MARRIOTT HOTEL PROPERTIES LTD PARTNERSHIP
10-Q, 1996-11-19
HOTELS & MOTELS
Previous: MARRIOTT HOTEL PROPERTIES LTD PARTNERSHIP, 10-Q, 1996-11-19
Next: MARRIOTT HOTEL PROPERTIES LTD PARTNERSHIP, 10-Q, 1996-11-19



<PAGE>
 
================================================================================

                       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 Quarter ended June 14, 1996

                                       OR

                 [_]    Transition Report Pursuant to Section 13 or 15(d)
                          of the Securities Exchange Act of 1934

                        Commission File Number:  0-14381

                 MARRIOTT HOTEL PROPERTIES LIMITED PARTNERSHIP
                 ---------------------------------------------
             (Exact name of registrant as specified in its charter)


           Delaware                                  52-1436985
- --------------------------------      ------------------------------------------
(State or other jurisdiction of           (I.R.S. Employer Identification No.)
 incorporation  or organization)
 
     10400 Fernwood Road
      Bethesda, Maryland                                 20817
- --------------------------------      ------------------------------------------
(Address of principal executive                       (Zip Code)
           offices)

       Registrant's telephone number, including area code:   301-380-2070



     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 and (2) has been
     subject to such filing requirements for the past 90 days.  Yes ____ 
     No _____ (Not Applicable).  On August 25, 1992, the Registrant filed an
     application for relief from the reporting requirements of the Securities
     Exchange Act of 1934 pursuant to Section 12(h) thereof.  Because of the
     pendency of such application, the Registrant was not required to, and 
     did not, make any filings pursuant to the Securities Exchange Act of 
     1934 from October 23, 1989 until the application was voluntarily 
     withdrawn on November 18, 1996.

================================================================================
<PAGE>
 
- --------------------------------------------------------------------------------
                 Marriott Hotel Properties Limited Partnership
================================================================================


                               TABLE OF CONTENTS
                               -----------------

                                                                        PAGE NO.
                                                                        --------
                         PART I - FINANCIAL INFORMATION
 
 
Item 1.  Financial Statements
 
         Condensed Consolidated Statement of Operations
           Twelve and Twenty-Four Weeks Ended June 14, 1996
           and June 16, 1995................................................ 1
 
         Condensed Consolidated Balance Sheet
           June 14, 1996 and December 31, 1995.............................. 2
 
         Condensed Consolidated Statement of Cash Flows
           Twenty-Four Weeks Ended June 14, 1996 and June 16, 1995.......... 3
 
         Notes to Condensed Consolidated Financial Statements............... 4
 
Item 2.  Management's Discussion and Analysis of Financial
           Condition and Results of Operations.............................. 6
 

                          PART II - OTHER INFORMATION


Item 1.  Legal Proceedings.................................................. 9

Item 6.  Exhibits and Reports on Form 8-K................................... 9
<PAGE>
 
                        PART I.   FINANCIAL INFORMATION

                          ITEM 1. FINANCIAL STATEMENTS


          MARRIOTT HOTEL PROPERTIES LIMITED PARTNERSHIP AND SUBSIDIARY
                 CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                                  (Unaudited)
                    (in thousands, except per unit amounts)
<TABLE>
<CAPTION>
                                 Twelve Weeks Ended         Twenty-Four Weeks Ended 
                                June 14,      June 16,      June 14,        June 16,
                                  1996          1995          1996            1995
                               -----------   -----------   -----------    ------------  
<S>                            <C>           <C>           <C>            <C>
REVENUES                                                              
 Hotel.......................  $    13,201   $    11,618   $    28,640    $     26,963  
 Rental income...............        5,728         5,243        14,267          13,521  
 Interest and other income...          247           163           310             217  
                               -----------   -----------   -----------    ------------  
                                                                                        
                                    19,176        17,024        43,217          40,701  
                               -----------   -----------   -----------    ------------  
                                                                                        
OPERATING COSTS AND EXPENSES                                                                               
 Interest....................        4,916         4,870        10,118           9,840  
 Depreciation and                                                                       
  amortization...............        2,694         2,669         5,387           5,374  
 Incentive management fee....        1,995         1,770         4,382           4,218  
 Base management fee.........          885           830         1,870           1,793  
 Ground rent, property                                                                  
  taxes and other............        2,073         1,984         4,103           3,974  
                               -----------   -----------   -----------    ------------  
                                                                                        
                                    12,563        12,123        25,860          25,199  
                               -----------   -----------   -----------    ------------  
                                                                                        
INCOME BEFORE MINORITY                                                                  
 INTEREST....................        6,613         4,901        17,357          15,502  
                                                                                        
MINORITY INTEREST............       (1,090)         (796)       (3,375)         (3,035)  
                               -----------   -----------   -----------    ------------  
                                                                                        
NET INCOME...................  $     5,523   $     4,105   $    13,982    $     12,467  
                               ===========   ===========   ===========    ============
                                                                                        
ALLOCATION OF NET INCOME                                                                
 General Partner.............  $        55   $        41   $       140             125  
 Limited Partners............        5,468         4,064        13,842          12,342  
                               -----------   -----------   -----------    ------------  
 
                               $     5,523   $     4,105   $    13,982    $     12,467
                               ===========   ===========   ===========    ============
                                                                                     
NET INCOME PER                                                                       
LIMITED PARTNER UNIT                                                                 
(1,000 Units)................  $     5,468   $     4,064   $    13,842    $     12,342
                               ===========   ===========   ===========    ============
</TABLE>



           See Notes to Condensed Consolidated Financial Statements.

                                       1
<PAGE>
 
          MARRIOTT HOTEL PROPERTIES LIMITED PARTNERSHIP AND SUBSIDIARY
                      CONDENSED CONSOLIDATED BALANCE SHEET
                                 (in thousands)
<TABLE>
<CAPTION>
 
                                                                           June 14,    December 31,
                                                                             1996          1995
                                                                          -----------  ------------
                                                                          (Unaudited)
<S>                                                                       <C>          <C>
ASSETS                                                                    

   Property and equipment, net..........................................  $  219,760   $    222,458
   Due from Marriott International, Inc. and
    affiliates..........................................................      11,507          7,136
   Minority interest....................................................       9,295         11,185
   Other assets.........................................................       8,717          6,888
   Cash and cash equivalents............................................      13,212          3,550
                                                                          ----------   ------------

                                                                          $  262,491   $    251,217
                                                                          ==========   ============

LIABILITIES AND PARTNERS' CAPITAL (DEFICIT)

   Mortgage debt........................................................  $  239,292   $    239,860
   Note payable and amounts due to Host Marriott Corporation............       6,390          6,484
   Note payable and amounts due to
     Marriott International, Inc. and affiliates........................       4,339          6,052
   Accounts payable and accrued interest................................       3,669          1,087
                                                                          ----------   ------------

     Total Liabilities..................................................     253,690        253,483
                                                                          ----------   ------------

PARTNERS' CAPITAL (DEFICIT)

   General Partner......................................................         198             87
   Limited Partners.....................................................       8,603         (2,353)
                                                                          ----------   ------------

     Total Partners' Capital (Deficit)..................................       8,801         (2,266)
                                                                          ----------   ------------

                                                                          $  262,491   $    251,217
                                                                          ==========   ============
</TABLE>
           See Notes to Condensed Consolidated Financial Statements.

                                       2
<PAGE>
 
          MARRIOTT HOTEL PROPERTIES LIMITED PARTNERSHIP AND SUBSIDIARY
                 CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                                  (Unaudited)
<TABLE>
<CAPTION>
 
                                                     Twenty-Four Weeks Ended
                                                    June 14,          June 16,
                                                      1996              1995
                                                   ---------         ---------
                                                          (in thousands)
<S>                                                 <C>              <C>
 
  OPERATING ACTIVITIES
   Net income......................................  $13,982          $12,467 
   Noncash items...................................    9,001            9,175 
   Changes in operating accounts...................   (3,344)          (1,832)
                                                     -------          ------- 
                                                                              
     Cash provided by operations...................   19,639           19,810 
                                                     -------          ------- 
                                                                              
  INVESTING ACTIVITIES                                                        
   Additions to property and equipment.............   (2,689)          (3,491)
   Changes in property improvement funds                                      
    and capital reserve escrow.....................   (1,968)             567 
                                                     -------          ------- 
                                                                              
     Cash used in investing activities.............   (4,657)          (2,924)
                                                     -------          ------- 
                                                                              
  FINANCING ACTIVITIES                                                        
   Capital distributions to partners...............   (2,908)          (1,596)
   Capital distributions to minority                                          
    interest.......................................   (1,485)            (990)
   Principal repayments of mortgage debt...........     (568)          (4,210)
   Repayments to Marriott International,                                      
    Inc. and affiliates............................     (239)            (218)
   Repayments to Host Marriott Corporation.........      (80)              -- 
   Payment of financing costs......................      (40)              (6)
                                                     -------          ------- 
                                                                              
     Cash used in financing activities.............   (5,320)          (7,020)
                                                     -------          ------- 
                                                                              
  INCREASE IN CASH AND CASH EQUIVALENTS............    9,662            9,866 
                                                                              
  CASH AND CASH EQUIVALENTS at beginning of period..   3,550            2,743 
                                                     -------          ------- 
                                                                              
  CASH AND CASH EQUIVALENTS at end of period.......  $13,212          $12,609 
                                                     =======          ======= 
                                                                              
  SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:                           
   Cash paid for mortgage and other interest.......  $ 6,885          $ 8,823 
                                                     =======          =======  
 
</TABLE>
           See Notes to Condensed Consolidated Financial Statements.

                                       3
<PAGE>
 
          MARRIOTT HOTEL PROPERTIES LIMITED PARTNERSHIP AND SUBSIDIARY
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (Unaudited)


     1. The accompanying condensed consolidated financial statements have been
        prepared by Marriott Hotel Properties Limited Partnership (the
        "Partnership") without audit.  Certain information and footnote
        disclosures normally included in financial statements presented in
        accordance with generally accepted accounting principles have been
        condensed or omitted from the accompanying statements.  The Partnership
        believes the disclosures made are adequate to make the information
        presented not misleading.  However, the condensed consolidated financial
        statements should be read in conjunction with the Partnership's
        financial statements and notes thereto included in the Partnership's
        1995 Form 10-K for the fiscal year ended December 31, 1995.  In the
        opinion of the Partnership, the accompanying unaudited condensed
        consolidated financial statements reflect all adjustments (which include
        only normal recurring adjustments) necessary to present fairly the
        financial position of the Partnership as of June 14, 1996 and December
        31, 1995 and the results of operations for the twelve and twenty-four
        weeks ended June 14, 1996 and June 16, 1995.  Interim results are not
        necessarily indicative of fiscal year performance because of seasonal
        and short-term variations.

        The Partnership owns Marriott's Orlando World Center and a 50.5%
        interest in a partnership owning Marriott's Harbor Beach Resort (the
        "Harbor Beach Partnership"), whose financial statements are consolidated
        herein.  The remaining 49.5% general partnership interest in the Harbor
        Beach Partnership is reported as minority interest.  All significant
        intercompany balances and transactions have been eliminated.

        For financial reporting purposes, net profits and net losses of the
        Partnership are allocated 99% to the limited partners and 1% to the
        General Partner.  Significant differences exist between the net profits
        and net losses for financial reporting purposes and the net profits and
        net losses reported for Federal income tax purposes.  These differences
        are due primarily to the use, for income tax purposes, of accelerated
        depreciation methods, shorter depreciable lives of the assets,
        differences in the timing of the recognition of management fee expense
        and the expensing of certain costs incurred during construction which
        have been capitalized in the accompanying condensed consolidated
        financial statements.

     2. Hotel revenues represent house profit from the Orlando Hotel since the
        Partnership has delegated substantially all of the operating decisions
        related to the generation of house profit of the Orlando Hotel to
        Marriott International, Inc. (the "Manager").  House profit reflects
        hotel operating results which flow to the Partnership as property owner
        and represents gross hotel sales less property-level expenses, excluding
        depreciation and amortization, base and incentive management fees,
        property taxes and certain other costs, which are disclosed separately
        in the condensed consolidated statement of operations.

        Hotel revenues consist of hotel operating results for the Orlando Hotel
        for the twelve and twenty-four weeks ended (in thousands):
<TABLE>
<CAPTION>
                                  Twelve Weeks Ended                    Twenty-Four Weeks Ended
                               June 14,         June 16,               June 14,         June 16,
                                 1996             1995                   1996             1995
                             -------------  ----------------         -------------  ----------------
<S>                          <C>            <C>                          <C>              <C>
HOTEL SALES
 Rooms.....................      $14,545         $13,885                 $30,995          $30,024
 Food and beverage.........       11,733          10,764                  24,417           23,569
 Other.....................        3,200           3,031                   6,913            6,187
                                 -------         -------                 -------          -------
                                  29,478          27,680                  62,325           59,780
                                 -------         -------                 -------          -------
 
HOTEL EXPENSES
 Departmental Direct Costs
  Rooms....................        2,912           2,916                   6,060            5,767
  Food and beverage........        6,965           6,963                  14,555           14,326
 Other hotel operating                                     
  expenses.................        6,400           6,183                  13,070           12,724
                                 -------         -------                 -------          -------
                                  16,277          16,062                  33,685           32,817
                                 -------         -------                 -------          -------
                                                           
HOTEL REVENUES.............      $13,201         $11,618                 $28,640          $26,963
                                 =======         =======                 =======          =======
</TABLE>

                                       4
<PAGE>
 
     3. In the first quarter of 1996, the Partnership adopted Statement of
        Financial Accounting Standards ("SFAS") No. 121 "Accounting for the
        Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed
        Of."  Adoption of SFAS No. 121 did not have an effect on its condensed
        consolidated financial statements.

                                       5
<PAGE>
 
     ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
              RESULTS OF OPERATIONS


     RESULTS OF OPERATIONS

     For the twelve and twenty-four weeks ended June 16, 1996, total
     consolidated Partnership revenues increased $2.2 million, or 13%, and $2.5
     million, or 6%, respectively, when compared to 1995 due to strong operating
     results at the Hotels.  REVPAR, or revenue per available room, represents
     the combination of the average daily room rate charged and the average
     daily occupancy achieved and is a commonly used indicator of hotel
     performance (although it is not a GAAP measure of revenue).  The combined
     REVPAR for the Hotels for the twelve-week period ended June 14, 1996
     improved 5%, to $121, over the comparable period in 1995 due to a slight
     increase in combined average occupancy to 83% along with a 5% increase in
     combined average room rate to $146.  On a year-to-date basis, REVPAR grew
     4% to $134 as a result of a 0.4 percentage point increase in combined
     average occupancy to 84% along with a 3% improvement in combined average
     room rate to $159.

     Hotel Revenues.  For the twelve and twenty-four weeks ended June 14, 1996,
     Hotel revenues improved $1.6 million, or 14%, and $1.7 million, or 6%,
     respectively, primarily through an increase in higher-rated leisure
     transient business at the Orlando Hotel, which allowed for restriction of
     discounted rates.  For the twelve-week period ended June 14, 1996, REVPAR
     at the Orlando Hotel increased 5% over the same period in 1995 to $115 due
     to a 0.6 percentage point increase in average occupancy to 82% combined
     with a 4% increase in average room rate to $140.  For the year-to-date
     period ended June 14, 1996, REVPAR improved 3% to $123 as a result of 0.4
     percentage point increase in average occupancy to 84% combined with a 3%
     improvement in average room rate to $146.  For the twelve and twenty-four
     weeks ended June 14, 1996, rooms sales increased $0.7 million, or 5%, and
     $1.0 million, or 3%, respectively, over 1995; rooms profit increased $0.7
     million, or 6%, and $0.7 million, or 3%, respectively.  Increased banquet
     volume associated with an overall improvement in group business led to
     increases of 9% and 25% in food and beverage sales and profit,
     respectively, for the twelve-week period ended June 14, 1996; year-to-date
     food and beverage sales and profit grew 4% and 7%, respectively, over 1995.
     Marketing efforts at the Orlando Hotel are focused on attracting short-term
     group demand, as well as leisure transient demand for the summer months.
     Demand is expected to remain strong in the leisure transient segment,
     especially from international markets.

     Rental Income.  Rental income from the Harbor Beach Hotel for the twelve
     and twenty-four weeks ended June 14, 1996 increased $0.5 million, or 9%,
     and $0.7 million, or 6%, respectively, over 1995 as a result of a 5,800
     room night increase in transient business offset by a 5,500 room night
     decrease in group business.  REVPAR for the twelve-week period ended June
     14, 1996 increased 6% over 1995 to $135 due to a 7% increase in average
     room rate to $162, offset by a 1.0 percentage point decrease in average
     occupancy.  As a result, room sales and profit for the twelve-week period
     increased $0.4 million, or 6%, and rooms profit increased $0.4 million, or
     8%, when compared to 1995.  For the year-to-date period, REVPAR improved 4%
     over 1995 to $161 primarily due to a 4% increase in average room rate to
     $191 while average occupancy remained stable at 85%.  Room sales for the
     year-to-date period increased $0.6 million, or 4%, and rooms profit
     increased $0.5 million, or 3%, over 1995.  The Harbor Beach Hotel is
     expecting group business to strengthen as group demand for the remainder of
     the year is forecasted to increase by over 7,000 room nights over the
     comparable period in 1995.  Demand is also expected to remain strong in the
     leisure transient segment, especially from international markets.

     Indirect hotel operating costs and expenses.  Indirect hotel operating
     costs and expenses increased $0.4 million, or 5%, for the twelve weeks
     ended June 14, 1996 when compared to the same period in 1995.  For the
     twenty-four weeks ended June 14, 1996, indirect hotel operating costs and
     expenses increased $0.4 million, or 2% over 1995.  The principal components
     of this category are discussed below:

     Incentive management fees.  Incentive management fees increased $0.2
     -------------------------                                           
     million, or 11%, and $0.2 million, or 5% for second quarter and year-to-
     date 1996, respectively.  The increase was primarily a result of improved
     operating results at the Orlando Hotel.

     Base management fees.  Base management fees increased $55,000, or 7%, for
     --------------------                                                     
     the twelve-weeks ended June 14, 1996 and increased $77,000, or 4%, year-to-
     date due to improvements in total sales at the Orlando Hotel.

                                       6
<PAGE>
 
     Interest expense.  Consolidated interest expense for the twelve weeks ended
     June 14, 1996 increased slightly when compared to the same period in 1995.
     On a year-to-date basis, consolidated interest expense increased $0.3
     million, or 3%, due to an increase in the interest rate on the Orlando
     Mortgage Debt from 6.7% to 8.4% in connection with the June 1995
     modification and extension, offset by reduced principal balances on the
     mortgage debt of the Hotels resulting from required principal amortization
     during 1995.

     Minority interest in income.  Based upon its 50.5% ownership interest, the
     Partnership controls the Harbor Beach Partnership, and as a result, the
     condensed consolidated financial statements of the Partnership include the
     accounts of the Harbor Beach Partnership.  Minority interest in income
     represents the net income from the Harbor Beach Partnership allocable to
     the co-General Partner.  For the twelve and twenty-four weeks ended June
     14, 1996, minority interest in income increased $0.3 million, or 37%, and
     $0.3 million, or 11%, respectively, over 1995, primarily due to the
     increase in rental income from the Harbor Beach Hotel, as discussed above,
     combined with decreased interest expense on the Harbor Beach Mortgage Debt.

     Net income.  For the twelve weeks ended June 14, 1996, the Partnership
     achieved net income of $5.5 million, an increase of $1.4 million, or 35%,
     over the same period in 1995.  For the year-to-date period, net income
     increased $1.5 million, or 12%, to $14.0 million.  These increases were
     primarily due to higher hotel revenues and rental income offset by
     increased interest expense and an increase in minority interest in income.

     CAPITAL RESOURCES AND LIQUIDITY

     General

     The Partnership's financing needs have historically been funded through
     loan agreements with independent financial institutions, Host Marriott
     Corporation ("Host Marriott") and its affiliates or Marriott International,
     Inc. ("MII") and its affiliates.  The General Partner believes that the
     Partnership will have sufficient capital resources and liquidity to
     continue to conduct its business in the ordinary course.

     Principal Sources and Uses of Cash

     The Partnership's principal source of cash is from operations.  Its
     principal uses of cash are to fund the property improvement funds of the
     Orlando World Center and the Harbor Beach Hotel (the "Hotels"), required
     principal amortization of the mortgage debt incurred to fund costs of the
     capital improvements at the Hotels and cash distributions to the partners.

     Total consolidated cash provided by operations for the twenty-four weeks
     ended June 14, 1996, and June 16, 1995, was $19.6 million and $19.8
     million, respectively.  The variance was primarily due to an increase in
     the amount due from MII from Hotel operations as of June 14, 1996, when
     compared to the amount due as of June 16, 1995.  See discussion of results
     of operations below.

     For the twenty-four weeks ended June 14, 1996 and June 16, 1995, cash
     utilized in investing activities was $4.7 million and $2.9 million,
     respectively.  The variance is the result of an $0.8 million increase in
     cash contributed to the property improvement funds of the Hotels, combined
     with a $1.0 million decrease in cash provided by the capital reserve
     escrow, which was used to fund capital improvements at the Harbor Beach
     Hotel during 1995.  Cash contributed to the property improvement funds
     increased from $3.8 million to $4.6 million for the twenty-four week period
     ended June 14, 1996 and June 16, 1995, respectively, primarily due to an
     increase in the required contribution amount to the Orlando Hotel property
     improvement fund from 4% to 5% of total sales upon maturity of the Orlando
     Mortgage Debt in June 1995.

     For the twenty-four weeks ended June 14, 1996 and June 16, 1995, cash
     utilized in financing activities was $5.3 million and $7.2 million,
     respectively.  The variance is the result of a $3.6 million decrease in
     required mortgage debt principal amortization (due to the timing of
     required principal repayments on the Orlando Mortgage Debt) when compared
     to the same period in 1995, offset by a $1.3 million increase in capital
     distributions to the partners and a $0.5 million increase in capital
     distributions to the minority general partner of the Harbor Beach
     Partnership.

                                       7
<PAGE>
 
     Other

     In the first quarter of 1996, the Partnership adopted Statement of
     Financial Accounting Standards ("SFAS") No. 121 "Accounting for the
     Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed
     of."  Adoption of SFAS No. 121 did not have an effect on its condensed
     consolidated financial statements.

     SEASONALITY

     Demand, and thus occupancy and room rates, is affected by normally
     recurring seasonal patterns.  Demand tends to be higher during the months
     of November through April than during the remainder of the year.  This
     seasonality tends to affect the results of operations, increasing the
     revenue and rental income during these months.  In addition, this
     seasonality may also increase the liquidity of the Partnership during these
     months.

                                       8
<PAGE>
 
                          PART II.   OTHER INFORMATION



     ITEM 1.  LEGAL PROCEEDINGS

     Neither the Partnerships nor the Hotels are presently subject to any
     material litigation nor, to the General Partner's knowledge, is any
     material litigation threatened against the Partnerships or the Hotels,
     other than routine litigation and administrative proceedings arising in the
     ordinary course of business, some of which are expected to be covered by
     liability insurance and which collectively are not expected to have a
     material adverse effect on the business, financial condition or results of
     operations of the Partnership.

     ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

        27.  Financial Data Schedule



                                       9
<PAGE>
 
                                   SIGNATURE



          Pursuant to the requirements of the Securities Exchange Act of 1934,
     the registrant has duly caused this Form 10-Q to be signed on its behalf by
     the undersigned, thereunto duly authorized.


                                 MARRIOTT HOTEL PROPERTIES
                                 LIMITED PARTNERSHIP

                                 By: HOTEL PROPERTIES MANAGEMENT, INC.
                                     General Partner



November 18,  1996      By: /s/ Bruce F. Stemerman
                            -------------------------------
                                     Bruce F. Stemerman
                                     President, Treasurer
                                     and Chief Accounting Officer         

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM SECOND
QUARTER FORM 10Q AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               JUN-14-1996
<CASH>                                          13,212
<SECURITIES>                                     8,717<F1>
<RECEIVABLES>                                   20,802
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                42,731
<PP&E>                                         327,899
<DEPRECIATION>                               (108,134)
<TOTAL-ASSETS>                                 262,491
<CURRENT-LIABILITIES>                            3,669
<BONDS>                                        250,021
                                0
                                          0
<COMMON>                                             0
<OTHER-SE>                                       8,801
<TOTAL-LIABILITY-AND-EQUITY>                   262,491
<SALES>                                              0
<TOTAL-REVENUES>                                43,217
<CGS>                                                0
<TOTAL-COSTS>                                   15,742
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              10,118
<INCOME-PRETAX>                                 17,357
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                             17,357
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                      (3,375)<F2>
<NET-INCOME>                                    13,982
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
<FN>
<F1>THIS IS OTHER ASSETS
<F2>THIS IS MINORITY INTEREST IN INCOME
</FN>
        

</TABLE>


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