
                                                                          1995            1994             1993

                                                                                  (Amounts in thousands)
                                                                                       (Unaudited)

        <S>                                                          <C>             <C>               <C>
        Rental income                                                $     274,988   $     274,562     $    295,308
        Gain on property transfer                                               11             650           41,495
        Interest income                                                     20,713          17,918           16,374
                                                                     -------------   -------------   --------------


                                                                           295,712         293,130          353,177
                                                                     -------------   -------------   --------------

        Equity in loss of partnership investment (a)                         3,596            (421)             124
        Depreciation and amortization                                       75,852          77,065           81,569
        Other expenses                                                     346,690         276,163          298,683
                                                                     -------------   -------------   --------------

                                                                           426,138         352,807          380,376
                                                                     -------------   -------------   --------------

                 Net loss                                            $    (130,426)  $     (59,677)    $    (27,199)
                                                                     =============   =============     ============
</TABLE>


             (a)  Thirteen  investment programs own interests in 58 partnerships
                  or joint ventures that own and operate  commercial  properties
                  or residential housing developments.


       The  Company  typically  held  a  substantial   equity  interest  in  the
       investment   programs  it  organized  during  the  investment   programs'
       syndication  period.  The  Company  accounted  for its  interest in these
       investment programs,  during the syndication period, on the same basis as
       the basis used on final admission of investor limited partners.


       In May 1986,  the Company  acquired,  through a wholly owned  partnership
       (consolidated  with the Company  through  1990),  1,000 units  (Units) of
       limited  partnership  interest in  Winthrop  California  Investors,  L.P.
       (WCI), an investment  program organized by the Company,  for an aggregate
       cost of $54,000,000  funded with  $29,500,000 of working capital provided
       by the Company and a $24,500,000 loan. The loan is nonrecourse  except to
       such  Units  (and  cash  held in escrow  as  described  below)  and bears
       interest until December 31, 1998 at 10.75% per annum. During this period,
       interest only is payable on the loan in annual  amounts equal to the cash
       flow received in respect to the Units,  subject to specified  minimum and
       maximum interest  payments.  Interest not paid currently will be added to
       principal and accrue interest at 10.75% per annum.



<PAGE>


(7)    ACCOUNTING FOR EQUITY INTERESTS IN INVESTMENT PROGRAMS
       AND UNCONSOLIDATED SUBSIDIARY (Continued)

       The outstanding balance of this loan at December 31, 1995 is $52,282,000,
       including  unpaid  interest that has been added to principal.  The lender
       has the option to acquire,  on December  31,  1998, a 45% interest in the
       WCI Units at a price  equal to the lesser of (a) all  accrued  and unpaid
       interest  on the loan or (b) 45% of the fair  market  value of the  Units
       subject to the loan (excluding accrued and unpaid interests). The Company
       has received a capital  distribution of $3,373,000 in connection with its
       investment  in the Units.  In accordance  with the original  terms of the
       loan,  these funds will  remain in escrow  until the  lender's  option to
       acquire an interest in the Units is exercised or expires.


       As of April 1991,  the Company  had  stopped  making the annual  interest
       payments  and has since  determined  that it does not intend to invest or
       commit  significant  further  resources to maintain  ownership of the WCI
       Units. As a result, the Company,  for financial reporting  purposes,  has
       deconsolidated  this  wholly  owned  partnership  and  reflected  the net
       carrying  value at December 31, 1995 and 1994 (which is accounted  for on
       the cost method  beginning  October 1, 1991) as an offset  against equity
       interests  in  and  advances  to   investment   programs,   net,  in  the
       accompanying consolidated balance sheets.


       The  following  are  the  condensed  balance  sheets  and  statements  of
       operations  and cash flows of this wholly owned  partnership  (amounts in
       thousands):

<TABLE>
                                  BALANCE SHEET


                                                                         December 31,  
                                                                  1995                1994
        Assets:
           <S>                                               <C>                  <C>
           Restricted cash and cash equivalents              $            13      $     4,002
           Investments in WCI                                              -           16,385
                                                             ---------------  ---------------

                                                             $            13      $    20,387
                                                             ===============      ===========

        Liabilities:
           Mortgage notes payable                            $        47,422      $    43,002
           Accrued interest                                            4,860            4,420
                                                             ---------------  ---------------

                                                                      52,282           47,422
                                                             ---------------  ---------------


        Partners' Capital                                            (52,269)         (27,035)
                                                             ---------------  ---------------


                                                             $            13      $    20,387
                                                             ===============      ===========
</TABLE>


<PAGE>


(7)    ACCOUNTING FOR EQUITY INTERESTS IN INVESTMENT PROGRAMS
       AND UNCONSOLIDATED SUBSIDIARY (Continued)

<TABLE>
                            STATEMENTS OF OPERATIONS
                                                                                      For the Year
                                                                                         Ended
                                                                                      December 31,
                                                                          1995             1994            1993

        <S>                                                          <C>               <C>             <C>
        Interest income                                              $         171     $       153     $       117
        Interest expense                                                    (4,860)         (4,420)         (3,779)
        Equity in loss of investment program                               (16,385)         (4,790)         (4,412)
                                                                     -------------   -------------   -------------

                 Net loss                                            $     (21,074)    $    (9,057)    $    (8,074)
                                                                     =============     ===========     ===========
</TABLE>


       The wholly owned partnership accounts for its investment in the WCI units
       on the equity method. Therefore, the significant loss recorded in 1995 is
       directly  attributable to the significant loss recorded by WCI, primarily
       as a  result  of a  provision  to  write  down  its  real  estate  to net
       realizable value. Since the wholly owned partnership owns limited partner
       Units, it has not written its investment below zero.


 <TABLE>
                           STATEMENTS OF CASH FLOWS
                                                                                       For the Year
                                                                                           Ended
                                                                                        December 31,
                                                                          1995             1994            1993

        <S>                                                          <C>               <C>             <C>
        Net loss                                                     $     (21,074)    $    (9,057)    $    (8,074)
        Adjustments to reconcile net loss to net cash provided by
        operating activities:
           Equity in loss of investment program                             16,385           4,790           4,412
           Changes in assets and liabilities-
             Increase in accrued interest                                    4,860           4,420           3,779
             Return of restricted cash to lender                            (4,160)              -               -
                                                                     -------------   -------------   -------------

        Net increase (decrease) in cash and cash equivalents                (3,989)            153             117

        Cash and cash equivalents, beginning of year                         4,002           3,849           3,732
                                                                     -------------   -------------   -------------

        Cash and cash equivalents, end of year                       $          13     $     4,002     $     3,849
                                                                     =============     ===========     ===========
</TABLE>


<PAGE>


(8)    DISCONTINUED OPERATIONS

       In the fourth  quarter of 1993, the Company  decided to  discontinue  its
       investment-sales   related  operations  and  to  terminate  the  business
       operations of Winthrop  Securities,  the Company's  securities  brokerage
       subsidiary.  This decision  completed the Company's decision to terminate
       all fee-based activity related to raising investment capital.


       Accordingly,  this  business  segment  was  presented  as a  discontinued
       operation in 1993.  The estimated loss on the disposal was $1,403,000 net
       of tax benefit of  $424,000,  consisting  of a provision  for  severance,
       losses through disposal, etc.


       Summary  operating  results of the  discontinued  operation  for the year
ended December 31, 1993 are as follows:

        Revenues                                                $    1,868
        Expenses                                                     4,816
                                                             -------------
                 Loss before tax                                    (2,948)

        Tax benefit                                                    742
                 Loss from discontinued operations                  (2,206)

        Loss on disposition                                         (1,403)
                                                             -------------
                 Net loss from discontinued operations          $   (3,609)
                                                                ==========


<PAGE>


(9)    NOTES PAYABLE

       The Company's notes payable for 1995 and 1994 are summarized as follows:
<TABLE>

        <S>                                                                       <C>             <C>
                                                                                       1995            1994
        Mutual of Omaha notes payable,  interest at 7.67% payable  semiannually.
        Represents two separate notes.  Interest  payable only in the first five
        years,  maturing  in 2000  and  2005,  respectively.  Collateralized  by
        certain receivables of the Company as well as by certain restricted
        cash reserves                                                             $       9,250   $       9,250

        Note payable to a bank.  Interest payable monthly at rates from 7% to
        8.5%.  The note is secured by and has recourse solely against certain
        assets of the Company and matures in 2001                                         1,161           1,161

        Revolving credit facility with a bank, with a $20,000,000 line of credit
        bearing  interest at the lenders'  base rate plus 1%,  expired May 1994.
        The  balance  as of  December  31,  1994 was the  remaining  outstanding
        balance, with interest payable at 9.5%, repaid in full in
        1995                                                                                  -           6,382

        Loan payable to a bank, secured by certain assets of the Company.  Bore
        a variable interest rate (8.125% at December 31, 1994) and was
        scheduled to mature in November 1996, repaid in full in 1995                          -          14,985


        Mortgage notes payable to unrelated third parties, bearing interest from
        8.75% to 9.625%, principal and interest paid monthly out of
        property cash flow, maturing in 2002 and 2003                                       867             930


        Mortgage notes payable to an insurance company, bearing interest at
        9.875%, maturing in November 2000                                                 1,655           1,670

        Senior and Junior mortgage notes payable to a trust, bearing interest
        at 9%, maturing in 2000 and 2018, respectively                                  106,326         106,326

        Notes payable to a related party, bearing interest at 1% above the prime
        rate of Bank of Boston, 9.5% at December 31, 1995, due in 1998
                                                                                          7,375           6,810


        Note payable to a bank, bearing interest of 9%, scheduled to mature 
        in 2002, paid in full in 1995                                                         -           2,123

        Mortgage notes payable to an insurance company, bearing interest at
        9.75% matured in 1995                                                                 -           9,999

        Mortgage  notes  payable  to General  Electric  Capital  Corp.,  bearing
        interest at LIBOR plus 3%, 8.72% at December 31, 1995, due on June 30,
        1998                                                                             41,177               -

        Mortgage note payable to Nomura Asset Capital Corporation, bearing
        interest at 10.04%, due on May 1, 2002                                            8,424               -

        Installment note payable to a limited  partnership,  bearing interest at
        9.5%. Any remaining amounts owing under this note will be due on
        January 31, 2000                                                                  1,000               -

        Note payable to a bank, interest and principal payable monthly,  bearing
        interest at the prime rate plus 1.5%, scheduled to mature in 1996,
        paid in full in 1995                                                                  -           3,557

        Other notes payable, varying interest rates and maturities                          345             130
                                                                                  -------------   -------------

                                                                                        177,580         163,323
        Less--Current portion                                                             2,059          32,708
                                                                                   -------------   -------------

                                                                                  $     175,521   $     130,615
                                                                                  =============   =============
</TABLE>

       Principal payments are due as follows:

        1996                      $      2,059
        1997                               724
        1998                            49,559
        1999                             2,060
        2000                            96,332
        Thereafter                      26,846
                                  ------------

                                  $    177,580


<PAGE>


(9)    NOTES PAYABLE (Continued)


       The Company is currently in default on a mortgage  payable of $1,161,000,
       secured  solely  by  specific  assets  of the  Company.  The  Company  is
       currently  negotiating  with the lender of the note. The Company does not
       expect a material adverse or significant  impact on the Company's results
       of operations or financial position, as a result of the current default.


       As of December 31, 1995,  substantially  all of the Company's real estate
       assets had been pledged as collateral for various notes payable.


     Winthrop Florida Apartments, L.P. (Winthrop Florida), a wholly owned entity
     of the Company,  entered into an interest rate  protection  agreement  with
     Morgan Guaranty Trust Company of New York (MGT) in July 1995. The agreement
     expires on July 1, 1998.  Under the agreement,  Winthrop Florida paid MGT a
     transaction fee of $302,400 in exchange for an interest rate cap of 10.19%,
     with  a  floating  rate  option  on  the  notional   principal   amount  of
     $33,600,000.  The original note rate was LIBOR plus three  percent.  In the
     event of  nonperformance  by the  counterparty,  Winthrop  Florida would be
     exposed to  interest  rate risk if LIBOR plus  three  percent  rate were to
     exceed the cap rate. As of December 31, 1995,  LIBOR plus three percent did
     not exceed the cap rate.  Winthrop Florida recorded $50,400 of amortization
     expense during 1995 related to the interest rate protection agreement.


(10)   INCOME TAXES

     Effective the beginning of fiscal 1993,  the Company  adopted SFAS No. 109,
     Accounting  for Income  Taxes.  Taxes in respect of the  portion of the net
     income or loss of the Company attributable to its corporate subsidiaries is
     reflected in the  statements of the Company.  The balance of the net income
     or loss is reflected  on the tax returns of the  partners of WFA.  SFAS No.
     109 requires  recognition  of deferred tax  liabilities  and assets for the
     expected  future tax  consequences of events that have been included in the
     financial  statements  and tax  returns.  Under this  method,  deferred tax
     liabilities and assets are determined  based on the difference  between the
     financial  statement and tax basis of assets and liabilities  using enacted
     tax rates in effect for the year in which the  differences  are expected to
     reverse.

       The  components of the net deferred tax liability as of December 31, 1995
and 1994 are as follows:

<TABLE>
                                                         1995              1994

        <S>                                         <C>              <C>
        Total deferred tax liabilities              $ 44,306,000     $    44,113,000
        Total deferred tax assets                     30,394,000          32,187,000
                                                    ---------------  ---------------


                                                    $ 13,372,000  $       11,926,000
                                                    ===============  ===============
</TABLE>



<PAGE>


(10)   INCOME TAXES (Continued)

       The Company's deferred tax assets are expected to be realized through the
       reversal of the deferred tax liabilities.

       Significant items making up the deferred tax liabilities and deferred tax
       assets as of December 31, 1995 and 1994 are as follows:

<TABLE>
                                                                         1995             1994
        Assets:

           <S>                                                       <C>               <C>
           Reserves not currently deductible for tax purposes        $    13,085,000   $    20,757,000
           Revenues recognized for tax purposes in advance of
             financial statements                                          5,534,000         5,534,000
                                                                               -----
           Net operating loss carryforward                                12,315,000         5,896,000
                                                                     ---------------   ---------------

                                                                     $    30,934,000   $    32,187,000
                                                                     ===============   ===============


        Liabilities:

           Equity in investment programs' tax basis loss             $    32,849,000   $    33,012,000
           Revenues recognized for financial statements in advance
             of tax purposes                                              11,457,000        11,101,000
                                                                     ---------------   ---------------

                                                                     $    44,306,000   $    44,113,000
                                                                     ===============   ===============
</TABLE>

       As of January 1, 1996, the Company has net operating  loss  carryforwards
       which are available to offset future taxable income. These carryforwards,
       which are expected to be fully utilized, expire in the year 2010.


       WFA's  taxable  income  (loss)  differs  from its net loss for  financial
       statement  purposes due primarily to  differences  in the  recognition of
       WFA's share of First Winthrop's and certain investment  programs' results
       of operations for financial statement and tax reporting purposes.


<PAGE>


(10)   INCOME TAXES (Continued)

       WFA's taxable income is estimated as follows:
<TABLE>

                                                                                 For the Year
                                                                                    Ended
                                                                                  December 31
                                                                      1995           1994           1993
                                                                           (Amounts in Thousands)

        <S>                                                  <C>              <C>             <C>
        Net loss for financial statement purposes            $      (8,352)   $   (13,265)    $      (990)
        Equity in investment programs' tax basis loss in

           excess of financial statement loss                       (4,969)       (10,195)          6,935
        Income not included for financial statement
           purposes                                                      -              -           5,280
        Investment programs' distributions not included in
           taxable income                                             (338)          (537)            (66)
        Expenses previously included for financial
           statement purposes                                            -              -          (9,263)
        First Winthrop's net (income) loss for financial
           statement purposes                                       (2,226)        14,041          (2,262)
        Charges related to real estate                                                  -               -

        Net expenses not deductible for tax reporting

           purposes                                                      -            189           1,546
                                                             -------------  -------------   -------------

                 WFA estimated taxable income (loss)         $     (15,885)   $    (9,767)    $     1,180
                                                             ==============   ===========     ===========
</TABLE>


       First Winthrop's  total provision  (credit) for income taxes differs from
       that which would have been calculated using the statutory  federal income
       tax rate,  due primarily to the net effect of the provision  (credit) for
       state  income  taxes.   Deferred   income  taxes  result  from  temporary
       differences  in the  recognition  of revenues  and  expenses  for tax and
       financial reporting purposes, primarily related to the excess, in respect
       of various  investment  programs,  of tax losses over losses reported for
       financial statement purposes.


<PAGE>


(10)   INCOME TAXES (Continued)

       Significant  components of the  provision  (credit) for income taxes from
continuing operations are as follows:

<TABLE>
                                                            For the Years Ended December 31,
                                                         1995            1994             1993
                                                                  (Amounts in Thousands)


        <S>                                         <C>               <C>            <C>
        Deferred tax (credit) liability             $       1,530     $    (8,315)   $    (2,609)
                                                    --------          -----------    -----------

                                                    $       1,530     $    (8,315)   $    (2,609)
                                                    =============     ===========    ===========
</TABLE>


(11)   PENSION AND PROFIT-SHARING PLANS

       The Company has two  contributory  401(k) plans (the Plans) covering most
       of its employees meeting certain age and service criteria. The first plan
       is for office employees and the second is for field employees. Under both
       Plans,  participants may make pretax  contributions of up to 15% of their
       salary. Under the office employees' plan, the Company will match employee
       contributions  up  to  3.5%  of  the  employees'  salary.  The  Company's
       contribution may be reduced as a result of forfeiture of unvested account
       balances by terminated employees. The employee contributions will be 100%
       vested, and the Company's matching  contributions to the Plan, as well as
       all prior account balances,  will vest 50% upon completion of three years
       of services and 100% upon completion of four years of service.


       The  Company  recognized  expenses  relating  to the  Plans  of  $98,000,
       $599,000  and $290,000  for the years ended  December 31, 1995,  1994 and
       1993, respectively.  The Company currently funds amount accrued under the
       Plans.


       The  Company  does not  provide  any  other  postretirement  benefits  in
addition to the benefits discussed above.

(12)   COMMITMENTS AND CONTINGENCIES

       (a)    Guarantees of Syndicated Investment Programs' Obligations

              As of  December  31,  1995,  the  Company has agreed to fund up to
              $3,179,000 of potential operating deficits that may be incurred by
              three  investment  programs.  In general,  the Company will not be
              liable  under these  commitments  until the  investment  programs'
              reserves to fund operating deficits are exhausted.

              As of December 31, 1995, the Company has guaranteed $45,700,000 of
              seven  investment  programs'  mortgage  financing.  The  Company's
              liability  is for only the most senior  portion of the  mortgages,
              and in none of the cases is this guaranteed  portion more than 50%
              of the mortgage  financing.  The Company will only be liable under
              these  guarantees  to  the  extent  that  the  potential  sale  or
              refinancing of properties  held by the investment  programs do not
              provide sufficient funds to satisfy the guaranteed portions of the
              investment  programs'  obligations.  In addition,  the Company has
              guaranteed   $10,000,000  of  one  investment  program's  mortgage
              financing in the event of environmental liability or fraud.

              The  Company  has  guaranteed  a  minimum  return  to the  limited
              partners of one investment  program  organized by the Company.  In
              another investment program organized by the Company, a partnership
              is  required  to purchase  those  units  tendered by the  investor
              limited partners,  including a cumulative 10% annually  compounded
              return  on the  basic  capital  contribution,  less any cash  flow
              previously   distributed  (the  net  amount  so  calculated  being
              referred to as the Put Payment).  If the partnership does not have
              sufficient  funds  to make all  required  Put  Payments,  then the
              general partner, a subsidiary of First Winthrop,  shall contribute
              to the partnership,  as an additional capital  contribution,  such
              funds as are required to allow the partnership to complete the Put
              Payments.


          Liabilities related to the above commmmitments as of December 31, 1995
          and December 31, 1994 are reflected in accrued expenses  ($823,000 and
          $600,000,  respectively) and other long-term  liabilities  ($1,274,000
          and $3,070,000, respectively).  Management believes that these amounts
          are adequate to cover the Company's exposure on these guarantees.




<PAGE>


(12)   COMMITMENTS AND CONTINGENCIES (Continued)

       (b)    Leases

              Subsidiaries  of the  Company  are leasing  real  properties  on a
              completely  net basis under lease  agreements  (the Master Leases)
              from  two  investment  programs  organized  by  the  Company.  The
              subsidiaries  are,  in  turn,  leasing  the real  properties  on a
              completely  net  basis  under  separate  lease   agreements   (the
              Subleases) to unaffiliated  corporate  tenants.  The Master Leases
              have primary  terms of 30 years while the  Subleases  have primary
              terms of 25 years,  both having several five-year renewal options.
              The Company expects that the corporate tenants will exercise their
              first  five-year  renewal  options  under  the  Subleases.   Lease
              payments  due to the  subsidiaries  during the primary and renewal
              periods of the  Subleases  are adequate to meet their  obligations
              under corresponding periods of the Master Leases.

              The following is a summary of the average  payments due during the
              primary terms of the Master and Subleases, which are accounted for
              as operating leases:

                                                Master
            Years                               Leases        Subleases
                                                 (Amounts in Thousands)

        1996-2008                            $    10,587     $    10,656
        2009-2013                                  3,895               -

              The  Company's  liability  under the  Master  Leases is limited to
              $2,000,000 with respect to any one investment program,  subject to
              an overall $5,000,000 limitation.

              The Company leases office space and office equipment.  The Company
              incurred rental expense of  approximately  $1,993,000,  $1,933,000
              and  $2,658,000  for the years ended  December 31, 1995,  1994 and
              1993, respectively.

              The  following is a summary of the Company's  approximate  minimum
              rental  commitments under the  noncancelable  portion of long-term
              operating leases (in thousands):

        Year Ended December 31,

           1996                                     $      1,830
           1997                                            1,487
           1998                                              308
           1999                                              140
           2000                                              140
           Thereafter                                        350



<PAGE>


(12)   COMMITMENTS AND CONTINGENCIES (Continued)

       (c)    Litigation

              As a result of actions  brought  by  investors,  the  Company is a
              party to litigation  involving certain investment  programs it has
              organized.  Each  of  these  programs  has  experienced  financial
              difficulties  due to market  conditions.  In general,  the actions
              brought  against the Company  allege that the Company,  as general
              partner  or  sponsor,   acted  improperly  in  the   organization,
              syndication  or  operation  of the  investment  programs.  In each
              pending  case,  the  Company  believes  that the  allegations  are
              without merit and intends to vigorously defend itself. The Company
              does not  expect  that the  outcome  of any of these  suits or any
              other suits will have a material  adverse  effect on its financial
              condition or results of operations.

              During 1995, the Company settled lawsuits initiated by the limited
              partners of Sixty-Six Associates Limited  Partnership,  Park Towne
              Place  Associates  Limited  Partnership,  and Parsippany  Commerce
              Associates   Limited   Partnership  for  an  aggregate  amount  of
              $1,216,000.  These amounts had been previously reserved for by the
              Company,  and thus, the settlements had no impact on the Company's
              1995 results of operations.

              As  discussed  in Note 2, as a result of a legal case  settlement,
              First Winthrop paid One Houston the sum of $17 million.

              In  addition,  as discussed in Note 4, as a result of a legal case
              settlement,  the Company forgave $10 million plus accrued interest
              owed by an investment program.

       (d)    Letters of Credit


              In conjunction with WFA's acquisition of the Hills Apartments, WFA
              executed   two   letters  of  credit,   $100,000   and   $900,000,
              respectively,  to  collateralize  notes  retained  by the  seller,
              Carwin,  Ltd.  These  letters of credit have initial  terms ending
              January 3, 1997, and August 1, 1996, respectively.


       (e)    Employment Arrangements


              On January  15,  1996,  the  Company  entered  into an  employment
              agreement with its newly hired Chief Executive Officer.  Under the
              terms of this three-year  agreement,  the Chief Executive  Officer
              will  receive an annual  salary of $360,000  per year,  subject to
              increase based upon the U.S.  Consumer  Price Index,  and a bonus,
              based upon the improved financial performance or




<PAGE>


(12)   COMMITMENTS AND CONTINGENCIES (Continued)

       (e)    Employment Arrangements (Continued)

              condition  of the Company or its direct or indirect  subsidiaries.
              In addition,  the Chief Executive Officer is entitled to a monthly
              car allowance, as well as participation in all employee health and
              benefit   plans.   This   employment   agreement   will  terminate
              immediately upon the employee's death,  disability,  or for cause.
              Upon the termination of the Chief Executive  Officer's  employment
              agreement  for any  reason  other than  cause,  the  Company  will
              continue to be obligated to make payments in  accordance  with the
              agreement for the remainder of the term,  unless  termination is a
              result of the  officer's  death or  disability,  in which case the
              amount to be paid will the  lesser of one  year's  salary,  or the
              salary due over the remaining term of the agreement.

              See Note 6 for discussion of additional employment contracts.

(13)   SUBSEQUENT EVENTS


              On December 22, 1994, a class action suit was brought against WFA,
              Linnaeus  Associates Limited  Partnership  (Linnaeus),  a Maryland
              limited  partnership  and sole general  partner of WFA, former and
              current members of WFA's senior management (collectively,  the WFA
              Defendants)  and  Nomura  Asset  Capital  Corporation,   by  those
              individuals who owned units of limited partnership interest in WFA
              known  as  preferred  units   (Preferred   Unitholders  and  Class
              Members).  The suit alleges in the first amended complaint,  filed
              February 28, 1995,  that,  among other things,  the WFA Defendants
              breached  their  fiduciary  duties  by  improperly  selling  their
              interest in Linnaeus  to NACC,  while  failing to obtain a similar
              buyout opportunity for the Preferred Unitholders.

              On March 8,  1996,  a second  amended  complaint  was filed  which
              contained the class claims asserted in the previous complaint and,
              in addition, that the defendants breached the twelfth amendment to
              the   Partnership   Agreement   by   failing  to  make  a  capital
              distribution  as a  result  of  the  Investment  Agreement  and by
              failing to effect a redemption of the Preferred Units.




<PAGE>


(13)   SUBSEQUENT EVENTS (Continued)


               A  Stipulation  for  Settlement,  dated as of March 20, 1996 (the
               Stipulation),  provides that Londonderry  Acquisition Corp., Inc.
               or its  affiliate  (Londonderry),  an affiliate  of Apollo,  will
               undertake  to  liquidate  the  investment  of  Class  Members  by
               effecting a merger (the Merger Transaction)  pursuant to Maryland
               law which will provide  Class  Members  (regardless  whether such
               Class  Members  opt out of the  Class)  with the right to receive
               cash  consideration  per Preferred Unit in an amount to be opined
               by a nationally  recognized,  independent investment banking firm
               as fair from a financial point of view, but in no event less than
               ten dollars  and fifty cents  ($10.50)  per  Preferred  Unit (the
               Offered  Price).  Class  Members  will retain  their rights under
               Maryland  law to pursue an  appraisal of the value of their units
               and  receive an amount  determined  pursuant  to their  appraisal
               rights under Maryland law (the Appraised Price).

              Londonderry  has  indicated  that it is  willing to  purchase  the
              Preferred  Units  at  the  offered  price  only  if  the  proposed
              settlement, pursuant to the Stipulation, is approved and the class
              action is dismissed with prejudice.  If the proposed settlement is
              not approved,  Londonderry  may not make an offer to liquidate the
              Class Members'  investment in WFA. The final approval hearing will
              be held May 23, 1996 in Chicago, Illinois. If a significant number
              of Class Members opt out of the proposed  settlement,  Londonderry
              and Linnaeus  have the right to declare the  Stipulation  null and
              void.


                         WINTHROP FINANCIAL ASSOCIATES
                             (A Limited Partnership)

                                   SCHEDULE II
                        VALUATION AND QUALIFYING ACCOUNTS
                                DECEMBER 31, 1995



<TABLE>
- ------------------------------- --------------- -------------------------------- ------------------ ---------------
              Column A                    Column B                Column C                  Column D          Column E
- -------------------------------------- --------------- -------------------------------- ------------------ ---------------
                                          Balance,      Charged to                                            Balance,
                                         Beginning      Costs and       Charged to         (Additions)          End
             Description                 of Period       Expenses     Other Accounts       Deductions        of Period
- -------------------------------------- --------------- ------------- ------------------ ------------------ ---------------

<S>                                    <C>             <C>           <C>                <C>                <C>
PERIOD ENDED, DECEMBER 31, 1995:
   Deducted from asset accounts-
     Allowance for doubtful accounts   $   16,639,000  $    240,000  $          -       $          -       $  16,879,000
     Loan reserves                         16,908,000       (20,000)            -                  -          16,888,000
                                       --------------  ------------  ------------       ------------       -------------

         Total                         $   33,547,000  $    220,000  $          -       $          -       $  33,767,000
                                       ==============  ============  ============       ============       =============

         General partner liability     $    4,777,000  $          -  $  1,121,000       $ (2,611,000)      $   3,287,000
                                       ==============  ============  ============       ============       =============

YEAR ENDED DECEMBER 31, 1994
   Deducted from asset accounts-
     Allowance for doubtful accounts   $   26,614,000  $     25,000  $          -       $ 10,000,000       $  16,639,000
                                                                                                  (1)
     Loan reserves                         17,538,000        75,000             -            705,000          16,908,000
                                       --------------  ------------  ------------       ------------       -------------
                                                                                                  (1)

         Total                         $   44,152,000  $    100,000  $          -       $ 10,705,000       $  33,547,000
                                       ==============  ============  ============       ============       =============

         General partner liability     $    8,304,000  $          -  $   (171,000)      $  3,356,000       $   4,777,000
                                       ==============  ============  ============       ============       =============
                                                                                                  (2)

YEAR ENDED DECEMBER 31, 1993
   Deducted from asset accounts-
     Allowance for doubtful accounts   $   27,870,000  $    130,000                     $  1,386,000       $  26,614,000
                                                                                                  (1)
     Loan reserves                         25,107,000       137,000                        7,706,000          17,538,000
                                       --------------  ------------                     ------------       -------------
                                                                                                  (1)

         Total                         $   52,977,000  $    267,000                     $  9,092,000       $  44,152,000
                                       ==============  ============                     ============       =============

         General partner liability     $    9,844,000                                   $  1,540,000       $   8,304,000
                                       ==============                                   ============       =============
                                                                                                  (2)

YEAR ENDED DECEMBER 31, 1992
   Deducted from asset accounts-
     Allowance for doubtful accounts   $  222,652,000  $    901,000  $  4,845,000  (3)  $    528,000       $  27,870,000
                                                                                                  (1)
     Loan reserves                         24,739,000       619,000     4,221,000  (3)     4,472,000          25,107,000
                                       --------------  ------------  ------------       ------------       -------------
                                                                                                  (1)

         Total                         $   47,391,000  $  1,520,000  $  9,066,000       $  5,000,000       $  52,977,000
                                       ==============  ============  ============       ============       =============

         General partner liability     $    9,850,000  $    900,000                     $    906,000       $   9,844,000
                                       ==============  ============                     ============       =============
                                                                                                  (2)
</TABLE>
(1)  Uncollectible accounts written off.
(2)  Payments.
(3)  These amounts represented deferred revenue.




<PAGE>


                          WINTHROP FINANCIAL ASSOCIATES

                                10-K SCHEDULE III
                                  SCHEDULE 3-A
                                DECEMBER 31, 1995


<TABLE>

                                                                                            Cost Capitalized Subsequent
                                                (A)               Acquisition Costs                to Acquisition
              Description                    Mortgage                        Buildings and                 Buildings and
             Real Property                     Notes            Land         Improvements        Land      Improvements

<S>                                       <C>              <C>             <C>              <C>            <C>
Beacon Hill Apts., Chambles, GA           $     3,701,986  $     655,108   $     3,520,283  $          -   $     214,888
Blossomtree Apts., Scottsdale, AZ               2,251,638        362,134         1,964,236             -         232,527
Ferntree III Apts., Phoenix, AZ                 2,587,193        445,946         2,397,000             -         214,729
Foothils Apts., Tucson, AZ                      6,043,093        804,081         6,296,430             -          62,375
Fox Bay Apts., Tucson, AZ                       3,925,497        724,139         3,638,748             -         152,250
Foxtree Apts., Tempe, AZ                        5,575,592        950,671         5,113,536             -         788,892
Grovetree Apts., Tempe, AZ                      3,620,626        621,544         3,324,781             -         125,285
Hazeltree Apts., Phoenix, AZ                    1,236,970        181,804         1,002,426             -         361,241
Hiddentree Apts., E. Lansing, MI                5,306,793        567,852         4,998,541             -         979,445
Islandtree Apts., Savannah, GA                  6,047,438      1,097,172         5,852,607             -         110,844
Orchidtree Apts., Scottsdale, AZ                8,239,302      1,441,057         7,709,577             -         467,745
Pine Creek Apts., Pine Creek, MI                2,136,961        329,332         1,823,779             -         466,855
Polo Park Apts., Midland, TX                    3,074,131        447,980         2,979,650             -         106,427
Quailtree Apts., Phoenix, AZ                    2,629,152        441,855         2,373,552             -         215,026
Rivercrest Apts., Tucson, AZ                    2,678,712        576,873         2,267,180             -          73,871
Sand Pebble Apts., El Paso, TX                  5,007,302        754,565         5,015,097             -         123,993
Shadetree Apts., Tempe, AZ                      1,724,979        287,774         1,549,185             -         153,922
Silktree Apts., Phoenix, AZ                     1,292,390        205,395         1,104,863             -          71,132
Timbertree Apts., Phoenix, AZ                   7,033,923      1,263,962         6,752,145             -         491,336
Twinbridge Apts., Tucson, AZ                      763,274        124,654           625,458             -          36,133
Village Park Apts., North Miami, FL            14,755,882      2,325,130        14,371,343             -         961,808
Wickertree Apts., Phoenix, AZ                   3,183,166        590,218         2,959,563             -         173,049
Wildflower Apts., Midland, TX                   2,641,832        363,341         2,642,526             -         223,840
Wydewood Apts., Midland, TX                     2,218,304        323,230         2,149,165             -          79,680
Yorktree Apts., Carol Stream, IL                8,649,878        605,045         7,820,340      (200,153)      2,110,395
Brant Rock Apts., Houston, TX                   1,533,139        169,000         1,606,000             -         253,820
Freedom Place Apts., Jacksonville, FL          10,904,723      1,443,278        11,181,721             -          83,385
Olmos Club Apts., San Antonio, TX               2,137,758        304,425         2,170,575             -          38,107
Sandcastles Apts., League City, TX              4,491,450        624,000         4,576,000             -          75,305
Shadow Lake Apts., Greensboro, NC               4,301,427        850,000         4,130,000             -         118,607
Surrey Oaks Apts., Bedford, TX                  3,454,962        574,000         3,426,000             -         110,226
Tall Timbers Apts., Houston, TX                 5,268,817      1,299,300         4,800,700        23,434         844,641
Windsor Landing Apts., Morrow, GA               6,867,600      1,660,000         6,291,000             -          59,808
Woodhollow Apts., Austin, TX                    2,915,124        972,000         2,403,000        (3,744)        190,153
Benjamin Franklin Land, Philedelphia, PA        1,655,088      1,712,365                 -             -               -
Marlboro Unimp. Land, Various Loc.                      -         89,743                 -             -               -
Northwood Land, Various Loc.                      866,704      1,457,504                 -             -               -
Linnaeus Unimp. Land, Manchester, CT                    -        160,000                 -             -               -
Linnaeus Building, Manchester, CT                       -              -           642,329             -               -
Clarendon Land, Irving, CA                              -        302,411                 -             -               -
The Hills Apts., Austin, TX                     9,424,488      2,798,623         8,307,025             -         113,243
                                          ---------------  -------------   ---------------  ------------   -------------

                                          $   160,147,294  $  30,907,511   $   149,786,361  $   (180,463)  $  10,884,983
                                          ===============  =============   ===============  ============   =============

</TABLE>


<PAGE>


                          WINTHROP FINANCIAL ASSOCIATES

                                10-K SCHEDULE III
                                DECEMBER 31, 1995


<TABLE>
                                                           Gross Balance,
                                                         December 31, 1995                                     (C)
                  Description                                         Buildings and         (B)            Accumulated
                 Real Property                         Land           Improvements         Total          Depreciation

<S>                                              <C>              <C>                <C>                 <C>
Beacon Hill Apts., Chambles, GA                  $       655,108  $       3,735,171  $       4,390,279   $       317,019
Blossomtree Apts., Scottsdale, AZ                        362,134          2,196,763          2,558,897           192,498
Ferntree III Apts., Phoenix, AZ                          445,946          2,611,729          3,057,675           221,632
Foothils Apts., Tucson, AZ                               804,081          6,358,805          7,162,886           496,052
Fox Bay Apts., Tucson, AZ                                724,139          3,790,998          4,515,137           493,986
Foxtree Apts., Tempe, AZ                                 950,671          5,902,428          6,853,099           331,974
Grovetree Apts., Tempe, AZ                               621,544          3,450,066          4,071,610           279,098
Hazeltree Apts., Phoenix, AZ                             181,804          1,363,667          1,545,471           135,509
Hiddentree Apts., E. Lansing, MI                         567,852          5,977,986          6,545,838           554,382
Islandtree Apts., Savannah, GA                         1,097,172          5,963,451          7,060,623           468,724
Orchidtree Apts., Scottsdale, AZ                       1,441,057          8,177,322          9,618,379           655,368
Pine Creek Apts., Pine Creek, MI                         329,332          2,290,634          2,619,966           221,041
Polo Park Apts., Midland, TX                             447,980          3,086,077          3,534,057           249,021
Quailtree Apts., Phoenix, AZ                             441,855          2,588,578          3,030,433           213,327
Rivercrest Apts., Tucson, AZ                             576,873          2,341,051          2,917,924           191,966
Sand Pebble Apts., El Paso, TX                           754,565          5,139,090          5,893,655           407,374
Shadetree Apts., Tempe, AZ                               287,774          1,703,107          1,990,881           144,656
Silktree Apts., Phoenix, AZ                              205,395          1,175,995          1,381,390            98,791
Timbertree Apts., Phoenix, AZ                          1,263,962          7,243,481          8,507,443           577,426
Twinbridge Apts., Tucson, AZ                             124,654            661,591            786,245            55,997
Village Park Apts., North Miami, FL                    2,325,130         15,333,151         17,658,281         1,296,400
Wickertree Apts., Phoenix, AZ                            590,218          3,132,612          3,722,830           254,985
Wildflower Apts., Midland, TX                            363,341          2,866,366          3,229,707           240,175
Wydewood Apts., Midland, TX                              323,230          2,228,845          2,552,075           178,651
Yorktree Apts., Carol Stream, IL                         404,892          9,930,735         10,335,627           808,188
Brant Rock Apts., Houston, TX                            169,000          1,859,820          2,028,820           208,998
Freedom Place Apts., Jacksonville, FL                  1,443,278         11,265,106         12,708,384           490,785
Olmos Club Apts., San Antonio, TX                        304,425          2,208,682          2,513,107            91,315
Sandcastles Apts., League City, TX                       624,000          4,651,305          5,275,305           193,174
Shadow Lake Apts., Greensboro, NC                        850,000          4,248,607          5,098,607           385,723
Surrey Oaks Apts., Bedford, TX                           574,000          3,536,226          4,110,226           330,050
Tall Timbers Apts., Houston, TX                        1,322,734          5,645,341          6,968,075           508,004
Windsor Landing Apts., Morrow, GA                      1,660,000          6,350,808          8,010,808           543,018
Woodhollow Apts., Austin, TX                             968,256          2,593,153          3,561,409           260,286
Benjamin Franklin Land, Philedelphia, PA               1,712,365                  -          1,712,365                 -
Marlboro Unimp. Land, Various Loc.                        89,743                  -             89,743                 -
Northwood Land, Various Loc.                           1,457,504                  -          1,457,504                 -
Linnaeus Unimp. Land, Manchester, CT                     160,000                  -            160,000                 -
Linnaeus Building, Manchester, CT                              -            642,329            642,329           208,017
Clarendon Land, Irving, CA                               302,411                  -            302,411                 -
The Hills Apts., Austin, TX                            2,798,623          8,420,268         11,218,891           307,792
                                                 ---------------  -----------------  -----------------   ---------------

                                                 $    30,727,048  $     160,671,344  $     191,398,392   $    12,611,402
                                                 ===============  =================  =================   ===============
</TABLE>



<PAGE>


                          WINTHROP FINANCIAL ASSOCIATES

                                10-K SCHEDULE III
                                DECEMBER 31, 1995


<TABLE>
                                                                                                          Life on which
                                                                                                          Depreciation
                              Description                                    Date of           Date        Expense is
                             Real Property                                 Construction      Acquired       Computed

<S>                                                                               <C>          <C>          <C>
Beacon Hill Apts., Chambles, GA                                                   1978         1993         5-27.5 years
Blossomtree Apts., Scottsdale, AZ                                                 1970         1993         5-27.5 years
Ferntree III Apts., Phoenix, AZ                                                   1973         1993         5-27.5 years
Foothils Apts., Tucson, AZ                                                        1982         1993         5-27.5 years
Fox Bay Apts., Tucson, AZ                                                         1983         1993         5-27.5 years
Foxtree Apts., Tempe, AZ                                                          1972         1993         5-27.5 years
Grovetree Apts., Tempe, AZ                                                        1959         1993         5-27.5 years
Hazeltree Apts., Phoenix, AZ                                                      1959         1993         5-27.5 years
Hiddentree Apts., E. Lansing, MI                                                  1969         1993         5-27.5 years
Islandtree Apts., Savannah, GA                                                    1985         1993         5-27.5 years
Orchidtree Apts., Scottsdale, AZ                                                  1972         1993         5-27.5 years
Pine Creek Apts., Pine Creek, MI                                                  1976         1993         5-27.5 years
Polo Park Apts., Midland, TX                                                      1982         1993         5-27.5 years
Quailtree Apts., Phoenix, AZ                                                      1976         1993         5-27.5 years
Rivercrest Apts., Tucson, AZ                                                      1984         1993         5-27.5 years
Sand Pebble Apts., El Paso, TX                                                    1983         1993         5-27.5 years
Shadetree Apts., Tempe, AZ                                                        1965         1993         5-27.5 years
Silktree Apts., Phoenix, AZ                                                       1980         1993         5-27.5 years
Timbertree Apts., Phoenix, AZ                                                     1980         1993         5-27.5 years
Twinbridge Apts., Tucson, AZ                                                      1982         1993         5-27.5 years
Village Park Apts., North Miami, FL                                          1974-1981         1993         5-27.5 years
Wickertree Apts., Phoenix, AZ                                                     1983         1993         5-27.5 years
Wildflower Apts., Midland, TX                                                     1982         1993         5-27.5 years
Wydewood Apts., Midland, TX                                                       1981         1993         5-27.5 years
Yorktree Apts., Carol Stream, IL                                                  1970         1993         5-27.5 years
Brant Rock Apts., Houston, TX                                                     1983         1993         5-27.5 years
Freedom Place Apts., Jacksonville, FL                                             1989         1994         5-27.5 years
Olmos Club Apts., San Antonio, TX                                                 1983         1994         5-27.5 years
Sandcastles Apts., League City, TX                                                1987         1994         5-27.5 years
Shadow Lake Apts., Greensboro, NC                                                 1986         1993         5-27.5 years
Surrey Oaks Apts., Bedford, TX                                                    1984         1993         5-27.5 years
Tall Timbers Apts., Houston, TX                                                   1983         1993         5-27.5 years
Windsor Landing Apts., Morrow, GA                                                 1990         1993         5-27.5 years
Woodhollow Apts., Austin, TX                                                      1974         1993         5-27.5 years
Benjamin Franklin Land, Philadelphia, PA                                           N/A         1985                  N/A
Marlboro Unimp. Land, Various Loc.                                                 N/A         1994                  N/A
Northwood Land, Various Loc.                                                       N/A         1977                  N/A
Linnaeus Unimp. Land, Manchester, CT                                               N/A         1994                  N/A
Linnaeus Building, Manchester, CT                                                 1976         1994         5-27.5 years
Clarendon Land, Irving, CA                                                         N/A         1994                  N/A
The Hills Apts., Austin, TX                                                  1980-1982         1995         5-27.5 years
</TABLE>



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

      None.

                                    PART III

Item 10.  Directors and Executive Officers of the Registrant.

     (a) and (b)  Identification of Directors and Executive  Officers.  WFA is a
limited  partnership,  the  ultimate  corporate  general  partner  of  which  is
Londonderry Acquisition Corp. II, Inc. ("Londonderry Acquisition").  Pursuant to
the  Partnership  Agreement  of WFA, the control of WFA is vested in its general
partner and the executive  officers of WFA appointed by its general partner.  As
of March 1, 1996,  the names of the  directors of  Londonderry  Acquisition  and
executive officers of WFA and the position held by each of them, are as follows:


                                 Position Held
                                  with WFA or            Served as an
    Name                     Londonderry Acquisition     Officer Since

Michael Weiner               Director                       7-95

W. Edward Scheetz            Director                       7-95

Michael L. Ashner            Chief Executive Officer        1-96

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

Jeffrey Furber               Executive Vice President       1-96
                             and Clerk

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

Peter Braverman              Senior Vice President          1-96

        Each director of  Londonderry  Acquisition  and officer of WFA will hold
office  until  the  next  annual  meeting  of the  stockholders  of  Londonderry
Acquisition and until his successor is elected and qualified.

       (c)    Identification of Certain Significant Employees.   None.

       (d)    Family Relationships.   None.

Business Experience.

<PAGE>


     Michael Weiner, age 43, has been an officer of Apollo Advisors,  L.P. since
1992, which, together with an affiliate thereof,  serves as the managing general
partner of Apollo Investment Fund, L.P., AIF II, L.P. and Apollo Investment Fund
III, L.P., private securities investment funds, and of Lion Advisors, L.P. which
serves as  financial  advisor  to and with  respect  to and  representative  for
certain  institutional  investors  with respect to  securities  investments.  In
addition,  Mr. Weiner has been an officer of Apollo Real Estate  Advisors,  L.P.
("Apollo"),  the managing general partner of Apollo Real Estate Investment Fund,
L.P., a private real estate investment fund since 1993. Prior to joining Apollo,
Mr.  Weiner was a partner of the national  law firm of Morgan,  Lewis & Bockius.
Mr. Weiner is a director of Applause, Inc., Capital Apartment Properties,  Inc.,
a multi-family  residential real estate investment trust,  Continental  Graphics
Holdings,   Inc.,  The  Florsheim  Shoe  Company,   Inc.  and  Furniture  Brands
International, Inc.

     W. Edward  Scheetz,  age 31, has been a principal of Apollo  directing  its
real estate investment activities since May 1993. Mr. Scheetz is also a director
of Roland International,  Inc., Capital Apartment Properties,  Inc., and Crocker
Realty Trust,  Inc.  Prior to May 1993,  Mr.  Scheetz was a principal of Trammel
Crow Ventures, a national real estate investment firm.

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

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

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


<PAGE>

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

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

         Other than Mr. Weiner, each of the above individuals are also directors
or  executive  officers of a general  partner  (or general  partner of a general
partner) of the  following  limited  partnerships  which  either have a class of
securities  registered  pursuant to Section 12(g) of the Securities and Exchange
Act of 1934,  or are subject to the reporting  requirements  of Section 15(d) of
such Act: Winthrop Partners 79 Limited Partnership; Winthrop Partners 80 Limited
Partnership;  Winthrop  Partners 81 Limited  Partnership;  Winthrop  Residential
Associates  I, A Limited  Partnership;  Winthrop  Residential  Associates  II, A
Limited Partnership; Winthrop Residential Associates III, A Limited Partnership;
1626 New York Associates Limited  Partnership;  1999 Broadway Associates Limited
Partnership; Indian River Citrus Investors Limited Partnership; Nantucket Island
Associates  Limited  Partnership;   One  Financial  Place  Limited  Partnership;
Presidential Associates I Limited Partnership; Riverside Park Associates Limited
Partnership;   Sixty-  Six  Associates  Limited  Partnership;   Springhill  Lake
Investors  Limited  Partnership;  Twelve  AMH  Associates  Limited  Partnership;
Winthrop California Investors Limited Partnership;  Winthrop Interim Partners I,
A  Limited  Partnership;   Winthrop  Growth  Investors  I  Limited  Partnership;
Southeastern   Income  Properties  Limited   Partnership;   Southeastern  Income
Properties  II  Limited   Partnership;   Winthrop   Miami   Associates   Limited
Partnership; and Winthrop Apartment Investors Limited Partnership.

Item 11.  Executive Compensation.

    The following table sets forth the total annual compensation paid or accrued
by WFA to or for the  account of the  Chairman of WFA and each of the four other
highest compensated  executive officers of WFA for services in all capacities to
WFA and its subsidiaries during the year ended December 31, 1995.

<PAGE>




                               Annual Compensation
Name and                                                     All Other
Principal Position     Year    Salary      Bonus             Compensation(2)

Arthur J. Halleran(1)  1995   $135,400     $ 50,000          $4,657,705(3)
Chairman               1994    250,000       50,000               8,771
                       1993    250,000           --               8,816

Jonathan W. Wexler(1)  1995   $135,400     $ 50,000          $3,189,763(3)
Vice Chairman          1994    250,000       50,000               8,771
                       1993    250,000           --               8,750

Jeffrey D. Furber      1995   $250,000     $250,000          $   801,607(3)
Executive Vice         1994    250,000      250,000                7,743
   President           1993    180,000       70,000               35,207(4)

Richard J. McCready    1995   $224,375     $ 50,000             $494,298 (3)
Chief Operating        1994    175,000           --                4,813
  Officer              1993    160,000       60,000                3,850

Francis X. Jacoby(1)   1995   $136,500     $ 65,000              484,479(3)
                       1994    160,000       50,000                5,616
                       1993    160,000       85,000                4,900



(1) For the period from January 1, 1995 to July 14, 1995,  at which time Messrs.
Halleran and Wexler ceased being employed by WFA. For period the January 1, 1995
to September 18, 1995, at which time Jacoby ceased being employed by WFA.

(2) "All Other  Compensation"  represents  matching  contributions made by First
Winthrop  during the period covered on behalf of each of the listed  individuals
pursuant to the Company's 401(k) plan.

(3) Due to the  transfer  of control of Linnaeus  to Apollo,  Messrs.  Halleran,
Wexler, Furber,  McCready and Jacoby received from an affiliate of WFA's general
partner (i) as payment for such individuals interest in W.L. Realty, (ii) in the
case of Messrs.  McCready and Furber, an inducement to remain with WFA and (iii)
in the case of Messrs.  Halleran,  Wexler and  Jacoby,  as payment  for  certain
restrictive   covenants  and  amounts  due  under  their  employment  contracts,
$4,651,122, $3,183,180, $792,836, $488,341 and $478,341, respectively.

(4)  Includes  $26,814 of  relocation  expenses  and $1,383 of tax  equalization
payments  made in  connection  with Mr.  Furber's  assignment to WFA's Hong Kong
office.

     Defined  Benefit  or  Actuarial  Plan  Disclosure.   The  Company  has  two
contributory  401(k) plans (the Plans)  covering most of its  employees  meeting
certain age and service criteria. The first plan is for office employees and the
second is for field  employees.  Under both Plans,  participants may make pretax
contributions  of up to 15% of their salary.  Under the office  employees' plan,
the  Company  will match  employee  contributions  up to 3.5% of the  employees'
salary.  The Company's  contribution may be reduced as a result of forfeiture of
unvested account balances by terminated  employees.  The employee  contributions
will be 100% vested,  and the Company's  matching  contributions  to the Plan as
well as all prior account balances, will vest 50% upon completion of three years
of services and 100% upon completion of four years of service.

Employment  Contracts and  Termination  of  Employment  and  Change-in-  Control
Arrangements.  In connection with the December 22, 1994 transaction described in
"Item 12,  Security  Ownership  of Certain  Beneficial  Owners and  Management -
Changes in Control," the following named executive officers of WFA and two other
senior  executives  of WFA  entered  into  employment  contracts  with WFA dated
December 22, 1994 guaranteeing  employment for terms ranging from three years to
five years commencing on January 1, 1995.  Arthur J. Halleran,  Jr. and Jonathan
W. Wexler  entered  into five year  employment  contracts  with WFA which extend
through December 31, 1999. These  agreements were  subsequently  terminated upon
the  acquisition  of control of WFA by  Londonderry  II.  Jeffrey D.  Furber and
Richard  McCready are employed  pursuant to employment  agreements which provide
for a term of three years extending  through December 31, 1997.  Pursuant to his
employment  agreement,  Mr.  Furber will be paid a base  salary of $250,000  per
annum and a minimum  guaranteed annual bonus payment of $250,000 for each of the
calendar  years  1995,  1996 and 1997.  Pursuant  to Mr.  McCready's  employment
agreement,  Mr. McCready will be paid a base salary of $190,000 per annum and is
entitled to an annual  discretionary  bonus. Mr. McCready's  employment contract
was amended in July 1995, when he was appointed Chief Operating  Officer of WFA,
to increase his salary to $265,000 annually.

         Effective  January  15,  1996,  Mr.  Michael  Ashner  entered  into  an
employment  agreement  with WFA pursuant to which Mr. Ashner will serve as WFA's
Chief Executive Officer. Pursuant to the terms of the employment agreement which
has a term of three years, Mr. Ashner is entitled to receive an annual salary of
$360,000 per annum,  subject to increase based on the U.S.  Consumer Price Index
and a bonus which is based upon the improved financial  performance or condition
of WFA or its  direct or  indirect  subsidiaries.  Upon the  termination  of Mr.
Ashner's  employment  for any reason other than cause,  WFA will  continue to be
obligated to make payments to Mr.  Ashner in  accordance  with the agreement for
the remainder of the term,  unless such  termination is a result of his death or
disability, in which case the amount due to Mr. Ashner will be the lesser of one
year or the remaining term.

Compensation  Committee  Interlocks and Insider  Participation  in  Compensation
Decisions.  Compensation  for all  executive  officers  of WFA  during  1995 was
determined in accordance with their respective employment agreements or pursuant
to agreements  entered into in connection with the acquisition of control of WFA
by Londonderry II.

         No executive  officer of either WFA or its  subsidiaries  served on the
board  of  directors  or  any  other  committee  establishing  compensation  for
executive entities or entities which are not affiliated with WFA.


<PAGE>

Performance Graph

    Pursuant to Rule 304(d) of Regulation  S-T, the following  table  summarizes
the  information  which would  otherwise be presented in the  performance  graph
required by Regulation 402(l) of Regulation S-K. WFA, however, believes that the
presentation of this  information is not informative  because WFA's  partnership
units are not traded on an exchange or NASDAQ  market  whereas the other  groups
presented  consist of  securities  traded on an exchange or NASDAQ  market.  WFA
partnership  units are traded solely through private  transactions  and, because
WFA is a  partnership,  certain  tax laws  limit the number of units that can be
exchanged during any twelve month period. As a result,  the volume of trades and
ability  to  purchase  and  sell  WFA's  units  on  the   secondary   market  is
significantly lower than those of the other groups presented.

                                           NAREIT Equity
Year            WFA        S&P 500         REIT Index

1/1/91        $111.00      $127.61         $ 89.57
1/1/92          69.32       166.40          148.04
1/1/93          53.96       178.18          169.66
1/1/94          52.52       188.32          203.00
1/1/95          32.96       190.74          209.43
1/1/96          13.57       257.89          250.85

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

    The following  table sets forth  information  as of March 1, 1996  regarding
ownership of WFA's voting  securities  by each person who is known by WFA to own
beneficially  more than 5% of the  voting  securities  of the  Company.  The WFA
Partnership  Agreement  provides that all Assignee  Units,  including  Preferred
Units, vote as a single class.

Name and Address              Amount and Nature             Percent of
of Beneficial Owner           of Beneficial Interest        all Assignee Units

Linnaeus Associates          12,571,429 Assignee Units         82.25%
Limited Partnership
One International Place
Boston, MA  02110

Londonderry Acquisition      1,149,236 Preferred Units          7.52%
Limited Partnership
2 Manhattanville Road
Purchase, NY  10577

Changes in Control.  In connection  with its acquisition of control of Linnaeus,
Londonderry  II issued NACC a $22 million  non-recourse  purchase money note due
1998 (the "Purchase Money Note"), as set forth in a loan agreement,  dated as of
July 14, 1995, by and between NACC and Londonderry II. Initial  security for the
Purchase  Money Note  includes  (i) the WLR  partnership  interest  acquired  by
Londonderry  II, (ii) the Aquarius  partnership  interests in  Springhill  Lake,
(iii) the  Londonderry I partnership  interests in WFA, (iv) the WLR partnership
interest in Linnaeus,  and (v) the  Londonderry's  title and interest in and to,
and  the  indebtedness   evidenced  by,  the  WLR  Acquisition  Loan  Agreement.
Accordingly,  if  Londonderry  II does not  satisfy  its  obligations  under the
Purchase Money Note, NACC would have the right to foreclose upon Londonderry I's
and Londonderry II's interests in WFA and WLR respectively.

Item 13.  Certain Relationships and Related Party Transactions.

         See "Item 11,  Executive  Compensation"  for  information  relating  to
payments made to current and former  executive  officers in connection  with the
acquisition of control of WFA by Londonderry II.

         As a result of its general  partnership  interest and its  ownership of
12,571,429 assignee units, Linnaeus is entitled to allocations of WFA's profits,
losses and cash distributions as specified in WFA's partnership agreement.

         As a result of its ownership of 1,149,236 Preferred Units,  Londonderry
I is entitled to allocations of WFA's profits,  losses and cash distributions as
specified in WFA's partnership agreement.

         In  December  1994 and in January  1995,  WFA  purchased  from  various
current and former  officers  of WFA and its  affiliates  an 89.47%  interest in
Clarendon Land Company, Inc.  ("Clarendon"),  an 82.61 interest in Marlboro Land
Company,  Inc.  ("Marlboro")  and a 63.63%  interest in Linnaeus  San  Francisco
Associates,  Limited  Partnership  ("Linnaeus-San  Francisco").   Clarendon  and
Marlboro  own  residual  interests in the land  underlying  properties  owned by
certain of WFA's  previous  syndications.  Linnaeus-San  Francisco owns a small,
freestanding  retail  store.  WFA paid an aggregate of $935,926 to acquire these
interests which it believed to the fair market value of such interests.

         During 1995, WFA and its affiliates  advanced $234,000 to affiliates of
Apollo.  These  amounts  bear  interest at the prime rate plus 1% and are due on
demand.

         In February 1996, the Company  contributed  approximately $36.6 million
of  receivables  to 19NY in  connection  with a loan  restructuring  transaction
pursuant to which an affiliate of Apollo  acquired the existing  debt on certain
of 19NY's properties.  The remaining $10 million of receivables owed by 19NY and
1626 New York Associates  Limited  Partnership,  a general partner of 19NY, were
evidenced by a promissory  note which the Company sold to an affiliate of Apollo
for  $6,000,000,  which  management  believes  represented the fair value of the
note.

<PAGE>

         Prior to transferring  its interest in Linnaeus to Londonderry II, NACC
provided financing to WFA and its affiliates as follows:


     In March 1995,  WFA  contributed  to Winthrop  Southwest  Holdings  Limited
Partnership  ("WSWH"), a newly-formed  partnership,  all of its right, title and
interest in and to the  Southwestern  Properties and NACC  contributed to WSWH a
$17,800,000 note receivable from WFA and First Winthrop Corporation. Pursuant to
the terms of WSWH's partnership agreement, NACC is entitled to receive the first
$17,800,000  in  distributions  from such  partnership  together with a priority
return of LIBOR plus 6.5% on such  contribution.  The  $17,800,000  note was the
note made in  connection  with the  settlement of a litigation  involving  First
Winthrop Corporation.

     Aquarius  Tender Offer.  The funds  necessary for the  consummation  of the
tender  offer  for  Springhill  Lake  Units  by  Aquarius,  an  entity  in which
affiliates of NACC then collectively  owned a 75% ownership interest (as general
and limited  partners)  and WFA then owned a 25% limited  partnership  interest,
were obtained  through a 10-year credit  facility (the  "Facility")  provided to
Aquarius by NACC. This loan was subsequently  acquired by an affiliate of Apollo
in July 1995. All cash flow  distributions  received by Aquarius from Springhill
Lake will be applied to the interest due on the Facility  (which bears  interest
at a variable  rate equal to 3% above the 30-day  London  interbank  offer rate,
reset monthly) and any unpaid interest will be accrued. Upon sale of the Project
or sale of the Springhill Units owned by Aquarius,  the Facility and all accrued
interest will be repaid from proceeds received by Aquarius.

     Acquisition of "The Hills" and "The Hills West"  Apartment  Properties.  In
connection  with its  acquisition of The Hills and The Hills West in Austin,  TX
(collectively, "The Hills"), Winthrop- Austin obtained a mortgage loan from NACC
in the amount of $8,470,000.  The loan bears interest at a fixed rate of 10.04%;
is being  amortized  over a 25 year  schedule  with  payments  of  interest  and
principal  due  monthly  for seven  years.  A balloon  payment of the  remaining
balance will be due on May 1, 2002.  NACC had  previously  acquired the existing
mortgage on the Project from the prior  lender  which loan was in the  principal
amount of  $9,945,974  (the  "Prior  Loan").  At closing of the  purchase of the
Hills, the Prior Loan was satisfied.  Also in connection with this  transaction,
WFA paid NACC (i) a financing fee in the amount of $198,920,  which was refunded
in the form of a credit against closing costs payable by  Winthrop-Austin at the
time of the closing on the purchase of the existing  mortgage debt from NACC and
(ii) a loan commitment fee in connection  with the new mortgage  financing equal
to 1.5% of the principal amount of the new mortgage debt (totaling $127,050), as
well as reimbursements for legal fees and certain other costs.

     Riverside  Acquisition Tender Offer. During 1995, the Company obtained debt
from Londonderry II, and purchased  $8,000,000 of units in a limited partnership
which had been previously syndicated by the Company. These units and the related
debt were  subsequently  transferred  from the  Company to  Londonderry  II, and
therefore,  are not  included  in the  financial  statements  of the  Company at
December 31, 1995.

<PAGE>



                                     PART IV

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

    (a)  The following documents are filed as part of this Report:

         1.  Financial Statements - See Index to Financial Statements
in Item 8.

         2.  Financial  Statement  Schedules - See Index to Financial  Statement
Schedule filed  pursuant to Item 14(a) (2) in "Item 8, Financial  Statements and
Supplementary  Data." Financial  statement schedules not included in Item 8 have
been omitted because of the absence of conditions  under which they are required
or because the information is included elsewhere in the financial statements.

         3.  The exhibits listed in the accompanying Index to
Exhibits are filed as part of this Report.

    (b)   Reports on Form 8-K:
            No reports on Form 8-K were filed during the last quarter covered by
            this report.

<PAGE>



                                   SIGNATURES


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

                                       WINTHROP FINANCIAL ASSOCIATES,
                                       A LIMITED PARTNERSHIP


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

                                                     Date:  April 12, 1996

            Pursuant to the requirements of the Securities Exchange Act of 1934,
this  report has been  signed  below by the  following  persons on behalf of the
registrant and in the capacities and on the dates indicated.

Signature/Name                Title               Date


/s/ W. Edward Scheetz         Director            April 12, 1996
W. Edward Scheetz


/s/ Michael Weiner            Director            April 12, 1996
Michael Weiner


/s/ Anthony R. Page           Chief Financial     April 12, 1996
Anthony R. Page               Officer


                                  EXHIBIT INDEX

Exhibit

3A     Agreement and Certificate of Limited Partnership      (a)
       of Winthrop Financial Associates, A Limited
       Partnership ("WFA") and Amendments One through
       Twelve thereto

3B     Amendments Thirteen and Fourteen to the WFA           (b)
       Partnership Agreement

3C     Amendment Fifteen to the WFA Partnership Agreement    (c)

3D     Articles of Incorporation and By-Laws of WFA          (a)
       Nominee Co., Inc.

10A    Agreement to Acquire Partnership Interests, dated     (d)
       as of January 31, 1994, by and among Eleven Winthrop
       Properties, Inc. and 25 limited partnerships
       identified on Exhibit A to the Agreement

10B    Certificate of Limited Partnership of W.L.            (c)
       Realty, L.P. dated as of December 21, 1995

10C    Agreement of Limited Partnership of W.L.              (c)
       Realty, L.P. dated as of December 22, 1994

10D    Acquisition Loan Agreement between Nomura and
       W.L. Realty dated December 22, 1994                   (a)

10E    Non-Recourse Note dated as of December 22,            (c)
       1994 by and between W.L. Realty, L.P., as
       Borrower, and Nomura Asset Capital Corporation,
       as Lender

10F    Partnership Interest Pledge and Security              (c)
       Agreement between W.L. Realty, L.P., as Pledgor,
       and Nomura Asset Capital Corporation, as Pledgee,
       dated December 22, 1994


10G    Employment Agreement between Richard J. McCready,     (c)
       and WFA, dated as of December, 1994

10H    Employment Agreement between Jeffrey D. Furber and    (c)
       WFA, dated as of December, 1994

10I    Employment Agreement between Michael Ashner and
       WFA, dated as of February 21, 1996

10J    Letter Amendment dated August 11, 1995 to Employement
       Agreement between Richard J. McCready and WFA, dated as of
       December, 1994

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

(a)  Incorporated by reference WFA's  Registration  Statement on Form S-11 filed
with the Commission on March 13, 1985 (the "Registration Statement")

(b)  Incorporated  by  reference  to WFA's Form 10-K for its  fiscal  year ended
December 31, 1991.

(c)  Incorporated  by  reference  to WFA's Form 10-K for its  fiscal  year ended
December 31, 1994.

(d)  Incorporated  by reference to WFA's current  report on Form 8- K filed with
the Commission on April 11, 1994.

                                                                 Exhibit 10I


                              EMPLOYMENT AGREEMENT


     AGREEMENT  made and entered into as of the 21st day of February,  1996,  by
and between WINTHROP FINANCIAL  ASSOCIATES,  A LIMITED  PARTNERSHIP,  a Maryland
limited  partnership  with its principal place of business at One  International
Place,  Boston,  Massachusetts  02110 (the "Company") and Michael L. Ashner,  an
individual  residing  at 17  Buttonwood  Drive,  Dix Hills,  New York 11746 (the
"Executive").


                              W I T N E S S E T H:


     WHEREAS,  the Company desires to retain the services of the Executive,  and
the Executive is willing to provide such  services to the Company,  all upon the
terms and conditions set forth herein.

     NOW, THEREFORE,  for and in consideration of the foregoing premises and the
mutual agreements set forth below, the Company and the Executive hereby agree as
follows:

     1.  Employment.  The Company shall employ the Executive,  and the Executive
shall serve the Company, upon the terms and conditions hereinafter set forth.

     2. Term.  Subject to the terms and conditions  hereinafter  set forth,  the
term of the  Executive's  employment  hereunder  (the "Term") shall  commence on
January 15, 1996 (the  "Effective  Date"),  and shall  continue  until the third
anniversary  of the  Effective  Date,  unless sooner  terminated as  hereinafter
provided.

     3. Duties and Extent of Services.

     (a) During  the Term,  the  Executive  shall  serve as the Chief  Executive
Officer  and  President  of the  Company and as the  Chairman,  Chief  Executive
Officer and  President  of each direct and indirect  subsidiary  of the Company.
Subject  to  the  supervision  and  direction  of  Linnaeus  Associates  Limited
Partnership,  the general  partner of the Company or its successor (the "General
Partner"),  and  subject  to  paragraphs  (b)  and (c) of this  Section  3,  the
Executive's  duties under this Agreement  shall consist of generally  overseeing
all the operations of the Company and each of the Company's  direct and indirect
subsidiaries,  including,  without limitation, the hiring and firing of officers
and employees,  the  establishment  and modification of compensation  payable to
officers  and  employees,  the  incurrence  of  non-recourse  indebtedness,  the
location of  executive  offices and other  offices  and the  selection  of legal
counsel,  accountants  and other advisors,  together with such other  reasonable
duties as may be assigned to him from time to time by the General  Partner which
are  consistent  with the  positions  set  forth in the first  sentence  of this
Section  3(a).  The  Executive  will  perform  his duties  under this  Agreement
faithfully  and  to  the  best  of  his  ability.  The  Executive  shall  devote
substantially  all of his business time to his employment  under this Agreement,
provided,  that,  the Company  expressly  acknowledges  that the Executive  will
devote  a  reasonable  amount  of  his  business  time  to the  supervision  and
management of assets which the Executive  owns or controls  prior to the date of
this Agreement and to the business activities described in Section 7.

     (b)  Notwithstanding the provisions of paragraph (a) of this Section 3, the
Executive  shall not  retain  the  services  of any legal  counsel,  independent
accountants or other advisors without the consent of the General Partner.

     (c)  Notwithstanding the provisions of paragraph (a) of this Section 3, the
Executive  shall perform his duties on behalf of the Company in full  compliance
with the Company's  Agreement  and Amended  Certificate  of Limited  Partnership
dated as of December 4, 1984, as amended and restated through February 13, 1995,
as amended.

     (d) The  Executive  shall  report to the Board of  Directors of the general
partner of  Londonderry  Acquisition  Corporation  II,  Inc.  (or any  successor
corporation  in control of the General  Partner) not less  frequently  than once
each calendar  quarter  during the Term  regarding the operations of the Company
and its Affiliates.

     (e) The Executive  hereby  represents  and warrants to the Company that the
execution and delivery of this Agreement by the Executive and the performance of
its terms  shall not  violate or  contravene  any other  agreement  to which the
Executive is a party or by which he is bound.

     (f) The Executive  shall perform his services  hereunder from the Company's
offices in Nassau County, New York, provided,  however, Executive shall spend up
to 80 business days per year during the Term at the Company's offices in Boston,
Massachusetts.

     4. Base Salary. Commencing on the Effective Date, the Company shall pay the
Executive  during the Term a salary at the rate of  $360,000  per  annum,  which
shall be payable in accordance with the Company's payroll practices as in effect
from time to time with  respect  to senior  executives,  but not less often than
monthly.  The annual base salary of the  Executive  shall be  increased  on each
anniversary  date of the Term in an  amount  equal of the  product  of the prior
year's  base salary and the U.S.  Consumer  Price  Index (as  determined  by the
United States Department of Commerce) increase for the 12 month period that most
closely  corresponds  to the prior year of the Term.  (The annual  salary of the
Executive  as in effect  from time to time is  herein  referred  to as his "Base
Salary".)

     5. Bonus.  The Company shall pay to the Executive,  in addition to the Base
Salary,  an annual bonus payment  ("Bonus"),  the amount of which shall be based
upon improved financial  performance of, improved financial condition of, and/or
realization  of  asset  values  of,  the  Company  or its  direct  and  indirect
subsidiaries, as reasonably determined by the General Partner in good faith. The
Company  agrees to cause the General  Partner to commence  discussions  with the
Executive  regarding the amount of the Bonus no later than 30 days prior to each
anniversary date of this Agreement.

     6. Other Compensation.

     (a) The Company shall pay or reimburse  the  Executive  for all  reasonable
travel or other  expenses  incurred  by the  Executive  in  connection  with the
performance of his duties and  obligations  under the  Agreement,  in accordance
with the  Company's  normal  policies  from  time to time in effect  for  senior
executive employees.

     (b) The Executive  shall be entitled to  participate  in all employee group
hospitalization,  health,  dental care,  life  insurance,  pension,  savings and
thrift  plans  or  programs,  and  to  receive  all  benefits,  perquisites  and
emoluments  for which  senior  executive  employees  of the Company are eligible
under any such plan or program, now or hereafter  established by the Company and
maintained  by the  Company  and/or  its  direct or  indirect  subsidiaries  for
salaried  employees,  to the extent  permissible under the general provisions of
such plans or programs.

     (c) During the Term,  the  Executive  shall be  entitled to vacation at the
rate of 25 vacation days per annum. Except as otherwise permitted by the General
Partner,  any  unused  vacation  days in any  year  may not be  carried  over to
subsequent years, and the Executive shall receive no additional compensation for
any unused vacation days.

     (d) The Company  shall provide the  Executive  with a monthly  allowance in
connection  with his purchase or lease of an  automobile in the amount of $1,500
plus costs of gasoline and insurance.

     7.  Participation  Opportunities in Tender Offers.  (a) For the purposes of
this Section 7, the following  terms have the respective  meanings  specified or
referred to below:

     (i) "Affiliate" means with respect to any Person, any other Person directly
or  indirectly  controlling,  controlled  by or under  common  control with such
Person.  For purposes of this definition  "control"  (including with correlative
meanings,  the terms  "controlling",  "controlled  by" or "under common  control
with") as applied to any Person means the possession, directly or indirectly, of
the power to direct or cause the direction of the  management and powers of that
Person,  whether  through the  ownership of voting  securities or by contract or
otherwise.

     (ii) "Apollo" means Apollo Real Estate  Advisors,  L.P., a Delaware limited
partnership.

     (iii)   "Associate"  shall  have  the  meaning  set  forth  in  Rule  12b-2
promulgated under the Securities Exchange Act of 1934, as amended.

     (iv) A  Person  shall  be  deemed  to  "Beneficially  Own"  (and  to be the
"Beneficial Owner" and have "Beneficial  Ownership" of) any security if (a) such
Person  "beneficially  owns"  such  security  within  the  meaning of Rule 13d-3
promulgated  under the  Securities  Exchange Act of 1934, as amended or (b) such
Person has any direct or indirect economic interest in such security.

     (v) "Invested  Capital" means with respect to any Person the amount of cash
and other  amounts  contributed  from time to time to the  capital  of any other
Person.

     (vi)  "Person"  means  any  individual,  corporation,   partnership,  joint
venture,  estate,  trust,   cooperative,   syndicate,   consortium,   coalition,
committee, firm or other enterprise, association, organization or other entity.

     (vii) "Real Estate  Business"  means (A) the  acquisition of any securities
(including general or limited  partnership  interests) in, (B) the management of
general  partnership  interests in, (C) the management of assets for, and/or (D)
the provision of investor  services for, any public  and/or  private  general or
limited  partnerships,  real estate companies or real estate  investment  trusts
whose primary  business is the ownership,  management  and/or  operation of real
property interests and related assets.

     (viii)  "Tender  Offer" means an offer or proposal to acquire  ownership by
means of an offer  pursuant to Regulation 14D  promulgated  under the Securities
Exchange Act of 1934 of the equity or debt securities of any Person.

     (b) Except as set forth in Section  7(f),  if during the Term Apollo or any
controlled Affiliate of Apollo (an "Apollo Initiating Person") makes or proposes
to make a Tender  Offer for equity or debt  securities  issued by any private or
publicly-held limited partnership that derives substantially all of its revenues
from the Real Estate  Business which is not an Affiliate of Apollo,  the Company
shall cause the Apollo  Initiating Person to offer to the Executive in a written
notice (the "Apollo Tender Offer Notice") the  opportunity to invest directly or
indirectly  in the Person  through which the Tender Offer is proposed to be made
(the "Tendering Entity").  The Executive will be granted the option to acquire a
direct or  indirect  ownership  interest  (which  may be a  so-called  "phantom"
interest) in the  Tendering  Entity or in another  Person  which has  Beneficial
Ownership  in the  Tendering  Entity (as  determined  by the  Apollo  Initiating
Person)  that  gives the  Executive  the  right to  acquire  direct or  indirect
Beneficial  Ownership in the Tendering Entity in an amount equal to up to 12% of
the Apollo Initiating  Person's  ownership  interest in the Tendering Entity, at
the time such Tender Offer is initially made, on substantially  similar terms as
the Apollo Initiating  Person's  investment in the Tendering Entity.  The Apollo
Tender Offer Notice shall specify, in reasonable detail, the nature and scope of
the proposed  Tender Offer and any other material  terms thereof.  The Executive
will have ten (10) days  following the receipt of the Apollo Tender Offer Notice
to exercise  the option  provided  for in this  Section  7(b) by giving  written
notice of such exercise to the Apollo Initiating  Person. If the proposed Tender
Offer is made on terms and  conditions  materially  more  onerous than those set
forth in the Apollo Tender Offer Notice,  the Executive  shall have the right to
revoke any prior  acceptance  of the offer set forth in the Apollo  Tender Offer
Notice and shall have a new 10 day  period in which to elect to  participate  in
such Tender Offer on such revised terms.

     (c)  Except  as set forth in  Section  7(f),  if during  the Term an Apollo
Initiating  Person  makes or proposes to make a Tender  Offer for equity or debt
securities  issued by any  private or  publicly-held  limited  partnership  that
derives  substantially  all its revenues from the Real Estate Business which, at
the time of such offer,  is an Affiliate of Apollo,  the Company shall cause the
Apollo  Initiating  Person to offer to the  Executive in an Apollo  Tender Offer
Notice the opportunity to invest directly or indirectly in the Tendering Entity.
The  Executive  will be  granted  the  option to  acquire  a direct or  indirect
ownership  (which  may  be a  so-called  "phantom"  interest)  interest  in  the
Tendering  Entity or in another  Person  which has  Beneficial  Ownership in the
Tendering Entity (as determined by the Apollo Initiating  Person) that gives the
Executive the right to acquire  direct or indirect  Beneficial  Ownership in the
Tendering  Entity  in an  amount  equal  to up to 6% of  the  Apollo  Initiating
Person's  ownership  interest in the Tendering  Entity,  at the time such Tender
Offer is initially made, on substantially similar terms as the Apollo Initiating
Person's  investment  in the  Tendering  Entity.  The Apollo Tender Offer Notice
shall specify, in reasonable detail, the nature and scope of the proposed Tender
and any other  material  terms  thereof.  The Executive  will have ten (10) days
following  the receipt of the Apollo  Tender Offer Notice to exercise the option
provided for in this Section 7(c) by giving  written  notice of such exercise to
the Apollo Initiating  Person. If the proposed Tender Offer is made on terms and
conditions  materially  more onerous  than those set forth in the Apollo  Tender
Offer Notice,  the Executive shall have the right to revoke any prior acceptance
of the offer set forth in the Apollo Tender Offer Notice and shall have a new 10
day period in which to elect to participate in such Tender Offer on such revised
terms.  If the  Executive  exercises  the option set forth in this Section 7(c),
makes an  investment  in the  Tendering  Entity  on the  accepted  terms  and is
responsible for  implementing or supervising the  implementation  of such Tender
Offer, the Executive shall receive,  at no cost to the Executive,  an additional
ownership  interest  (which  may  be a  so-called  "phantom"  interest)  in  the
Tendering  Entity or in another  Person  which has  Beneficial  Ownership in the
Tendering Entity (as determined by the Apollo Initiating  Person) that gives the
Executive  the  right  to  receive,  directly  or  indirectly,  6%  (or,  if the
percentage  interest initially acquired by the Executive in connection with such
Tender  Offer  shall be less than 6%,  such  lesser  percentage)  of the  Apollo
Initiating Person's profits,  losses and distributions from the Tendering Entity
subordinated to the receipt by the Apollo  Initiating Person of distributions of
cash or other  assets  (valued at fair market  value) in an amount  equal to its
Invested Capital plus a cumulative  compounded  return equal to 12% per annum on
its unreturned Invested Capital.

     (d) If during the Term the  Executive,  any  Associate  of Executive or any
controlled  Affiliate of the Executive (an "Executive  Initiating Person") makes
or proposes to make a Tender Offer for equity or debt  securities  issued by any
private  or  publicly-held  limited  partnership  engaged  in  the  Real  Estate
Business,  the  Executive  Initiating  Person shall offer to Apollo in a written
notice (the  "Executive  Tender Offer Notice") the  opportunity to invest in the
Tendering  Entity,  and Apollo (or its designee) will have the option to acquire
an ownership  interest in the  Tendering  Entity in an amount not more than 7.33
times greater than the collective ownership interest of the Executive Initiating
Persons  ownership  interest in the Tendering  Entity (it being  understood that
Apollo (or its designee)  therefore shall have the right to acquire up to 88% of
all ownership  interests in the Tendering Entity), at the time such Tender Offer
is initially made, on  substantially  similar terms as the Executive  Initiating
Person's  investment in the Tendering Entity.  The Executive Tender Offer Notice
shall specify, in reasonable detail, the nature and scope of the proposed Tender
Offer and any  other  material  terms  thereof.  Apollo  will have ten (10) days
following  the receipt of the  Executive  Tender  Offer  Notice to exercise  the
option  provided  for in this  Section  7(d) by  giving  written  notice of such
exercise to the Executive  Initiating  Person.  If the proposed  Tender Offer is
made on terms and conditions materially more onerous than those set forth in the
Executive  Tender Offer Notice,  Apollo shall have the right to revoke any prior
acceptance of the offer set forth in the Executive Tender Offer Notice and shall
have a new 10 day period in which to elect to  participate  in such Tender Offer
on such revised  terms.  If Apollo (or its  designee)  exercises  the option set
forth in this Section 7(d) and makes an investment directly or indirectly in the
Tendering  Entity on the accepted terms, the Executive  Initiating  Person shall
receive, at no cost to the Executive  Initiating Person, an additional ownership
interest  in the  Tendering  Entity or in another  Person  which has  Beneficial
Ownership  in the  Tendering  Entity (as  determined  by Apollo)  that gives the
Executive  Initiating Person the right to receive,  directly or indirectly,  12%
(or,  if  the  percentage  interest  initially  acquired  by  the  Executive  in
connection  with  such  Tender  Offer  shall  be  less  than  12%,  such  lesser
percentage) of Apollo's or its designee's profits, losses and distributions from
the Tendering  Entity  subordinated  to the receipt by Apollo or its designee of
distributions of cash or other assets (valued at fair market value) in an amount
equal to its Invested Capital plus a cumulative  compounded  return equal to 12%
per annum on its unreturned Invested Capital.

     (e) If the Executive elects to acquire ownership interests in any Tendering
Entity, the Executive,  subject to any restrictions that may be imposed by third
parties participating in the Tender Offer or restrictions imposed,  based on the
advice of counsel, that are necessary in order to permit the Tendering Entity to
be taxed as a partnership for federal income tax purposes,  shall have the right
to convey, assign, sell or transfer all, or any portion, of his right to acquire
such ownership interests to any other Person who is at the time of such transfer
a full time  employee of the Company;  provided,  that,  (A) the  Executive  (i)
retains the exclusive voting power with respect to all such ownership  interests
or (ii) receives an irrevocable proxy from each transferee of any such ownership
interest giving the Executive the right to vote such ownership  interests on any
matter to be voted  upon by  holders of such  ownership  interests,  and (B) the
Executive remains liable for all his obligations to the Tendering Entity.

     (f) The  obligations  of the Company set forth in this  Section 7 shall not
apply to the Tender Offers listed in Schedule 1.

     8.  Termination.

     (a) The Executive's employment under the Agreement will terminate:

     (i) by the Company immediately upon the death of the Executive;

     (ii) by the Company or the  Executive in the event the Executive is totally
disabled (total disability meaning a disability which substantially prevents the
Executive  from  performing  his duties  under this  Agreement  for more than 90
consecutive days);

     (iii)  by the  Executive  for  good  reason  which  shall  exist  upon  the
occurrence of either of the  following,  provided,  that the Executive  delivers
notice to the  Company  that he intends to  terminate  this  Agreement  for good
reason and the  Executive  allows the Company 30 days to correct the  particular
act  giving  rise to such good  reason  termination,  including  as part of such
corrective  action  reimbursing the Executive for any loss,  cost,  liability or
expense  incurred  by the  Executive  as a result  of the  particular  action or
inaction giving rise to such good reason  termination:  (x) there is a change in
the Executive's duties or  responsibilities  under this Agreement which would in
form  or  substance  constitute  a  diminution  in  the  Executive's  duties  or
responsibilities  or (y) a material  breach by the Company of any  provision  of
this Agreement;

     (iv) by the Company for "Cause" (as defined below);

     (v) by the Executive  voluntarily  for any reason other than good reason or
total disability; or

     (vi) by the Company for any reason other than death,  total  disability  or
Cause.

     (b)  Within 15 days after any  termination  of the  Executive's  employment
hereunder during the Term by the Executive for good reason or by the Company for
any reason other than death,  total disability or Cause, the Executive may elect
to receive (A) either (x) the Executive's Base Salary at the rate then in effect
for the  remainder  of the Term as if the  Executive  had  continued  employment
through  the  end  of  the  Term  or (y) a lump  sum  payment  representing  the
discounted  present value  (computed using an 8% per annum discount rate) of the
Executive's  Base Salary at the rate then in effect that would have been payable
from the date of such termination  through the third anniversary of the date his
employment commenced under this Agreement had such employment not terminated and
(B) a lump sum  payment  equal to the pro rata  portion  (based on the number of
days the Executive was employed during the applicable period) of the Bonus which
the  Executive  would have earned  during the year in which the  termination  of
employment  occurred.  The  Executive  shall be deemed to have made the election
contemplated by clause (A)(y) in the event that Executive shall fail to make the
election contemplated by the preceding sentence within such 15 day period. If an
election of the type  contemplated  by clause  (A)(y) is made,  then the Company
shall make the payment  contemplated  by such clause within 5 days following the
end of such 15 day period.  In addition,  the Executive shall (I) continue to be
entitled to any benefits which he may be entitled to as a former  employee under
the terms of all  applicable  benefit  plans or programs and (II) continue to be
entitled to the rights set forth in Section 7 (provided, that, Apollo shall also
continue  to be  entitled  to the rights set forth in Section 7) until the third
anniversary of the Effective Date.

     (c) Upon any  termination of the  Executive's  employment  hereunder by the
Company for Cause or by the Executive  voluntarily other than for good reason or
as a result of total disability, the Company shall, within ten (10) days of such
termination, pay to the Executive any accrued but unpaid Base Salary.

     (d) For the purposes of paragraph (a) of this Section 8, "Cause" shall mean
(i) the  Executive is convicted of, pleads guilty to, or confesses to any felony
or any act of fraud,  misappropriation  or  embezzlement  under state or federal
law; (ii) any action by the Executive  involving willful  malfeasance or willful
misconduct  in connection  with the  performance  of his duties and  obligations
under this  Agreement;  (iii) the Executive  engages in a fraudulent  act to the
material  damage or prejudice of the Company or any  Affiliate of the Company or
in conduct or  activities  materially  damaging  to the  property,  business  or
reputation  of the Company or any  Affiliate of the Company;  or (iv) failure by
the Executive to comply in any material respect with the terms of this Agreement
or any written policies or directives of the General Partner consistent with the
terms of this Agreement.  In each case, the existence of Cause must be confirmed
by the  General  Partner  on  behalf  of the  Company  prior to any  termination
therefor in a notice to the Executive that the Company  intends to terminate the
Executive's  employment  for Cause,  specifying in reasonable  detail the act or
acts  constituting  Cause.  The Company cannot terminate the Executive for Cause
unless the Company  delivers the  foregoing  notice and allows the  Executive 30
days to correct the particular act or failure to act,  including as part of such
corrective  action  reimbursing  the Company for any loss,  cost,  liability  or
expense  incurred by the Company as a result of the particular act or failure to
act.

     (e) In the event this  Agreement is  terminated as a result of the death or
total  disability of Executive,  the Company within 10 days of such  termination
shall make a payment equal to the  Executive's  then  applicable Base Salary for
the period  equal to the lesser of (i) one year and (ii) the period of time from
the date of termination  through the third  anniversary of the Effective Date to
the  Executive  or  the  Executive's   beneficiaries,   estate  or  other  legal
representatives entitled to receive the benefits of this Agreement.

     (f) In the event of any termination of this Agreement,  the Executive shall
be under no  obligation to seek other  employment,  and there shall be no offset
against  amounts  due the  Executive  under  this  Agreement  on  account of any
remuneration attributable to any subsequent employment that he may obtain.

     9. Noncompete; Non-Solicitation.

     (a) Except as provided in the last  sentence of Section 3(a) and in Section
7, the Executive agrees that to the extent permitted by law he shall not, during
his employment with the Company and, if the Executive's  employment hereunder is
voluntarily  terminated by the Executive or terminated by the Company for Cause,
for a period of two (2) years thereafter,  commencing on the date of termination
of such  employment,  directly or  indirectly,  own,  manage,  operate,  join or
control, or participate in the ownership,  management,  operation or control of,
or be a director or employee of, or a consultant to, or authorize the use of his
name by, or be connected in any manner with, any business,  firm or corporation,
anywhere  in the  United  States  of  America,  which at the time or at any time
during  such two  year  period  is  involved  in  business  activities  directly
competitive with the business  operations of the Company (or any subsidiaries as
the same now exist or may be  established  from time to time) on the date of the
termination of such employment.

     (b) The  provisions of this Section 9 shall not apply to investments by the
Executive in shares of stock traded on a national  securities exchange or on the
national  over-the-counter market which shall constitute less than three percent
(3%) of the outstanding shares of any class of such stock.

     (c) The  Executive  agrees  that  he  shall  not,  during  the  Executive's
employment  with the Company  and, if the  Executive's  employment  hereunder is
voluntarily  terminated by the Executive or terminated by the Company for Cause,
for a period of two (2) years thereafter,  commencing on the date of termination
of such employment,  directly or indirectly,  induce or attempt to influence any
present or future  employee of the Company or any  subsidiary  of the Company to
leave its employ except Peter Braverman and the Executive's  executive secretary
at the time of such termination.

     10. Confidential Information.  The Executive shall not at any time publish,
disseminate, distribute, disclose, sell, assign, transfer, commercially exploit,
or  otherwise  make use of any  business and  financial  information,  and other
information relating to the businesses, methods or tactics of the Company except
(a) as  reasonably  believed by the  Executive to be  authorized  by the General
Partner  or as  required  for the due and proper  performance  of his duties and
obligations  under  this  Agreement,  and (b) for any  information  which (i) is
generally  available to the public,  (ii) is lawfully  obtained by the Executive
from a source  other than the Company or (iii) is required  to be  disclosed  by
judicial or  administrative  process or by applicable law. Upon any termination,
the  Executive  agrees  that the  Executive  shall  not  retain  any  non-public
information of the Company or its direct and indirect subsidiaries.

     11. Remedies.  The Executive  acknowledges that the services to be rendered
by him hereunder are of a special, unique and extraordinary  character, and that
a breach by the  Executive of the  provisions of Sections 9 or 10 will cause the
Company  irreparable injury and damage. If any court holds that the whole or any
part of the  provisions  of Sections 9 or 10 is  unenforceable  by reason of the
extent or duration  thereof,  or otherwise,  then the court or arbitrator making
such determination shall have the right to reduce such extent, duration or other
provisions  thereof,  and in its reduced form the provisions of Sections 9 or 10
shall be  enforceable  in the manner  contemplated  hereby.  In the event of the
Executive's  breach of the  provisions of Sections 9 or 10, the Company shall be
entitled to  injunctive  relief  against the Executive in addition to such other
rights as the Company may have under this Agreement at law or in equity.

    12.  Indemnification.

     (a) Subject to the limitations  set forth in the Partnership  Agreement and
applicable  law, the Company will  indemnify or reimburse the Executive  against
any losses,  claims,  damages or liabilities  and pay on his behalf all Expenses
(as defined  below)  incurred by the  Executive  in any  Proceeding  (as defined
below).  This  indemnification  and  reimbursement  shall  not  apply  if  it is
determined by a court of competent jurisdiction in a Proceeding that any losses,
claims,  damages or liabilities arose primarily out of the willful misconduct or
bad faith of the Executive.

     (b)  The  term  "Proceeding"  shall  include  any  threatened,  pending  or
completed action, suit or proceeding,  or any inquiry or investigation,  whether
brought  in the  name of the  Company  or  otherwise  and  whether  of a  civil,
criminal,  administrative or investigative nature, in which the Executive was or
is a party or is  threatened  to be made a party by  reason of the fact that the
Executive  is or was a director,  officer,  employee,  agent or fiduciary of the
Company or of any direct or indirect  subsidiary  of the Company or by reason of
the fact that he is or was  serving at the  request of the Company or any direct
or indirect subsidiary of the Company as a director, officer, employee, trustee,
fiduciary or agent of another corporation,  partnership, joint venture, employee
benefit plan,  trust or other  enterprise,  whether or not he is serving in such
capacity  at  the  time  any   liability   or  expense  is  incurred  for  which
indemnification or reimbursement can be provided under this Agreement.

     (c) The term "Expenses" shall include, without limitation thereto, expenses
(including,  without  limitation,  reasonable  attorneys'  fees and expenses) of
investigations,  judicial  or  administrative  proceedings  or  appeals by or on
behalf  of  the  Executive  and  any  Expenses  of   establishing   a  right  to
indemnification or reimbursement under this Agreement.

     (d) The Expenses  incurred by the Executive in any Proceeding shall be paid
by the  Company  as  incurred  and in advance  of the final  disposition  of the
Proceeding at the written request of the Executive.  The Executive hereby agrees
and  undertakes  to repay such  amounts if it shall  ultimately  be decided in a
proceeding that he is not entitled to be indemnified by the Company  pursuant to
this Agreement.

     (e) The  provisions  of this  Section 11 shall  survive the  expiration  or
termination,  for  any  reason,  of  this  Agreement  and  shall  be  separately
enforceable and shall be nonrecourse to the General Partner.

     13. Legal Expenses. The Company shall pay all of the Executive's reasonable
attorneys'  fees and expenses in connection with the preparation and negotiation
of this Agreement, which fees and expenses shall not exceed $25,000.

     14.  Prior  Agreement;  Amendments.  This  Agreement  contains  the  entire
understanding  between the parties  hereto  with  respect to the subject  matter
hereof and supersedes any prior employment agreement between the Company and any
predecessor of the Company and the Executive.  This Agreement may not be changed
orally,  but only by an instrument  in writing  signed by the party against whom
enforcement  of any waiver,  change,  modification,  extension  or  discharge is
sought.

     15.  Assignability  and Binding  Effect.  This Agreement shall inure to the
benefit  of and  shall  be  binding  upon the  Company  and its  successors  and
permitted   assigns  and  the   Executive  and  his  heirs,   executors,   legal
representatives,  successors and permitted assigns.  However,  neither party may
assign,  transfer,  pledge,  encumber,  hypothecate or otherwise dispose of this
Agreement  or any of its or his  rights  hereunder  without  the  prior  written
consent of the other party and any such attempted assignment,  transfer, pledge,
encumbrance,  hypothecation or other  disposition  without such consent shall be
null and void and without  effect.  Notwithstanding  the foregoing,  the Company
shall be entitled to assign this Agreement, without the prior written consent of
the Executive,  in connection  with the merger or  consolidation  of the Company
with another  person or the sale of all or  substantially  all of the assets and
business of the Company to another person;  provided,  however, that the Company
shall cause such other person to assume the  Company's  obligations  thereunder.
Upon such consolidation,  merger or transfer of assets and assumption,  the term
"the  Company" as used herein  shall mean such other  person and this  Agreement
shall continue in full force and effect.

     16. Headings.  The paragraph  headings contained herein are included solely
for  convenience  of  reference  and shall not  control or affect the meaning or
interpretation of any of the provisions of this Agreement.

     17. Notices. Any notices or other communications  hereunder by either party
shall be in writing  and shall be deemed to have been duly given upon  delivery,
if  delivered  personally  to the other party,  or five (5) business  days after
deposit in a United States Postal Service  Depository,  if sent by registered or
certified mail, postage prepaid, return receipt requested, to the other party at
his or its address set forth at the beginning of this Agreement or at such other
address as such other party may designate in conformity with the foregoing.

     18.  Governing Law. This Agreement  shall be governed by, and construed and
enforced in accordance  with, the laws of New York  applicable to contracts made
and to be performed  therein,  without giving effect to the  principles  thereof
relating to the conflict of laws.

     IN WITNESS WHEREOF,  intending to be legally bound, the parties hereto have
duly executed this Agreement the day and year first above written.

                                    WINTHROP FINANCIAL ASSOCIATES, A
                                      LIMITED PARTNERSHIP

                                         By: Linnaeus Associates
                                             Limited Partnership, its
                                             general partner

                                         By: W. L. Realty L.P., its
                                             general partner

                                         By: Londonderry Acquisition
                                             II Limited Partnership,
                                             its general partner

                                         By: LDY-GP Partners II, L.P.,
                                             its general partner

                                         By: Londonderry Acquisition
                                             Corporation II, Inc., its
                                             general partner

                                         By:
                                              ---------------------------------
                                              Name:
                                              Title:

                                              ---------------------------------
                                              Michael L. Ashner

<PAGE>


                                   Schedule 1

          1.  Limited  partnership   interests  or  assignee  units  of  limited
          partnership  interests  in the  Company,  Apollo or Apollo Real Estate
          Investment Fund.

          2. CAPREIT interests and tender offers by CAPREIT for interests in the
          CAPREIT Realty Investor Tax Exempt Funds.

          3.Limited   partnership   interests  in  Growth  Hotel  Investors,   a
          California limited partnership.

          4.  Limited  partnership  interests in Growth  Hotel  Investors  II, a
          California limited partnership.

          5.  At such  time,  if  ever,  that  Insignia  Financial  Group,  Inc.
          ("Insignia")  shall become an Affiliate of the Company or Apollo,  the
          Executive and the Company in good faith, with the consent of Insignia,
          shall  renegotiate  whether or not the  obligations of the Company and
          the  Executive set forth in Section 7 shall apply to Tender Offers for
          Affiliates of Insignia.


<PAGE>
                                                                 Exhibit 10J





W. Edward Scheetz                                               August 11, 1995
Apollo Real Estate Advisors, L.P.
1301 Avenue of the Americas - 38th Floor
New York, New York 10019

Dear Ed:

Following up on a discussion  we had several  weeks ago, I am writing to confirm
our agreement  that, in connection  with my assuming the role of Chief Operating
Officer at  Winthrop,  my annual  salary  will be  increased  from  $190,000  to
$265,000.  This will serve as an amendment to the salary  figure set forth in my
Employment Agreement dated as of December 22, 1994 with WFA

Very truly yours,


Richard J. McCready


Acknowledged and agreed to effective as of July 15, 1995:


- --------------------------
W. Edward Scheetz,
as Authorized Officer of
Londonderry Acquisition Corporation II, Inc.



<PAGE>





<TABLE> <S> <C>

    <ARTICLE>                                        5
    <LEGEND>
    This schedule contains summary financial
    information extracted from audited financial
    statements for the one year period ending
    December 31, 1995 and is qualified in its
    entirety by reference to such
    financial statements.
    </LEGEND>
    <CIK>                                  0000759253
    <NAME> Winthrop Financial Associates
    <MULTIPLIER>                                     1
    <CURRENCY>                             U. S. DOLLARS
           
    <S>                                      <C>
    <PERIOD-TYPE>                          YEAR
    <FISCAL-YEAR-END>                      DEC-31-1995
    <PERIOD-START>                         JAN-01-1995
    <PERIOD-END>                           DEC-31-1995
    <EXCHANGE-RATE>                        1.0000
    <CASH>                                  12,362,000
    <SECURITIES>                                     0
    <RECEIVABLES>                           52,367,000
    <ALLOWANCES>                            33,767,000
    <INVENTORY>                                      0
    <CURRENT-ASSETS>                        19,328,000
    <PP&E>                                 198,900,000
    <DEPRECIATION>                          16,676,000
    <TOTAL-ASSETS>                         230,901,000
    <CURRENT-LIABILITIES>                   15,637,000
    <BONDS>                                          0
                       40,906,000
                                          0
    <COMMON>                                         0
    <OTHER-SE>                             (36,245,000)
    <TOTAL-LIABILITY-AND-EQUITY>           230,901,000
    <SALES>                                          0
    <TOTAL-REVENUES>                        71,471,000
    <CGS>                                            0
    <TOTAL-COSTS>                           44,890,000
    <OTHER-EXPENSES>                         8,974,000
    <LOSS-PROVISION>                                 0
    <INTEREST-EXPENSE>                      15,918,000
    <INCOME-PRETAX>                         (6,822,000)
    <INCOME-TAX>                            (1,530,000)
    <INCOME-CONTINUING>                     (8,352,000)
    <DISCONTINUED>                                   0
    <EXTRAORDINARY>                                  0
    <CHANGES>                                        0
    <NET-INCOME>                            (8,352,000)
    <EPS-PRIMARY>                               (0.48)
    <EPS-DILUTED>                                0.00
        

</TABLE>


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