PAINEWEBBER EQUITY PARTNERS ONE LTD PARTNERSHIP
10-Q, 1996-08-13
REAL ESTATE INVESTMENT TRUSTS
Previous: CENTRAL SPRINKLER CORP, SC 13D/A, 1996-08-13
Next: CAPSTEAD MORTGAGE CORP, 424B5, 1996-08-13






               UNITED STATES SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C.  20549
                      ----------------------------------

                                   FORM 10-Q

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

                 FOR THE QUARTERLY PERIOD ENDED JUNE 30, 1996

                                      OR

            TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
               SECURITIES EXCHANGE ACT OF 1934 (NO FEE REQUIRED)

            For the transition period from           to          .


                            Commission File Number    :  0-14857


                 PAINEWEBBER EQUITY PARTNERS ONE LIMITED PARTNERSHIP

            (Exact name of registrant as specified in its charter)


            Virginia                                        04-2866287
(State or other jurisdiction of                          (I.R.S. Employer
incorporation or organization)                              Identification No.)


265 Franklin Street, Boston, Massachusetts                         02110
(Address of principal executive offices)                        (Zip Code)


Registrant's telephone number, including area code  (617) 439-8118


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

<PAGE>

             PAINEWEBBER EQUITY PARTNERS ONE LIMITED PARTNERSHIP

                         CONSOLIDATED BALANCE SHEETS
                 June 30, 1996 and March 31, 1996 (Unaudited)
                                (In Thousands)

                                    ASSETS
                                                     June 30        March 31
                                                  ----------       ----------

Operating investment properties:
   Land                                           $    3,962       $    3,962
   Buildings and improvements                         28,040           27,771
                                                  ----------        ---------
                                                      32,002           31,733
   Less accumulated depreciation                      (9,831)          (9,499)
                                                  -----------       ---------
                                                      22,171           22,234

Investments in unconsolidated joint ventures          23,436           23,728
Cash and cash equivalents                              3,759            4,042
Prepaid expenses                                           5               13
Accounts receivable, net                                 291               81
Accounts receivable - affiliates                         257              255
Deferred rent receivable                                   -              185
Deferred expenses, net                                   689              717
                                                   ---------        ---------
                                                   $  50,608        $  51,255
                                                   =========        =========

                      LIABILITIES AND PARTNERS' CAPITAL

Accounts payable and accrued expenses              $     218        $     373
Interest payable                                          60               60
Bonds payable                                          1,592            1,576
Mortgage notes payable                                 9,749            9,780
Co-venturer's share of net assets of
  consolidated joint venture                             187              187
Partners' capital                                     38,802           39,279
                                                   ---------       ----------
                                                   $  50,608       $   51,255
                                                   =========       ==========

      CONSOLIDATED  STATEMENTS OF CHANGES IN PARTNERS' CAPITAL (DEFICIT)
          For the three months ended June 30, 1996 and 1995 (Unaudited)
                                (In Thousands)

                                                   General       Limited
                                                   Partners      Partners
                                                   --------      --------

Balance at March 31, 1995                          $ (912)       $42,464
Net loss                                               (2)          (312)
Cash distributions                                     (3)          (250)
                                                   ------        -------
Balance at June 30, 1995                           $ (917)       $41,902
                                                   ======        =======

Balance at March 31, 1996                          $ (936)       $40,215
Net loss                                               (2)         (222)
Cash distributions                                     (3)         (250)
                                                   ------        -------
Balance at June 30, 1996                           $ (941)       $39,743
                                                   =======       =======

                            See accompanying notes


<PAGE>


              PAINEWEBBER EQUITY PARTNERS ONE LIMITED PARTNERSHIP

                     CONSOLIDATED  STATEMENTS OF OPERATIONS
     For the three months ended June 30, 1996 and 1995 (Unaudited)
                     (In thousands, except per Unit data)


                                                  1996         1995
                                                  ----         ----
Revenues:
   Rental income and expense
     reimbursements                             $  644         $ 444
   Interest and other income                        56            85
                                                ------         -----
                                                   700           529
Expenses:
   Property operating expenses                     373           271
   Depreciation and amortization                   376           245
   Interest expense                                254           265
   General and administrative                       90           126
   Bad debt expense                                 27            27
                                               -------        ------
                                                 1,120           934
                                               -------        ------
Operating loss                                    (420)         (405)

Investment income:
   Interest income on notes receivable
     from unconsolidated ventures                  200           200
   Partnership's share of unconsolidated
      ventures' losses                              (4)         (109)
                                               -------       -------

Net loss                                       $   (224)     $  (314)
                                               ========      =======

Net loss per Limited
  Partnership Unit                             $  (0.11)    $  (0.16)
                                               ========      ========

Cash distributions per Limited
  Partnership Unit                             $   0.13     $   0.13
                                               ========     ========


   The above net loss and cash  distributions  per Limited  Partnership Unit are
based upon the  2,000,000  Limited  Partnership  Units  outstanding  during each
period.













                           See accompanying notes.


<PAGE>


             PAINEWEBBER EQUITY PARTNERS ONE LIMITED PARTNERSHIP

                    CONSOLIDATED  STATEMENTS  OF CASH FLOWS
     For the three months ended June 30, 1996 and 1995 (Unaudited)
               Increase (Decrease) in Cash and Cash Equivalents
                                (In thousands)


                                                       1996              1995
                                                       ----              ----
Cash flows from operating activities:
  Net loss                                         $    (224)         $  (314)
  Adjustments to reconcile net loss to
  net cash used in operating activities:
   Partnership's share of unconsolidated
      ventures' losses                                     4              109
   Depreciation and amortization                         376              245
   Amortization of deferred financing costs                5                5
     Changes in assets and liabilities:
     Escrowed cash                                         -              (90)
     Prepaid expenses                                      8                7
     Accounts receivable                                (210)             (27)
     Accounts receivable - affiliates                     (2)             (44)
     Deferred rent receivable                            185               29
     Deferred expenses                                   (21)            (216)
     Accounts payable and accrued expenses              (155)             238
                                                   ---------         --------
      Total adjustments                                  190              256
                                                   ---------         --------
      Net cash used in operating activities              (34)             (58)
                                                   ---------         --------

Cash flows from investing activities:
  Distributions from unconsolidated joint ventures       561              290
   Additions to operating investment properties         (269)             (31)
  Additional investments in unconsolidated -
    joint ventures                                      (273)            (157)
                                                   ---------         --------
      Net cash provided by investing activities           19              102
                                                   ---------         --------

Cash flows from financing activities:
  Repayment of principal on mortgage notes payable       (31)             (35)
  District Bond Assessments                               16                -
  Distributions to partners                             (253)            (253)
                                                   ---------         --------
      Net cash used in financing activities             (268)            (288)
                                                   ---------         --------

Net decrease in cash and cash equivalents               (283)            (244)

Cash and cash equivalents, beginning of period         4,042            6,460
                                                   ---------        ---------

Cash and cash equivalents, end of period           $   3,759         $  6,216
                                                   =========         ========

Cash paid during the period for interest           $     254         $    304
                                                   =========         ========

                           See accompanying notes.


<PAGE>


             PAINEWEBBER EQUITY PARTNERS ONE LIMITED PARTNERSHIP
                  Notes to Consolidated Financial Statements
                                 (Unaudited)



1.  General

        The accompanying  financial statements,  footnotes and discussion should
    be read in  conjunction  with the financial  statements and footnotes in the
    Partnership's Annual Report for the year ended March 31, 1996.

        In the opinion of management,  the  accompanying  financial  statements,
    which have not been audited,  reflect all  adjustments  necessary to present
    fairly the results for the interim period. All of the accounting adjustments
    reflected in the accompanying  interim financial  statements are of a normal
    recurring nature.

2.  Investments in Unconsolidated Joint Venture Partnerships

        As of June 30, 1996 and 1995, the  Partnership  had  investments in five
    unconsolidated  joint venture partnerships which own operating properties as
    more fully described in the Partnership's  Annual Report. The unconsolidated
    joint  ventures are  accounted  for by using the equity  method  because the
    Partnership does not have a voting control  interest in the ventures.  Under
    the equity  method,  the assets,  liabilities,  revenues and expenses of the
    unconsolidated  joint ventures do not appear in the Partnership's  financial
    statements.  Instead,  the  investments are carried at cost adjusted for the
    Partnership's  share of each venture's  earnings,  losses and distributions.
    The Partnership  reports its share of unconsolidated  joint venture earnings
    or losses three months in arrears.

        Summarized  operations of the  unconsolidated  joint  ventures,  for the
    periods indicated, are as follows:

                   Condensed Combined Summary of Operations
     For the three months ended March 31, 1996 and 1995
                                (in thousands)

                                              1996          1995
                                              ----          ----

Revenues:
   Rental revenues and expense
      recoveries                          $   2,770       $  2,711
   Interest and other income                     34             24
                                          ---------       --------

                                              2,804          2,735
Expenses:
   Property operating expenses                1,048            907
   Real estate taxes                            495            658
   Mortgage interest expense                    220            223
   Interest expense payable to partner          200            200
   Depreciation and amortization                780            774
                                          ---------       --------
                                              2,743          2,762
                                          ---------       --------
Net income (loss)                         $      61       $   (27)
                                           ========       =======

Net income (loss):
   Partnership's share of 
     combined income (loss)               $       8       $   (97)
   Co-venturers' share of 
     combined incomes (loss)                     53            70
                                          ---------       -------
                                          $      61       $   (27)
                                          =========       =======


<PAGE>


              Reconciliation of Partnership's  Share of Operations
     For the three months ended June 30, 1996 and 1995
                                (in thousands)


                                                       1996        1995
                                                       ----        ----

   Partnership's share of combined income (loss),
     as shown above                                  $     8     $   (97)
   Amortization of excess basis                          (12)        (12)
                                                     -------     --------
   Partnership's share of unconsolidated
     ventures' losses                                $    (4)    $  (109)
                                                     =======     ========

3. Operating Investment Properties

        At June 30, 1996 and March 31, 1996,  the  Partnership's  balance  sheet
    includes two operating investment properties:  the wholly-owned Crystal Tree
    Commerce Center and the Sunol Center Office Buildings, owned by Sunol Center
    Associates,  a majority-owned and controlled joint venture. The Crystal Tree
    Commerce  Center  consists of three  one-story  retail plazas  containing an
    aggregate of 74,923 square feet of leasable space and one four-story  office
    building  containing 40,115 square feet of leasable space,  located in North
    Palm Beach,  Florida.  The Sunol Center Office  Buildings  comprise  116,680
    square  feet of  leasable  space,  located in  Pleasanton,  California.  The
    Partnership   reports  the  operations  of  Sunol  Center  Associates  on  a
    three-month lag.

        The following is a combined summary of property  operating  expenses for
    the Crystal Tree Commerce  Center and the Sunol Center  Office  Buildings as
    reported in the Partnership's  consolidated statements of operations for the
    three months ended June 30, 1996 and 1995 (in thousands):

                                    1996          1995
                                    ----          ----

     Property operating expenses:
      Real estate taxes            $   79      $   32
      Repairs and maintenance         115          57
      Utilities                        41          36
      Management fees                  23          23
      Administrative and other        194         123
                                   ------       -----
                                   $  452       $ 271
                                   ======       =====

4. Related Party Transactions

        Accounts  receivable  -  affiliates  at both June 30, 1996 and March 31,
    1996  includes  $113,000  and  $117,000,  respectively,  due from two  joint
    ventures for interest  earned on permanent  loans and $129,000 and $123,000,
    respectively, of investor servicing fees due from several joint ventures for
    reimbursement  of  certain  expenses   incurred  in  reporting   Partnership
    operations to the Limited Partners of the Partnership. Accounts receivable -
    affiliates at both June 30, 1996 and March 31, 1996 also includes $15,000 of
    expenses  paid by the  Partnership  on behalf of the joint  ventures  during
    fiscal 1993.


<PAGE>


        Included  in general and  administrative  expenses  for the  three-month
    periods  ended June 30, 1996 and 1995 is $50,000 and $54,000,  respectively,
    representing  reimbursements to an affiliate of the Managing General Partner
    for  providing  certain  financial,  accounting  and investor  communication
    services to the Partnership.

        Also  included in general and  administrative  expenses  for both of the
    three-month  periods  ended June 30,  1996 and 1995 is $1,000,  representing
    fees earned by Mitchell Hutchins Institutional Investors,  Inc. for managing
    the Partnership's cash assets.

5.  Notes Payable

        Notes  payable at June 30, 1996 and March 31,  1996  consist of the
    following (in thousands):

                                                 June 30          March 31
                                                 -------          --------

     9.125%  nonrecourse loan payable to
an insurance  company,  which is secured
by  the  625   North   Michigan   Avenue
operating   investment   property   (see
discussion below). The terms of the note
were  modified  effective  May 31, 1994.
Monthly payments, including interest, of
$55  are  due  beginning  July  1,  1994
through  maturity on May 31,  1999.  The
fair value of the mortgage  note payable
approximated  its carrying value at June
30, 1996 and March 31,  1996.                     $ 6,342         $6,362

     8.39%  nonrecourse  note payable to
an insurance  company,  which is secured
by  the  Crystal  Tree  Commerce  Center
operating   investment   property   (see
discussion  below).   Monthly  payments,
including  interest,   of  $28  are  due
beginning   November  15,  1994  through
maturity on September 19, 2001. The fair
value  of  the  mortgage   note  payable
approximated  its carrying value at June
30, 1996 and March 31, 1996.                       3,407           3,418
                                                --------         --------

                                                $  9,749         $  9,780
                                                ========         ========

        On April 29, 1988, the Partnership  borrowed $4,000,000 in the form of a
    zero coupon loan secured by the 625 North Michigan  operating property which
    had a  scheduled  maturity  date  in May of  1995.  The  terms  of the  loan
    agreement  required  that if the loan ratio,  as defined,  exceeded 80%, the
    Partnership  was  required  to deposit  additional  collateral  in an amount
    sufficient to reduce the loan ratio to 80%.  During fiscal 1994,  the lender
    informed the Partnership  that based on an interim property  appraisal,  the
    loan ratio  exceeded  80% and that a deposit of  additional  collateral  was
    required.   Subsequently,  the  Partnership  submitted  an  appraisal  which
    demonstrated  that  the loan  ratio  exceeded  80% by an  amount  less  than
    previously  demanded  by the  lender.  In  December  1993,  the  Partnership
    deposited  additional  collateral of $144,000 in accordance  with the higher
    appraised value. The lender accepted the Partnership's deposit of additional
    collateral but disputed  whether the Partnership had complied with the terms
    of the loan agreement regarding the 80% loan ratio. During the quarter ended
    June 30, 1994,  an agreement  was reached with the lender of the zero coupon
    loan on a  proposal  to  refinance  the loan  and  resolve  the  outstanding
    disputes.  The terms of the  agreement  required the  Partnership  to make a
    principal pay down of $541,000,  including the application of the additional
    collateral  referred to above.  The maturity date of the loan which requires
    principal and interest  payments on a monthly basis as set forth above,  was
    extended to May 31, 1999.  The terms of the loan agreement also required the
    establishment  of an escrow  account  for real  estate  taxes,  as well as a
    capital  improvement escrow which is to be funded with monthly deposits from
    the Partnership  aggregating  approximately  $700,000  through the scheduled
    maturity date.  Formal closing of the modification  and extension  agreement
    occurred on May 31, 1994.

        In addition,  during 1986 and 1987 the Partnership received the proceeds
    from three  additional  nonrecourse zero coupon loans in the initial amounts
    of $3 million,  $4.5  million and  approximately  $1.9  million,  which were
    secured by the Warner/Red Hill office building,  the Monterra Apartments and
    the  Chandler's  Reach  Apartments,  respectively.  Legal  liability for the
    repayment  of  the  loans  secured  by  the  Warner/Red  Hill  and  Monterra
    properties  rested with the related joint ventures and,  accordingly,  these
    amounts were recorded on the books of the joint  ventures.  The  Partnership
    indemnified Warner/Red Hill Associates and Crow/PaineWebber - LaJolla, Ltd.,
    along with the related co-venture partners, against all liabilities,  claims
    and  expenses  associated  with these  borrowings.  Interest  expense on the
    Warner/Red  Hill and Monterra loans accrued at 9.36%,  compounded  annually,
    and  was  due  at  maturity  in  August  of  1993  and  September  of  1994,
    respectively,   at  which  time  total   principal  and  interest   payments
    aggregating $5,763,000 and $8,645,000, respectively, became due and payable.
    The nonrecourse zero coupon loan secured by the Chandler's Reach Apartments,
    which bore interest at 10.5%, compounded annually, matured on August 1, 1994
    with an outstanding balance of $3,462,000. During the quarter ended December
    31, 1993, the Partnership negotiated and signed a letter of intent to modify
    and extend the  maturity  of the  Warner/Red  Hill zero coupon loan with the
    existing  lender.  The terms of the  extension and  modification  agreement,
    which was finalized in August 1994,  provided for a 10-year extension of the
    note effective as of the original  maturity date of August 15, 1993.  During
    the term of the  agreement,  the loan will bear interest at 2.875% per annum
    and monthly principal and interest payments of $24,000 will be required.  In
    addition,  the lender required a  participation  in the proceeds of a future
    sale or debt refinancing in order to enter into this agreement. Accordingly,
    upon the sale or  refinancing of the  Warner/Red  Hill property,  the lender
    will receive 40% of the residual  value of the property,  as defined,  after
    the payment of the  outstanding  balance of the loan payable.  The extension
    and  modification  agreement  also required the  Partnership to establish an
    escrow account in the name of the joint venture and to fund such escrow with
    an equity contribution of $350,000. The escrowed funds are to be used solely
    for the payment of capital and tenant improvements,  leasing commissions and
    real estate taxes related to the Warner/Red  Hill  property.  The balance of
    the escrow  account is to be maintained  at a minimum level of $150,000.  In
    the event that the escrow  balance falls below  $150,000,  all net cash flow
    from the  property  is to be  deposited  into the escrow  until the  minimum
    balance is re-established.

        During  September 1994, the Partnership  obtained three new nonrecourse,
    current-pay  mortgage loans and used the proceeds to pay off the zero coupon
    loans secured by the Monterra and  Chandler's  Reach  apartment  properties.
    These  three new loans  were in the  amounts  of  $3,600,000  secured by the
    Chandler's Reach Apartments,  $4,920,000 secured by the Monterra  Apartments
    and  $3,480,000  secured by the  Crystal  Tree  Commerce  Center.  The legal
    liability for the loans secured by the Chandler's  Reach  Apartments and the
    Monterra Apartments rests with the related joint ventures and,  accordingly,
    these  amounts  are  recorded  on  the  books  of the  unconsolidated  joint
    ventures.  The legal  liability  for the loan  secured by the  Crystal  Tree
    Commerce Center rests with the Partnership  and,  accordingly,  this loan is
    recorded on the books of the  Partnership.  The  Partnership has indemnified
    the Monterra and  Chandler's  Reach joint  ventures,  along with the related
    co-venture partners, against all liabilities, claims and expenses associated
    with these  borrowings.  The three new  nonrecourse  loans all have terms of
    seven years and mature in September of 2001. The Chandler's Reach loan bears
    interest at a rate of 8.33% and  requires  monthly  principal  and  interest
    payments  of  $29,000.  This  loan  will  have  an  outstanding  balance  of
    $3,199,000 at maturity.  The Monterra loan bears interest at a rate of 8.45%
    and requires monthly principal and interest  payments of $40,000.  This loan
    will have an outstanding  balance of  approximately  $4,380,000 at maturity.
    The Crystal Tree loan bears interest at a rate of 8.39% and requires monthly
    principal  and  interest  payments  of  $28,000.  This  loan  will  have  an
    outstanding balance of $3,095,000 at maturity.

6.  Bonds Payable

      Bonds  payable  consist  of the  Sunol  Center  joint  venture's  share of
     liabilities  for bonds  issued by the City of  Pleasanton,  California  for
     public  improvements  that  benefit the Sunol Center  operating  investment
     property.  Bond  assessments are levied on a semi-annual  basis as interest
     and  principal  become due on the bonds.  The bonds for which the operating
     investment property is subject to assessment bear interest at rates ranging
     from 5% to 7.87%, with an average rate of 7.2%.  Principal and interest are
     payable in semi-annual installments.  In the event the operating investment
     property is sold, Sunol Center  Associates will no longer be liable for the
     bond assessments.

7.   Contingencies

      As discussed  in detail in the  Partnership's  Annual  Report for the year
     ended March 31, 1996, the Partnership is involved in certain legal actions.
     At the present time,  the Managing  General  Partner is unable to determine
     what  impact,  if any,  the  resolution  of these  matters  may have on the
     Partnership's financial statements, taken as a whole.



<PAGE>



             PAINEWEBBER EQUITY PARTNERS ONE LIMITED PARTNERSHIP

                     MANAGEMENT'S DISCUSSION AND ANALYSIS
               OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Liquidity and Capital Resources

      As discussed  further in the Annual  Report,  quarterly  distributions  of
Partnership  net cash flow were reinstated with the payment made on May 15, 1995
for the  quarter  ended  March 31,  1995 at the rate of 1% per annum on original
invested  capital.  Current  cash  flow  generated  by the  Partnership's  seven
operating  investment  properties  exceeds  the  level of  these  distributions.
However,  management  believes  that  it is  prudent  to  distribute  cash  flow
conservatively  at the present time due to the capital needs associated with the
Partnership's  four  commercial   office/R&D  buildings  and  one  retail/office
property.  Significant  capital  improvements  are planned at 625 North Michigan
over the next two years, including the completion of facade repairs, common area
enhancements, elevator control system upgrading and a possible lobby area retail
space expansion and  renovation.  The 625 North Michigan Office Building was 89%
occupied as of June 30, 1996. As discussed  further below,  substantial  leasing
costs were  incurred at Sunol Center during fiscal 1996 and the first quarter of
fiscal 1997, and  significant  leasing costs could be incurred at 1881 Worcester
Road and the Crystal Tree Commerce Center in the near term.

      The leasing level at Sunol Center  remained at 100% as of June 30, 1996. A
tenant that signed a 7-year lease on 39,085  square feet took  occupancy  during
the first  quarter of fiscal  1996,  and a tenant  which has  committed to lease
60,000  square feet took  occupancy  of 48,000  square feet of such space during
fiscal 1996. This tenant will take occupancy of the remaining 12,000 square feet
of its leased  space over the next 4 months.  During  fiscal  1996 and the first
three months of fiscal  1997,  the  Partnership  had funded  approximately  $2.7
million  to  the  Sunol  Center  joint  venture  primarily  to  pay  for  tenant
improvements  and leasing  commissions  in connection  with the new leases.  The
remaining  required  capital  improvement  work  related  to these new leases is
expected  to be  substantially  completed  by the end of the  second  quarter of
fiscal 1997. With the new leasing  activity,  once all the required capital work
is completed, no further cash flow deficits are expected at Sunol Center for the
next several  years.  None of the current  leases at Sunol Center  expire before
October 2001.

      At the Crystal Tree Commerce Center,  occupancy remained at 92% as of June
30, 1996,  unchanged  from the  previous  quarter.  During the current  quarter,
leases were signed with two new tenants  that will occupy  1,785  square feet of
total space.  In addition,  leases were renewed with three tenants that occupy a
total of 4,086 square feet of space, and two tenants occupying 1,728 square feet
vacated their space during the quarter.  Market  conditions in the south Florida
area remain very competitive and continued tenant turnover is likely in the near
term. Property  improvements during the current quarter were comprised mainly of
the replacement of brick on portions of the exterior wall of the office tower.

     While the leasing level at the 1881 Worcester Road Office Building stood at
100% as of June 30, 1996, a lease with the property's  largest tenant expired on
July 31, 1996. During the current quarter,  this tenant,  which had occupied 49%
of  the  building's  net  leasable  area,  vacated  the  building  in  order  to
consolidate its area lease obligations at another location. In addition, another
tenant occupying 19% of the net leasable area will be moving out of the building
in the summer of 1996,  although its lease  obligation  continues until December
1998.  Management  expects  that this tenant will  continue to make the required
lease payments subsequent to vacating the property.  If management is successful
in finding a  replacement  tenant for this space  prior to the lease  expiration
date,  negotiations  would commence with the current lessee on a buyout of their
remaining  obligation  in order to regain  control of the space.  The market for
office space in the suburban Boston area in which 1881 Worcester Road is located
has strengthened  recently.  Average vacancy levels at similar  buildings in the
area  have now  declined  below  10%.  As a  result,  management  is  cautiously
optimistic  that the majority of the vacant space at 1881 Worcester Road will be
re-leased within a relatively short period of time.

     The occupancy  level at Warner/Red  Hill was 82% as of June 30, 1996,  down
from  83% at the  end of the  previous  quarter.  Throughout  fiscal  1996,  the
California real estate market in general  continued to be adversely  affected by
the state of the region's economy,  which, over the past several years, has been
hit hard by the cutbacks in government  defense spending and by the reduced rate
of growth in the high technology  industries.  The state's economic recovery has
generally lagged that of the rest of the country.  The leasing activity at Sunol
Center  during the latter  half of fiscal  1996,  as  discussed  further  above,
reflects  an overall  improvement  in  California's  economic  climate in recent
months. If this general trend were to continue,  it could have a positive impact
on the leasing status of the Warner/Red Hill property in the near term.

     While  market  values  for  commercial   office  buildings  have  generally
stabilized over the past two years,  such values continue to be depressed due to
the residual effects of the  overbuilding  which occurred in the late 1980's and
the trend toward corporate  downsizing and restructurings  which occurred in the
wake of the last  national  recession.  In  addition,  at the present  time real
estate values for retail shopping centers in certain markets are being adversely
impacted by the effects of overbuilding and consolidations among retailers which
have resulted in an oversupply of space. As a result of these market conditions,
the current  estimated market values of the  Partnership's  four office building
properties and its one mixed-use  retail/office property are significantly below
their  acquisition  prices.  In light of such  circumstances,  and as previously
reported,  in fiscal 1995 the Partnership elected early application of Statement
of Financial  Accounting  Standards No. 121,  "Accounting  for the Impairment of
Long-Lived  Assets and for  Long-Lived  Assets to Be Disposed Of" (SFAS 121). In
accordance  with SFAS 121,  an  impairment  loss with  respect  to an  operating
investment  property is recognized  when the sum of the expected future net cash
flows  (undiscounted  and without  interest  charges) is less than the  carrying
amount of the asset.  An impairment  loss is measured as the amount by which the
carrying amount of the asset exceeds its fair value, where fair value is defined
as the  amount  at  which  the  asset  could  be  bought  or sold  in a  current
transaction between willing parties,  that is other than a forced or liquidation
sale. The effect of such application was the recognition of impairment losses on
the operating  investment  properties  owned by Warner/Red  Hill  Associates and
Framingham  1881 -  Associates.  In  fiscal  1995,  Warner/Red  Hill  Associates
recognized  an  impairment  loss of  $6,784,000  to  write  down  the  operating
investment property to its estimated fair value of $3,600,000 as of December 31,
1994. Also in fiscal 1995, Framingham 1881 - Associates recognized an impairment
loss of  $2,983,000  to write  down the  operating  investment  property  to its
estimated  fair  value  of  $2,200,000  as  of  December  31,  1994.   Based  on
management's  analysis in the fourth  quarter of fiscal 1996, the estimated fair
values of the Sunol Center,  625 North Michigan and Crystal Tree properties were
below their net carrying amounts as of December 31, 1995. Management's estimates
of undiscounted cash flows for all three properties indicated that such carrying
amounts were  expected to be recovered,  but, in the case of 625 North  Michigan
and Crystal Tree, the reversion  values could be less than the carrying  amounts
at the  time of  disposition.  As a result  of such  assessment,  the 625  North
Michigan joint venture  commenced  recording an additional  annual  depreciation
charge of $350,000 in calendar 1995, and the Partnership  commenced recording an
additional annual depreciation charge of $65,000 on the Crystal Tree property in
fiscal 1996. Both adjustments were reflected in the  Partnership's  consolidated
financial  statements  effective  for the fourth  quarter of fiscal  1996.  Such
annual  charges  will  continue  to be  recorded  in  future  periods.  Based on
management's  analysis,  no  change  to the  depreciation  on Sunol  Center  was
required.

     The  Partnership  has no  current  plans  to  market  any of its  operating
investment  properties  for sale.  As discussed  further  above,  the market for
office  properties in general has just begun to stabilize after several years of
decline and the market for retail  properties is considered  weak at the present
time. For these reasons,  the Partnership's  strategy,  at present,  would be to
hold the office and  retail  properties  until the  respective  markets  recover
sufficiently to provide favorable sales opportunities.  Notwithstanding this, it
is unlikely that the values of the  Partnership's  office and retail  properties
will  fully  recover  to their  levels  of the  mid-to-late  1980's  within  the
Partnership's  remaining  holding period.  With respect to the Partnership's two
apartment properties,  while the market for sales of multi-family  properties in
most  markets  has  been  strong  over  the past two  years,  the  Monterra  and
Chandler's  Reach  properties,  which  represent a combined  26% of the original
investment  portfolio,  generate  a stable  cash flow which  contributes  to the
payment  of  the   Partnership's   operating   costs  and  operating  cash  flow
distributions.  As a result,  the Partnership  will most likely delay any active
sales efforts for these two apartment  properties until  conditions  become more
favorable  for  potential   dispositions  of  the  five  commercial  properties.
Management's  hold  versus  sell  decisions  will  continue  to be  based  on an
assessment of the best expected overall returns to the Limited Partners.

     At June 30, 1996, the  Partnership and its  consolidated  joint venture had
available cash and cash  equivalents of approximately  $3,759,000.  These funds,
along with the future cash flow  distributions  from the  operating  properties,
will be  utilized  for the  working  capital  requirements  of the  Partnership,
monthly loan payments, the funding of capital enhancements and potential leasing
costs for the commercial  property  investments,  and for  distributions  to the
partners.  The source of future  liquidity and  distributions to the partners is
expected  to be from  the  sales or  refinancings  of the  operating  investment
properties.  Such sources of liquidity are expected to be sufficient to meet the
Partnership's needs on both a short-term and long-term basis.

Results of Operations
Three Months Ended June 30, 1996

      The Partnership's net loss decreased by $90,000 for the three months ended
June 30, 1996 when compared to the same period in the prior year. This favorable
change in net loss is largely  attributable  to a decrease  of  $105,000  in the
Partnership's  share of  unconsolidated  ventures'  losses.  The decrease in the
Partnership's share of unconsolidated  ventures' losses for the first quarter of
fiscal  1997  is  primarily  due to a  $48,000  increase  in net  income  at the
Warner/Red  Hill joint  venture and  decreases in the net losses of the Monterra
and Chandler's  Reach joint ventures of $50,000 and $20,000,  respectively.  Net
income at Warner/Red  Hill increased  mainly due to the receipt of a real estate
tax refund in the  current  period  which  related to calendar  1995 taxes.  The
favorable change in the Monterra joint venture's net operating results is mainly
due to an  increase in rental  income,  resulting  from  rental  rate  increases
implemented  over the past  year,  and a  decrease  in  professional  fees.  The
favorable  change  in the net loss of the  Chandler's  Reach  joint  venture  is
primarily due to a small  increase in rental  revenues and a decrease in certain
professional  fees.  The favorable  changes in the net operating  results of the
Warner/Red  Hill,  Monterra and Chandlers  Reach joint  ventures were  partially
offset by an  unfavorable  change in the net operating  results of the 625 North
Michigan  joint  venture.  At 625 North  Michigan,  an  increase  in repairs and
maintenance  expenditures  associated  with  the  renovation  of the  building's
facade, which is currently in progress, and an increase in depreciation expense,
resulting  from the analysis  described  above,  contributed to a decline in the
venture's net income for the first quarter.

      The Partnership's  operating loss, which includes the operating results of
the wholly-owned  Crystal Tree Commerce Center and the consolidated Sunol Center
joint venture,  increased by $15,000 for the first quarter of fiscal 1997 mainly
due to an increase in depreciation expense.  Depreciation expense on the Crystal
Tree property  increased as a result of the analysis  discussed  further  above.
Depreciation  expense of the Sunol Center  joint  venture  increased  due to the
substantial  tenant improvement work which has occurred at the property over the
past  year,  as  discussed   further  above.  The  impact  of  the  increase  in
depreciation expense on the Partnership's operating loss was partially offset by
an  increase  in rental  income,  primarily  due to the  aforementioned  leasing
activity at Sunol Center.



<PAGE>


                                   PART II
                              Other Information

Item 1. Legal Proceedings

     As discussed in prior  quarterly  and annual  reports,  in November  1994 a
series of purported class actions (the "New York Limited  Partnership  Actions")
were filed in the United States District Court for the Southern  District of New
York concerning  PaineWebber  Incorporated's  sale and sponsorship of 70 limited
partnership  investments,  including  those  offered  by  the  Partnership.  The
lawsuits were brought against  PaineWebber  Incorporated  and Paine Webber Group
Inc.  (together   "PaineWebber"),   among  others,  by  allegedly   dissatisfied
partnership investors.  In March 1995, after the actions were consolidated under
the title In re  PaineWebber  Limited  Partnership  Litigation,  the  plaintiffs
amended their complaint to assert claims against a variety of other  defendants,
including  First Equity  Partners,  Inc. and Properties  Associates  1985,  L.P.
("PA1985"),  which are the General Partners of the Partnership and affiliates of
PaineWebber.  On May 30, 1995, the court certified class action treatment of the
claims asserted in the litigation.

      In January 1996, PaineWebber signed a memorandum of understanding with the
plaintiffs in the New York Limited Partnership Actions outlining the terms under
which the parties have agreed to settle the case. Pursuant to that memorandum of
understanding,  PaineWebber  irrevocably  deposited  $125 million into an escrow
fund under the  supervision of the United States District Court for the Southern
District of New York to be used to resolve the  litigation in accordance  with a
definitive  settlement  agreement  and plan of  allocation.  On July  17,  1996,
PaineWebber and the class plaintiffs submitted a definitive settlement agreement
which has been preliminarily approved by the court and provides for the complete
resolution of the class action  litigation,  including  releases in favor of the
Partnership  and the General  Partners,  and the  allocation of the $125 million
settlement  fund among  investors  in the various  partnerships  at issue in the
case.  As part of the  settlement,  PaineWebber  also  agreed to  provide  class
members with certain financial  guarantees relating to some of the partnerships.
The details of the settlement are described in a notice mailed directly to class
members at the  direction of the court.  A final  hearing on the fairness of the
proposed settlement has been scheduled for October 25, 1996.

     The  status of the  other  litigation  involving  the  Partnership  and its
General  Partners  remains  unchanged  from  the  description  provided  in  the
Partnership's Annual Report on Form 10-K for the year ended March 31, 1996.

     Under certain limited circumstances,  pursuant to the Partnership Agreement
and other contractual  obligations,  PaineWebber affiliates could be entitled to
indemnification  for expenses and  liabilities in connection with the litigation
discussed  above.  At the present  time,  the Managing  General  Partner  cannot
estimate  the impact,  if any, of the  potential  indemnification  claims on the
Partnership's financial statements,  taken as a whole. Accordingly, no provision
for any liability which could result from the eventual  outcome of these matters
has been made in the accompanying financial statements of the Partnership.

Item 2. through 5.       NONE

Item 6. Exhibits and Reports on Form 8-K

(a)  Exhibits:           NONE

(b)  Reports on Form 8-K:

     No reports on Form 8-K have been filed by the registrant during the quarter
for which this report is filed.




<PAGE>



             PAINEWEBBER EQUITY PARTNERS ONE LIMITED PARTNERSHIP


                                  SIGNATURES

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


                         PAINEWEBBER EQUITY PARTNERS ONE
                               LIMITED PARTNERSHIP


                         By: First Equity Partners, Inc.
                            Managing General Partner





                              By:   /s/ Walter V. Arnold
                                    Walter V. Arnold
                                    Senior Vice President and
                                    Chief Financial Officer



Dated:  August 13, 1996


<TABLE> <S> <C>

<ARTICLE>                               5
<LEGEND>                        
     This schedule  contains summary  financial  information  extracted from the
Partnership's  financial  statements  for the quarter ended June 30, 1996 and is
qualified in its entirety by reference to such financial statements.
</LEGEND>                          
<MULTIPLIER>                                   1,000
                                           
<S>                                         <C>
<PERIOD-TYPE>                             3-MOS
<FISCAL-YEAR-END>                         MAR-31-1997
<PERIOD-END>                              JUN-30-1996
<CASH>                                         3,759
<SECURITIES>                                       0
<RECEIVABLES>                                    292
<ALLOWANCES>                                       1
<INVENTORY>                                        0
<CURRENT-ASSETS>                               4,312
<PP&E>                                        55,438
<DEPRECIATION>                                 9,831
<TOTAL-ASSETS>                                50,608
<CURRENT-LIABILITIES>                            278
<BONDS>                                       11,341
                              0
                                        0
<COMMON>                                           0
<OTHER-SE>                                    38,802
<TOTAL-LIABILITY-AND-EQUITY>                  50,608
<SALES>                                            0
<TOTAL-REVENUES>                                 900
<CGS>                                              0
<TOTAL-COSTS>                                    839
<OTHER-EXPENSES>                                   4
<LOSS-PROVISION>                                  27
<INTEREST-EXPENSE>                               254
<INCOME-PRETAX>                                (224)
<INCOME-TAX>                                       0
<INCOME-CONTINUING>                            (224)
<DISCONTINUED>                                     0
<EXTRAORDINARY>                                    0
<CHANGES>                                          0
<NET-INCOME>                                   (224)
<EPS-PRIMARY>                                 (0.11)
<EPS-DILUTED>                                 (0.11)
        
 

</TABLE>


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