POLARIS AIRCRAFT INCOME FUND II
10-Q, 1995-11-13
EQUIPMENT RENTAL & LEASING, NEC
Previous: ENEX OIL & GAS INCOME PROGRAM II-8 L P, 10QSB, 1995-11-13
Next: CARLYLE REAL ESTATE LTD PARTNERSHIP XVI, 10-Q, 1995-11-13




                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 September 30, 1995

                                       OR

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

                        For the transition period from to

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

                           Commission File No. 33-2794
                           ---------------------------



                        POLARIS AIRCRAFT INCOME FUND II,
                        A California Limited Partnership

                        State of Organization: California
                   IRS Employer Identification No. 94-2985086
         201 Mission Street, 27th Floor, San Francisco, California 94105
                           Telephone - (415) 284-7400



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   X                    No








                       This document consists of 20 pages.


<PAGE>



                        POLARIS AIRCRAFT INCOME FUND II,
                        A California Limited Partnership

          FORM 10-Q - For the Quarterly Period Ended September 30, 1995




                                      INDEX


Part I.       Financial Information                                         Page

   Item 1.      Financial Statements

                a)  Balance Sheets - September 30, 1995 and
                    December 31, 1994..........................................3

                b)  Statements of Operations - Three Months and
                    Nine Months Ended September 30, 1995 and 1994..............4

                c)  Statements of Changes in Partners' Capital
                    (Deficit) - Year Ended December 31, 1994
                    and Nine Months Ended September 30, 1995...................5

                d)  Statements of Cash Flows - Nine Months
                    Ended September 30, 1995 and 1994..........................6

                e)  Notes to Financial Statements..............................7

   Item 2.      Management's Discussion and Analysis of
                Financial Condition and Results of Operations.................13



Part II.      Other Information

   Item 1.      Legal Proceedings.............................................17

   Item 5.      Other Information.............................................19

   Item 6.      Exhibits and Reports on Form 8-K..............................19

   Signature..................................................................20

                                        2

<PAGE>



                          Part 1. Financial Information

Item 1.       Financial Statements

                        POLARIS AIRCRAFT INCOME FUND II,
                        A California Limited Partnership

                                 BALANCE SHEETS
                                   (Unaudited)
                                                 September 30,      December 31,
                                                     1995               1994
                                                     ----               ----
ASSETS:

CASH AND CASH EQUIVALENTS                        $  23,742,751    $  14,662,147

RENT AND OTHER RECEIVABLES                             259,183          292,061

NOTES RECEIVABLE, net of allowance
   for credit losses of $1,192,427
   in 1995 and $1,575,000 in 1994                    3,018,747        2,781,432

AIRCRAFT at cost, net of accumulated
   depreciation of $92,217,103 in 1995
   and $90,004,933 in 1994                          81,677,790       91,954,354

AIRCRAFT INVENTORY                                     427,797          848,613

OTHER ASSETS                                            85,417           29,770
                                                 -------------    -------------

                                                 $ 109,211,685    $ 110,568,377
                                                 =============    =============


LIABILITIES AND PARTNERS' CAPITAL (DEFICIT):

PAYABLE TO AFFILIATES                            $     246,360    $     702,841

ACCOUNTS PAYABLE AND ACCRUED
   LIABILITIES                                          85,923           38,663

LESSEE SECURITY DEPOSITS                               175,433          171,140

MAINTENANCE RESERVES                                   576,146          722,690

DEFERRED INCOME                                        642,742          642,742
                                                 -------------    -------------

        Total Liabilities                            1,726,604        2,278,076
                                                 -------------    -------------

PARTNERS' CAPITAL (DEFICIT):
   General Partner                                  (1,127,958)      (1,119,868)
   Limited Partners, 499,997 units
      issued and outstanding                       108,613,039      109,410,169
                                                 -------------    -------------

        Total Partners' Capital                    107,485,081      108,290,301
                                                 -------------    -------------

                                                 $ 109,211,685    $ 110,568,377
                                                 =============    =============

        The accompanying notes are an integral part of these statements.

                                        3

<PAGE>

<TABLE>

                                  POLARIS AIRCRAFT INCOME FUND II,
                                  A California Limited Partnership

                                      STATEMENTS OF OPERATIONS
                                             (Unaudited)

<CAPTION>

                                             Three Months Ended         Nine Months Ended
                                                September 30,              September 30,
                                                -------------              -------------

                                             1995           1994          1995           1994
                                             ----           ----          ----           ----
<S>                                     <C>            <C>            <C>            <C>
REVENUES:
   Rent from operating leases           $  5,303,518   $  3,657,700   $ 11,356,873   $ 10,851,095
   Interest                                  457,691        220,442      1,210,902        585,751
   Other                                      91,093           --          310,224          5,860
                                        ------------   ------------   ------------   ------------

           Total Revenues                  5,852,302      3,878,142     12,877,999     11,442,706
                                        ------------   ------------   ------------   ------------

EXPENSES:
   Depreciation                            2,992,188      2,833,719      8,704,759      8,501,156
   Management fees to general partner        250,689        173,885        539,568        515,555
   Operating                                  25,643         12,270         50,115      3,658,483
   Administration and other                   79,290         54,335        222,135        163,940
                                        ------------   ------------   ------------   ------------

           Total Expenses                  3,347,810      3,074,209      9,516,577     12,839,134
                                        ------------   ------------   ------------   ------------

NET INCOME (LOSS)                       $  2,504,492   $    803,933   $  3,361,422   $ (1,396,428)
                                        ============   ============   ============   ============

NET INCOME ALLOCATED TO
   THE GENERAL PARTNER                  $    150,032   $    320,506   $    408,574   $    923,436
                                        ============   ============   ============   ============

NET INCOME (LOSS) ALLOCATED
   TO LIMITED PARTNERS                  $  2,354,460   $    483,427   $  2,952,848   $ (2,319,864)
                                        ============   ============   ============   ============

NET INCOME (LOSS) PER LIMITED
   PARTNERSHIP UNIT                     $       4.71   $       0.97   $       5.90   $      (4.64)
                                        ============   ============   ============   ============


               The accompanying  notes are an integral part of these statements.
</TABLE>
                                                 4

<PAGE>



                        POLARIS AIRCRAFT INCOME FUND II,
                        A California Limited Partnership

              STATEMENTS OF CHANGES IN PARTNERS' CAPITAL (DEFICIT)
                                   (Unaudited)



                                         Year Ended December 31, 1994 and
                                       Nine Months Ended September 30, 1995
                                       ------------------------------------

                                       General       Limited
                                       Partner       Partners        Total
                                       -------       --------        -----

Balance, December 31, 1993         $   (948,683) $ 126,344,962  $ 125,396,279

   Net income (loss)                  1,217,696     (4,434,868)    (3,217,172)

   Cash distributions to partners    (1,388,881)   (12,499,925)   (13,888,806)
                                   ------------   ------------   ------------

Balance, December 31, 1994           (1,119,868)   109,410,169    108,290,301

   Net income                           408,574      2,952,848      3,361,422

   Cash distributions to partners      (416,664)    (3,749,978)    (4,166,642)
                                   ------------   ------------   ------------

Balance, September 30, 1995       $  (1,127,958) $ 108,613,039  $ 107,485,081
                                   ============   ============   ============


        The accompanying notes are an integral part of these statements.

                                        5

<PAGE>

<TABLE>

                               POLARIS AIRCRAFT INCOME FUND II,
                               A California Limited Partnership

                                   STATEMENTS OF CASH FLOWS
                                          (Unaudited)

<CAPTION>
                                                         Nine Months Ended September 30,
                                                         ------------------------------

                                                                1995            1994
                                                                ----            ----
<S>                                                        <C>             <C>
OPERATING ACTIVITIES:
    Net income (loss)                                      $  3,361,422    $ (1,396,428)
    Adjustments to reconcile net income (loss) to
      net cash provided by operating activities:
      Depreciation                                            8,704,759       8,501,156
      Changes in operating assets and liabilities:
         Decrease (increase) in rent and other
           receivables                                           32,878        (210,364)
         Increase in other assets                               (55,647)           --
         Increase (decrease) in payable to affiliates          (456,481)         75,599
         Increase (decrease) in accounts payable
           and accrued liabilities                               47,260      (2,524,574)
         Increase (decrease) in lessee security deposits          4,293         (19,602)
         Increase (decrease) in maintenance reserves           (146,544)        939,571
                                                           ------------    ------------

           Net cash provided by operating activities         11,491,940       5,365,358
                                                           ------------    ------------

INVESTING ACTIVITIES:
    Increase in notes receivable                                   --        (2,284,848)
    Principal payments on notes receivable                    1,534,490         398,902
    Net proceeds from sale of aircraft inventory                220,816         250,127
                                                           ------------    ------------
           Net cash provided by (used in)
              investing activities                            1,755,306      (1,635,819)
                                                           ------------    ------------

FINANCING ACTIVITIES:
    Cash distributions to partners                           (4,166,642)    (10,416,604)
                                                           ------------    ------------

           Net cash used in financing activities             (4,166,642)    (10,416,604)
                                                           ------------    ------------

CHANGES IN CASH AND CASH
    EQUIVALENTS AND SHORT-TERM
    INVESTMENTS                                               9,080,604      (6,687,065)

CASH AND CASH EQUIVALENTS AND
    SHORT-TERM INVESTMENTS AT
    BEGINNING OF PERIOD                                      14,662,147      22,445,083
                                                           ------------    ------------

CASH AND CASH EQUIVALENTS AT
    END OF PERIOD                                          $ 23,742,751    $ 15,758,018
                                                           ============    ============

                The accompanying notes are an integral part of these statements.
</TABLE>
                                                6

<PAGE>



                        POLARIS AIRCRAFT INCOME FUND II,
                        A California Limited Partnership

                          NOTES TO FINANCIAL STATEMENTS
                                   (Unaudited)


1.       Accounting Principles and Policies

In the opinion of management,  the financial statements presented herein include
all  adjustments,  consisting  only of  normal  recurring  items,  necessary  to
summarize fairly Polaris Aircraft Income Fund II's (the Partnership's) financial
position and results of operations.  The financial statements have been prepared
in accordance with the  instructions  of the Quarterly  Report to the Securities
and  Exchange  Commission  (SEC)  Form  10-Q  and  do  not  include  all  of the
information  and note  disclosures  required by  generally  accepted  accounting
principles.  These  statements  should be read in conjunction with the financial
statements  and notes thereto for the years ended  December 31, 1994,  1993, and
1992  included in the  Partnership's  1994 Annual Report to the SEC on Form 10-K
(Form 10-K).

Aircraft and  Depreciation  - The aircraft are recorded at cost,  which includes
acquisition costs. Depreciation to an estimated residual value is computed using
the straight-line  method over the estimated economic life of the aircraft which
was  originally  estimated  to  be  30  years  from  the  date  of  manufacture.
Depreciation in the year of acquisition was calculated  based upon the number of
days that the aircraft were in service.

The Partnership periodically reviews the estimated realizability of the residual
values at the end of each aircraft's  economic life based on estimated  residual
values  obtained from an  independent  party which  provides  current and future
estimated  aircraft  values by aircraft  type.  For any downward  adjustment  in
estimated  residual,  or decrease in the projected  remaining economic life, the
depreciation  expense  over the  projected  remaining  life of the  aircraft  is
increased.  If the  projected  net income  generated  from the lease  (projected
rental  revenue,  net of  management  fees,  less adjusted  depreciation  and an
allocation of estimated administrative expense) results in a net loss, that loss
will be  recognized  currently.  Off-lease  aircraft are carried at the lower of
depreciated cost or estimated net realizable value. A further adjustment is made
for those aircraft, if any, that require substantial maintenance work.

Capitalized  Costs -  Aircraft  modification  and  maintenance  costs  which are
determined  to increase  the value or extend the useful life of the aircraft are
capitalized  and  amortized  using the  straight-line  method over the estimated
useful  life of the  improvement.  These  costs  are also  subject  to  periodic
evaluation as discussed above.

Financial  Accounting  Pronouncements  - The  Partnership  adopted  Statement of
Financial  Accounting  Standards  (SFAS) No. 114,  "Accounting  by Creditors for
Impairment of a Loan," and the related SFAS No. 118 as of January 1, 1995.  SFAS
No. 114 and SFAS No. 118 require that certain  impaired  loans be measured based
on the present value of expected cash flows  discounted at the loan's  effective
interest rate; or,  alternatively,  at the loan's observable market price or the
fair  value  of  the  collateral  if  the  loan  is  collateral  dependent.  The
Partnership  had  previously  measured  the  allowance  for credit  losses using
methods similar to that  prescribed in SFAS No. 114. As a result,  no additional
provision was required by the adoption of this  pronouncement.  The  Partnership
has  recorded an  allowance  for credit  losses  equal to the full amount of the
following  impaired loan as a result of issues  regarding its  collection due to
cash flow deficiencies of the lessee. The Partnership recognizes revenue on this
loan only as payments are received.


                                        7

<PAGE>



As discussed in Note 4, the Deferral  Agreement with Trans World Airlines,  Inc.
(TWA)  provides  for a  deferral  of  certain  rents  due the  Partnership.  The
Partnership  recorded a note receivable and an allowance for credit losses equal
to the  total  of the  deferred  rents,  the net of which  is  reflected  in the
accompanying balance sheets. The note receivable and corresponding allowance for
credit  losses will be reduced by the  principal  portion of  payments  received
which  commenced  May 31, 1995.  In addition,  the  Partnership  recognizes  the
deferred  rental  revenue and  interest  revenue as payments are  received.  The
deferred rents and corresponding allowance for credit losses were $1,192,427 and
$1,575,000 as of September 30, 1995 and December 31, 1994, respectively.

Reclassification  - Certain 1994 balances have been  reclassified  to conform to
the 1995 presentation.


2.       Continental Airlines, Inc.(Continental)and Continental Micronesia,Inc.
         (Continental Micronesia) Cost Sharing Agreements

In accordance  with the  Continental  and  Continental  Micronesia  cost-sharing
agreements  as  discussed in the Form 10-K,  in January  1994,  the  Partnership
financed  $2,177,533 to  Continental  and  Continental  Micronesia for new image
modifications,  which is being repaid with  interest over the lease terms of the
three  aircraft.  The  Partnership  has received  all  scheduled  principal  and
interest  payments  due from  Continental  and  Continental  Micronesia  through
September 30, 1995.  The aggregate note  receivable  balance as of September 30,
1995 and December 31, 1994 was $1,412,077 and $1,764,167, respectively.


3.       Promissory Note from ALG, Inc. (ALG)

One hushkit set from the aircraft formerly leased to Pan American World Airways,
Inc.  was sold in January 1993 to ALG for a net sales price of  $1,750,000.  ALG
paid cash for a portion of the sales  price and  issued an 11%  interest-bearing
promissory note for the balance of $1,132,363,  which specified 23 equal monthly
payments and a balloon  payment of $897,932 due in January 1995. ALG paid to the
Partnership $19,138 of the balloon payment in January 1995, originating an event
of default under the note. The Partnership and ALG subsequently restructured the
terms of the promissory note. The  renegotiated  terms specify payment by ALG of
the note  balance  with  interest  at a rate of 13% per annum  with one lump sum
payment  in  January  1995 of  $254,733,  eleven  monthly  payments  of  $25,600
beginning in February 1995,  and a balloon  payment in January 1996 of $416,631.
The  Partnership has received all scheduled  renegotiated  payments due from ALG
through  September 30, 1995.  The note  receivable  balances as of September 30,
1995 and December 31, 1994 were $474,221 and $890,265, respectively.


4.       TWA Reorganization

As part of the TWA lease extensions  negotiated in 1991, the Partnership  agreed
to  share  the  cost of  meeting  certain  Airworthiness  Directives  after  TWA
successfully  reorganized.  The agreement stipulated that such costs incurred by
TWA may be credited against monthly rentals, subject to annual limitations and a
maximum of  $500,000  per  aircraft  through  the end of the  applicable  lease.
Pursuant  to  this   cost-sharing   agreement,   since  TWA  emerged   from  its
reorganization  proceedings  in 1993,  expenses  totaling $6.3 million have been
offset against rental  payments ($2.7 million in 1993 and $3.6 million in 1994).
Under the terms of this  agreement,  TWA may offset an  additional  $2.7 million
against rental payments, subject to annual limitations, over the remaining lease
terms.


                                        8

<PAGE>



In October  1994,  TWA notified its  creditors,  including the  Partnership,  of
another proposed  restructuring of its debt.  Subsequently,  GE Capital Aviation
Services,  Inc.  (GECAS)  which,  as  discussed  in the Form 10-K,  now provides
certain  management  services  to the  Partnership's  general  partner,  Polaris
Investment Management Corporation (PIMC), among others,  negotiated a standstill
arrangement,  as set forth in a letter  agreement  dated  December 16, 1994 (the
Deferral Agreement),  with TWA for the 46 aircraft that are managed by GECAS, 18
of which are owned by the  Partnership.  As required by its terms,  the Deferral
Agreement (which has since been amended as discussed below) was approved by PIMC
on behalf of the Partnership with respect to the Partnership's aircraft.

The Deferral  Agreement provided for (i) a moratorium on all the rent due to the
Partnership in November 1994 and on 75% of the rents due to the Partnership from
December 1994 through March 1995, and (ii) all of the deferred  rents,  together
with interest  thereon,  to be repaid in monthly  installments  beginning in May
1995 and ending in  December  1995.  The  repayment  schedule  was  subsequently
accelerated upon confirmation of TWA's bankruptcy plan. The Partnership recorded
a note  receivable  and an allowance for credit losses equal to the total of the
deferred  rents,  the net of  which is  reflected  in the  accompanying  balance
sheets.  The  Partnership  will not recognize  either the $1.575  million rental
amount  deferred in 1994 or the $2.025 million rental amount deferred during the
first quarter of 1995 as rental  revenue until the deferred  rents are received.
The Partnership has received all scheduled rent payments beginning in April 1995
and all scheduled  deferred  rental  payments  beginning in May 1995,  including
interest at a rate of 12% per annum,  from TWA and has recognized  $2,407,573 of
the deferred  rents as rental  revenue in the second and third quarters of 1995.
The  balance  of the  deferred  rents  due from TWA on  September  30,  1995 was
$1,192,427  which was paid to the Partnership on October 2, 1995 as discussed in
Note 10.

In consideration for the partial rent moratorium  described above, TWA agreed to
make a lump sum  payment of  $1,000,000  to GECAS for the TWA  lessors  for whom
GECAS provides management services and who agreed to the Deferral Agreement. The
Partnership  received  $218,171 in January  1995 as its share of such payment by
TWA. This amount was recognized as other revenue in the  accompanying  statement
of operations  for the nine months ended  September  30, 1995. In addition,  TWA
agreed to issue warrants to the  Partnership for such amount of TWA Common Stock
as would have a value (based on the projected  balance sheet  provided by TWA in
connection with the Deferral Agreement) on December 31, 1997, on a fully diluted
basis,  equal to the total amount of rent  deferred  (which  agreement has since
been revised, as discussed below). The Partnership has not currently  recognized
these stock  warrants in its  financial  statements as the warrants had not been
issued by TWA as of September 30, 1995. As discussed in Note 10, the Partnership
received the warrants from TWA in November 1995.

In order to  resolve  certain  issues  that  arose  after the  execution  of the
Deferral Agreement, TWA and GECAS entered into a letter agreement dated June 27,
1995,  pursuant to which they agreed to amend certain provisions of the Deferral
Agreement (as so amended,  the Amended  Deferral  Agreement).  The effect of the
Amended Deferral Agreement,  which has been approved by PIMC with respect to the
Partnership's  aircraft,  is that TWA,  in  addition  to  agreeing  to repay the
deferred rents to the Partnership, agreed (i) to a fixed payment amount (payable
in warrants, the number of which will be determined by formula) in consideration
for the aircraft owners'  agreement to defer rent under the Deferral  Agreement,
and,  (ii) to the  extent  the  market  value of the  warrants  is less than the
payment amount, to supply  maintenance  services to the aircraft owners having a
value  equal to such  deficiency.  The  payment  amount is to be  determined  by
subtracting certain  maintenance  reimbursements owed to TWA by certain aircraft
owners, including the Partnership,  from the aggregate amount of deferred rents.
The amount of such maintenance  reimbursement  has not been finally  determined.
The value of the  maintenance  reimbursement  will be  determined  by the market


                                        9

<PAGE>



value of the warrants by reference  to the market  price of the  underlying  TWA
Common Stock  calculated  with  reference to the period falling from 120 days to
210 days after the effective date of TWA's plan of reorganization.

TWA  agreed  that,  upon  filing  of its  prepackaged  plan,  it would  take all
reasonable  steps to implement the terms of the Amended  Deferral  Agreement and
would immediately assume all of the Partnership's  leases. TWA also agreed that,
not  withstanding  the 60-day cure period  provided by section  1110 of the U.S.
Bankruptcy  Code, it would remain current on the  performance of its obligations
under the leases, as amended by the Amended Deferral Agreement.

On June 30, 1995,  TWA filed its  prepackaged  Chapter 11 bankruptcy in the U.S.
Bankruptcy  Court for the Eastern  District of Missouri.  On August 4, 1995, the
Bankruptcy Court confirmed TWA's plan of reorganization,  which became effective
on  August  23,  1995.  Pursuant  to  the  Amended  Deferral  Agreement,  on the
confirmation  date of the plan,  August 4,  1995,  the  Partnership  received  a
payment of  $1,217,989  from TWA which  represented  fifty  percent (50%) of the
deferred rent outstanding  plus interest as of such date. The remaining  balance
of deferred  rent plus interest was due September 30, 1995. As discussed in Note
10, the payment due from TWA on September  30, 1995 was paid to the  Partnership
on October 2, 1995.  While TWA has committed to an  uninterrupted  flow of lease
payments,  there is no assurance that TWA will continue to honor its obligations
in the future.


5.       Viscount Air Services, Inc. (Viscount) Restructuring

As discussed  in the Form 10-K,  the  Partnership  has entered into an agreement
with  Viscount  to defer  certain  rents  due the  Partnership  which  aggregate
$196,800;  to extend a line of credit to Viscount  for a total of $127,000 to be
used primarily for maintenance expenses relating to the Partnership's  aircraft;
and which gives the Partnership the option to acquire  approximately 2.3% of the
issued  and  outstanding  shares of  Viscount  stock as of July 26,  1994 for an
option price of approximately $91,000.

The deferred  rents are being repaid by Viscount  with  interest at a rate of 6%
per annum  over the  remaining  terms of the  leases.  The  deferred  rents were
recognized as revenue in the period  earned.  Payments on the deferred rents are
current,  and at present,  the Partnership  considers these deferred rents to be
collectible.  The unpaid balances of the deferred rents,  which are reflected as
rents receivable in the September 30, 1995 and December 31, 1994 balance sheets,
were $140,267 and $182,982, respectively. The line of credit, which was advanced
to Viscount in full during  1994,  is being  repaid by Viscount  over a 30-month
period,  beginning in January 1995, with interest at a rate of 11.53% per annum.
The line of credit  balances,  which are  reflected as notes  receivable  in the
September  30, 1995 and  December  31, 1994  balance  sheets,  were  $96,609 and
$127,000, respectively.

Viscount is presently  past due on certain rent payments due the  Partnership in
April and May 1995. The past due payments  aggregate $65,600 and are included in
rents  receivable  in the  September  30, 1995 balance  sheet.  The  Partnership
considers  these past due amounts to be  collectible.  At the present time,  the
Partnership is continuing its discussions  with Viscount to restructure  certain
of Viscount's  financial  obligations  to the  Partnership,  which would require
Viscount to remain  current on its  existing  monthly  obligations  and permit a
deferral of the past- due portion of the April and May 1995 obligations.  In the
interim,  beginning in June 1995, Viscount has undertaken to pay in full, by the
end of each month,  the current month's  obligations by making partial  periodic
payments  during that month.  Viscount is  presently  current on these  periodic
payments.  Any failure by Viscount to perform its financial obligations with the
Partnership will have an adverse effect on the Partnership's financial position.

                                       10

<PAGE>





6.       Sale of Aircraft to American International Airways, Inc. (AIA)

The Partnership sold one Boeing 727-200 aircraft and hushkit, formerly leased to
Delta  Airlines  Inc.  (Delta),  to AIA in  February  1995 for a sales  price of
$1,771,805.  The  Partnership  recorded no gain or loss on the sale as the sales
price  equaled the net book value of the aircraft and hushkit.  The  Partnership
agreed to  accept  payment  of the sales  price in 36  monthly  installments  of
$55,000, with interest at a rate of 7.5% per annum, beginning in March 1995. The
Partnership  recorded a note receivable for the sales price and has received all
scheduled  principal  and interest  payments due from AIA through  September 30,
1995. The note receivable  balance as of September 30, 1995 was  $1,035,840.  In
addition,  during the third quarter of 1995, the Partnership  recognized $91,093
as other revenue certain  maintenance  reserves that were previously paid to the
Partnership by Delta.


7.       Continental Restructuring

On January  26,  1995,  Continental  announced  a number of actual and  proposed
changes in its  operations  and financial  situation.  In connection  with those
changes,  Continental indicated that it was discussing with certain of its major
lenders  modifications  to existing debt  amortization  schedules to enhance the
airline's capital structure. Continental stated that during those discussions it
would not be making  payments to such  lenders and  lessors  otherwise  required
under  the  current  contracts.  The  Partnership  is not  engaged  in any  such
discussions  with  Continental at the present time, and Continental has made all
payments due to the Partnership on a current basis to date.

In early April 1995,  Continental  announced that it had successfully  concluded
discussions with The Boeing Company,  as well as its primary lender and the City
and County of Denver,  that would provide  Continental with  approximately  $370
million in cash  deferrals and savings over the next two years,  and that it had
reached a preliminary  agreement with certain of its lessors for additional cash
deferrals.


8.       Aircraft Inventory

During the third quarter of 1995, the Partnership recorded a downward adjustment
of  $200,000  to  aircraft  inventory  to reflect  the  current  estimate of net
realizable  aircraft  inventory value. This adjustment is reflected as increased
depreciation expense in the accompanying statement of operations.


9.       Related Parties

Under the Limited Partnership  Agreement,  the Partnership paid or agreed to pay
the following  amounts for the current quarter to the general  partner,  Polaris
Investment  Management  Corporation,  in connection  with  services  rendered or
payments made on behalf of the Partnership:


                                       11

<PAGE>



                                         Payments for
                                       Three Months Ended      Payable at
                                       September 30, 1995   September 30, 1995
                                       ------------------   ------------------

Aircraft Management Fees                      $302,579          $ 12,564

Out-of-Pocket Administrative
 Expense Reimbursement                          94,215            61,141

Out-of-Pocket Operating and
 Remarketing Expense Reimbursement              32,192           172,655
                                              --------          --------

                                              $428,986          $246,360
                                              ========          ========




10.     Subsequent Events

TWA Reorganization - On October 2, 1995, TWA paid to the Partnership $1,237,425,
which represented the remaining balance of the deferred rent with interest which
was due September 30, 1995 as discussed in Note 4. The  Partnership  will record
rental and interest revenue from this payment in the fourth quarter of 1995.

TWA Stock  Warrants - In November  1995, the  Partnership  received  warrants to
purchase  227,133  shares of TWA Common  Stock at an exercise  price of $.01 per
share as discussed in Note 4. The exercise  period  expires August 22, 1996. The
market  value of the  warrants  at the time of receipt  was  approximately  $1.7
million.

Return of Boeing  737-200 Combi Aircraft - The lease of one Boeing 737-200 Combi
aircraft to NWT was  scheduled  to expire in October  1995.  As specified in the
lease,  NWT was  required to perform  certain  maintenance  work on the aircraft
prior to its return. NWT returned the aircraft to the Partnership on October 26,
1995  without  performing  the required  maintenance  work which  constituted  a
default  under the lease.  Rent on aircraft  will  continue to accrue  until NWT
satisfies their obligations under the lease. The Partnership  estimates the cost
to perform the required  maintenance work to be  approximately  $1,079,000 which
NWT is required to pay to the  Partnership  in lieu of  performing  the required
maintenance work. The Partnership is currently  marketing this aircraft for sale
or re-lease.

                                       12

<PAGE>



Item 2.         Management's Discussion and Analysis of Financial Condition and
                Results of Operations

Polaris  Aircraft Income Fund II (the  Partnership)  owns a portfolio of 23 used
commercial  jet  aircraft  and  certain  inventoried  aircraft  parts out of its
original  portfolio  of 30  aircraft.  The  portfolio  consists of 17  McDonnell
Douglas DC-9-30  aircraft and one McDonnell  Douglas DC-9-40  aircraft leased to
Trans World Airlines, Inc. (TWA), one Boeing 737-200 aircraft leased to Viscount
Air Services,  Inc.  (Viscount),  two Boeing 727-200 Advanced aircraft leased to
Continental  Micronesia,  Inc.  (Continental  Micronesia) and one Boeing 727-200
Advanced  aircraft  leased to  Continental  Airlines,  Inc.  (Continental).  The
Partnership   owns  one  Boeing  737-200  Combi  aircraft  leased  to  Northwest
Territorial Airways,  Ltd. (NWT), which, as discussed below, was returned to the
Partnership  in October 1995 and is being  marketed  for sale or  re-lease.  One
engine owned by Polaris  Aircraft Income Fund I is leased to Viscount  through a
joint  venture with the  Partnership.  The  Partnership  transferred  six Boeing
727-200  aircraft,  previously  leased to Pan American World  Airways,  Inc., to
aircraft  inventory in 1992.  These aircraft have been  disassembled for sale of
their  component parts as discussed in the  Partnership's  1994 Annual Report to
the Securities and Exchange Commission on Form 10-K (Form 10-K). The Partnership
sold one Boeing 727-200  aircraft,  formerly leased to Delta Airlines,  Inc., in
February 1995.


Remarketing Update

Return of Boeing  737-200 Combi Aircraft - The lease of one Boeing 737-200 Combi
aircraft to NWT was  scheduled  to expire in October  1995.  As specified in the
lease,  NWT was  required to perform  certain  maintenance  work on the aircraft
prior to its return. NWT returned the aircraft to the Partnership on October 26,
1995  without  performing  the required  maintenance  work which  constituted  a
default  under the lease.  Rent on aircraft  will  continue to accrue  until NWT
satisfies their obligations under the lease. The Partnership  estimates the cost
to perform the required  maintenance work to be  approximately  $1,079,000 which
NWT is required to pay to the  Partnership  in lieu of  performing  the required
maintenance work. The Partnership is currently  marketing this aircraft for sale
or re-lease.


Partnership Operations

The  Partnership  recorded  net  income  of  $2,504,492,  or $4.71  per  limited
partnership unit, for the three months ended September 30, 1995, compared to net
income  of  $803,933,  or $0.97  per  unit,  for the same  period  in 1994.  The
Partnership  recorded net income of $3,361,422 or $5.90 per limited  partnership
unit,  for the nine months ended  September 30, 1995,  compared to a net loss of
$1,396,428, or $4.64 per unit, for the same period in 1994.

The net loss for the nine months ended  September  30, 1994  resulted  primarily
from  maintenance  expenses  incurred from the  Partnership's  leases to TWA. As
described in Note 4 to the financial statements, the Partnership agreed to share
the  cost  of  meeting  certain   Airworthiness   Directives   (ADs)  after  TWA
successfully  reorganized  in 1993.  The  agreement  stipulates  that such costs
incurred  by TWA may be  credited  against  monthly  rentals,  subject to annual
limitations  and a maximum  of  $500,000  per  aircraft  through  the end of the
leases.  In accordance with the cost sharing  agreement,  during the nine months
ended September 30, 1994, the Partnership  recognized as operating  expense $2.7
million of these AD expenses.  No operating expense was recognized for these ADs
during the first three quarters of 1995.

Operating  results  improved for the three and nine months ended  September  30,
1995 as  compared  to the same  periods in 1994 as a result of higher  revenues,


                                       13

<PAGE>



combined with lower operating  expenses,  as discussed above.  Total revenues in
1995 increased as a result of increased  rental  revenue,  interest  revenue and
other  revenue  recognized  primarily  from the leases with TWA. As discussed in
Note 4 to the financial statements,  the Partnership reached an Amended Deferral
Agreement with TWA in June 1995, which provided for a moratorium on the rent due
the  Partnership  in November  1994 and on 75% of the rents due the  Partnership
from December 1994 through March 1995.  The deferred  rents,  which totaled $3.6
million plus  interest at a rate of 12% per annum,  were repaid by TWA beginning
in May 1995 and ending in October 1995. The  Partnership  does not recognize the
deferred  rent as  rental  revenue  until the  deferred  amounts  are  received,
including  $2,025,000  deferred  in the first  three  months of 1995.  TWA began
repaying  the  deferred  amounts  with  interest  in May 1995.  The  Partnership
recognized  rental revenue from these deferred rental payments of $1,654,547 and
$2,407,573   during  the  three  and  nine  months  ended  September  30,  1995,
respectively.  Further  impacting the increase in total revenues during the nine
months  ended  September  30, 1995 as  compared to the same period in 1994,  the
Partnership  received  $218,171 as consideration for the agreement with TWA. The
Partnership recognized the $218,171 as other revenue during the first quarter of
1995.

Statement  of  Financial  Accounting  Standards  No.  121,  "Accounting  for the
Impairment of Long- Lived Assets and for  Long-Lived  Assets to Be Disposed Of,"
requires that long-lived assets and certain identifiable  intangibles to be held
and used by an entity be reviewed for impairment  whenever  events or changes in
circumstances  indicate  that  the  carrying  amount  of an  asset  may  not  be
recoverable.  This Statement will be adopted by the Partnership as of January 1,
1996 and will be applied prospectively.  Management is gathering information and
evaluating the requirements of the Statement,  but has not determined the impact
of its  application  on the  Partnership's  financial  position  or  results  of
operations.


Liquidity and Cash Distributions

Liquidity  - The  Partnership  has  received  all lease  payments  due from NWT,
Continental and Continental  Micronesia through September 30, 1995. As discussed
above and in Notes 4 and 10 to the financial statements, TWA repaid its deferred
rents with interest  beginning in May 1995. The  Partnership  received the final
payment  from TWA of  $1,237,425  on October  2, 1995.  In  November  1995,  the
Partnership  received warrants to purchase 227,133 shares of TWA Common Stock at
an exercise  price of $.01 per share.  The exercise  period  expires  August 22,
1996. The market value of the warrants at the time of receipt was  approximately
$1.7  million.  While  TWA has  committed  to an  uninterrupted  flow  of  lease
payments,  there is no assurance that TWA will continue to honor its obligations
in the future. Any failure by TWA to perform its financial  obligations with the
Partnership will have an adverse effect on the Partnership's financial position.

As discussed above and in the Form 10-K, during 1994 and 1993 TWA offset a total
of $6.3 million  against rental  payments due the  Partnership  for expenses TWA
incurred for certain ADs on the  Partnership's  aircraft.  TWA may offset rental
payments  due the  Partnership  for the ADs up to an  additional  $2.7  million,
subject to annual limitations, over the lease terms.

As discussed  in the Form 10-K and in Note 5 to the  financial  statements,  the
Partnership  entered into an agreement with Viscount in July 1994 under which it
agreed  to defer  certain  rents  due the  Partnership  on one  aircraft.  These
deferred  rents,  which  aggregate  $196,800,  are being repaid by Viscount with
interest  over the  remaining  term of the  lease  through  November  1997.  The
deferred rents were recognized as revenue in the period earned.  Payments on the
deferred rents are current,  and at present,  the  Partnership  considers  these
deferred rents to be  collectible.  The agreement with Viscount also  stipulates
that the Partnership advance Viscount up to $127,000,  primarily for maintenance


                                       14

<PAGE>



expenses  incurred  by  Viscount  relating  to the  Partnership's  aircraft.  In
accordance with the agreement, the Partnership advanced Viscount $127,000 during
1994 which is being  repaid by Viscount  with  interest  over a 30-month  period
beginning in January 1995.

Viscount is presently  past due on certain rent payments due the  Partnership in
April and May 1995. The past due payments  aggregate $65,600 and are included in
rents  receivable  in the  September  30, 1995 balance  sheet.  The  Partnership
considers  these past due amounts to be  collectible.  At the present time,  the
Partnership is continuing its discussions  with Viscount to restructure  certain
of Viscount's  financial  obligations  to the  Partnership,  which would require
Viscount to remain  current on its  existing  monthly  obligations  and permit a
deferral of the past- due portion of the April and May 1995 obligations.  In the
interim,  beginning in June 1995, Viscount has undertaken to pay in full, by the
end of each month,  the current month's  obligations by making partial  periodic
payments  during that month.  Viscount is  presently  current on these  periodic
payments.  Any failure by Viscount to perform its financial obligations with the
Partnership will have an adverse effect on the Partnership's financial position.

As  specified  in the  Partnership's  leases  with  Continental  Micronesia  and
Continental,  in January 1994, the Partnership reimbursed Continental (partially
on behalf of its affiliate Continental  Micronesia) an aggregate of $1.8 million
for cockpit modifications and $742,325 for C-check labor and parts for the three
aircraft. In addition, in January 1994, the Partnership financed an aggregate of
$2,177,533 for new image modifications, which is being repaid with interest over
the terms of the aircraft  leases.  The leases with  Continental and Continental
Micronesia  also  stipulate  that the  Partnership  share in the cost of meeting
certain ADs, which cannot be estimated at this time.

As  discussed  in the Form 10-K,  ALG,  Inc.  (ALG) was  required  to pay to the
Partnership  a balloon  payment of $897,932 in January 1995 on their  promissory
note.  ALG paid to the  Partnership  $19,138 of the  balloon  payment in January
1995,  originating an event of default under the note. The  Partnership  and ALG
subsequently  restructured  the terms of the promissory  note. The  renegotiated
terms specify  payment by ALG of the note balance with interest at a rate of 13%
per annum with one lump sum payment in January 1995 of $254,733,  eleven monthly
payments of $25,600 beginning in February 1995, and a balloon payment in January
1996 of  $416,631.  The  Partnership  has received  all  scheduled  renegotiated
payments due from ALG.

The Partnership sold one Boeing 727-200 aircraft  equipped with a hushkit to AIA
in February  1995 as  previously  discussed.  The  agreement  with AIA specifies
payment of the sales price in 36 monthly  installments  of $55,000  beginning in
March 1995. The Partnership has received all scheduled payments due from AIA.

The  Partnership  receives  maintenance  reserve  payments  from  certain of its
lessees that may be  reimbursed to the lessee or applied  against  certain costs
incurred by the Partnership for maintenance work performed on the  Partnership's
aircraft,  as specified in the leases.  Maintenance  reserve  balances,  if any,
remaining  at the  termination  of the lease may be used by the  Partnership  to
offset future maintenance expenses or recognized as revenue. The net maintenance
reserve balances aggregate $576,146 as of September 30, 1995.

Payments of $120,455 and $220,816 have been  received  during the three and nine
months ended  September  30, 1995,  respectively,  from the sale of  inventoried
parts from the six disassembled  aircraft and have been applied against aircraft
inventory.  The  Partnership's  cash  reserves  are being  retained to cover the
Partnership's   normal  operating  and  administrative   expenses  and  to  meet
obligations  under  the  TWA,  Continental  and  Continental   Micronesia  lease
agreements.


                                       15

<PAGE>



Cash  Distributions - Cash  distributions  to limited  partners during the three
months ended September 30, 1995 and 1994 were  $1,249,993,  or $2.50 per limited
partnership  unit  and  $3,124,981  or  $6.25  per  unit,   respectively.   Cash
distributions  to limited  partners  during the nine months ended  September 30,
1995  and 1994  were  $3,749,978,  or $7.50  per  limited  partnership  unit and
$9,374,944  or $18.75  per unit,  respectively.  The timing and amount of future
cash distributions will depend upon the Partnership's  future cash requirements;
the receipt of rental payments from TWA,  Viscount,  Continental and Continental
Micronesia;  the receipt of the deferred rental payments and financing  payments
from Viscount;  the receipt of modification  financing payments from Continental
and Continental Micronesia; the receipt of renegotiated promissory note payments
from ALG; the receipt of sales  proceeds  from AIA; the receipt of payments from
NWT in lieu of meeting aircraft return conditions;  and, the receipt of payments
generated from the aircraft disassembly process.

                                       16

<PAGE>




                           Part II. Other Information


Item 1.         Legal Proceedings

As  discussed  in Item 3 of Part I of  Polaris  Aircraft  Income  Fund II's (the
Partnership) 1994 Annual Report to the Securities and Exchange  Commission (SEC)
on Form 10-K (Form 10-K) and in Item 1 of Part II of the Partnership's Quarterly
Reports  to the SEC on Form 10-Q for the  period  ended  March 31,  1995 and the
period ended June 30, 1995,  respectively,  there are a number of pending  legal
actions or proceedings  involving the  Partnership.  Except as described  below,
there have been no material  developments  with  respect to any such  actions or
proceedings during the period covered by this report.

Pan  American  World  Airways,  Inc.  (Pan Am) - At a hearing held on August 17,
1995, the Bankruptcy  Court approved the  Stipulation  and Order by which Pan Am
agreed  to allow the  Partnership  $2.5  million  as an  administrative  expense
priority claim and $56 million as a general unsecured claim.

Trans  World  Airlines,  Inc.  (TWA)  - TWA  has  emerged  from  its  bankruptcy
proceeding and has repaid all outstanding  rent deferrals in accordance with its
commitment to the Partnership and in accordance with its plan of reorganization.
TWA  has  since  remained  current  on  all of its  payment  obligations  to the
Partnership.

Reuben  Riskind,  et al. v.  Prudential  Securities,  Inc.,  et al. - Prudential
Securities,  Inc. has reached a settlement with the plaintiffs. The trial of the
claims of one plaintiff, Robert W. Wilson, against Polaris Aircraft Income Funds
I - VI, their general  partner  Polaris  Investment  Management  Corporation and
various  affiliates  of Polaris  Investment  Management  Corporation,  including
General  Electric Capital  Corporation,  was commenced on July 10, 1995. On July
26, 1995,  the jury returned a verdict in favor of the defendants on all counts.
Subsequent to this verdict,  all of the remaining defendants (with the exception
of Prudential  Securities,  Inc.  which had previously  settled)  entered into a
settlement with the plaintiffs.

Adams,  et al. v. Prudential  Securities,  Inc., et al. - The Judicial Panel has
transferred  the  action to the  Multi-District  Litigation  filed in the United
States District Court for the Southern  District of New York, which is described
in Item 10 of Part III of the Partnership's 1994 Form 10-K.

Scott v.  Prudential  Securities,  Inc. et al. - On or around August 15, 1995, a
complaint entitled Mary C. Scott v. Prudential  Securities Inc. et al. was filed
in the Court of Common Pleas,  County of Summit,  Ohio.  The complaint  names as
defendants Prudential Securities Inc., the Partnership,  Polaris Aircraft Income
Fund III,  Polaris  Aircraft  Income Fund IV, Polaris  Aircraft  Income Fund VI,
P-Bache/A.G.  Spanos Genesis Income Partners LP 1, Prudential-Bache  Properties,
Inc., A.G. Spanos Residential Partners - 86, Polaris Securities  Corporation and
Robert Bryan  Fitzpatrick.  Plaintiff  alleges  claims of fraud and violation of
Ohio  securities  law arising out of the public  offerings  of the  Partnership,
Polaris  Aircraft  Income Fund III,  Polaris  Aircraft  Income Fund IV,  Polaris
Aircraft Income Fund VI, and  P-Bache/A.G.  Spanos Genesis Income Partners LP 1.
Plaintiff seeks  compensatory  damages,  general,  consequential  and incidental
damages,  punitive  damages,  rescission,  costs,  attorneys' fees and other and
further  relief as the Court  deems just and  proper.  On  September  15,  1995,
defendants  removed this action to the United  States  District  Court,  Eastern
District of Ohio. On September 18, 1995,  defendants sought the transfer of this
action to the Multi-District  Litigation and sought a stay of all proceedings by
the district  court,  which stay was granted on September 25, 1995. The Judicial
Panel conditionally  transferred this action to the Multi-District Litigation on
October 13, 1995.

                                       17

<PAGE>



Other  Proceedings  - Item 10 in Part III of the  Partnership's  1994  Form 10-K
discusses  certain  actions  which have been filed  against  Polaris  Investment
Management  Corporation  and others in connection  with the sale of interests in
the  Partnership  and the management of the  Partnership.  With the exception of
Novak, et al v. Polaris Holding  Company,  et al, where the Partnership is named
as a defendant,  the  Partnership is not a party to these  actions.  In Novak, a
derivative  action,  the  Partnership  is named as a  defendant  for  procedural
purposes,  but the  plaintiffs  in such  lawsuit  do not seek an award  from the
Partnership. Except as described below, there have been no material developments
with respect to any of the actions  described  therein during the period covered
by this report.

Bashein, et al. v. Kidder,  Peabody & Company Inc., et al. - On October 2, 1995,
the Court denied the defendants' motion to dismiss.

B & L Industries,  Inc., et al. v. Polaris Holding Company,  et al. - On October
2, 1995, defendants moved to dismiss the complaint.

Harrison v. General Electric Company,  et al. - On or around September 27, 1995,
a complaint entitled Martha J. Harrison v. General Electric Company, et al., was
filed in the Civil District Court for the Parish of Orleans, State of Louisiana.
The  complaint  names as  defendants  General  Electric  Company and  Prudential
Securities  Incorporated.  Plaintiff alleges claims of tort, breach of fiduciary
duty  in  tort,  contract  and  quasi-contract,  violation  of  sections  of the
Louisiana Blue Sky Law and violation of the Louisiana  Civil Code concerning the
inducement and  solicitation of purchases  arising out of the public offering of
Polaris  Aircraft  Income  Fund  IV.  Plaintiff  seeks   compensatory   damages,
attorney's  fees,  interest,  costs and general  relief.  The Partnership is not
named as a defendant in this action.

In re: Prudential Securities Limited Partnerships  (Multi-District Litigation) -
Prudential  Securities,  Inc. on behalf of itself and its affiliates has made an
Offer of  Settlement.  A class has been certified for purposes of the Prudential
Settlement  and  notice to the class has been  sent.  Any  questions  concerning
Prudential's Offer of Settlement should be directed to 1-800- 327-3664, or write
to the Claims Administrator at:

                Prudential Securities Limited Partnerships
                Litigation Claims Administrator
                P.O. Box 9388
                Garden City, New York  11530-9388


                                       18

<PAGE>



Item 5.         Other Information


Directors and Officers

James F.  Walsh  resigned  as Chief  Financial  Officer  of  Polaris  Investment
Management  Corporation  (PIMC) effective October 9, 1995. Marc A. Meiches,  42,
has assumed the position of Chief Financial Officer of PIMC effective October 9,
1995. Mr. Meiches  presently  holds the position of Executive Vice President and
Chief Financial  Officer of General  Electric Capital  Aviation  Services,  Inc.
(GECAS).  Prior to joining  GECAS,  Mr.  Meiches has been with General  Electric
Company (GE) and its  subsidiaries  since 1978. Since 1992, Mr. Meiches held the
position of Vice President of the General  Electric  Capital  Corporation  Audit
Staff.  Between 1987 and 1992, Mr. Meiches held Manager of Finance positions for
GE Re-entry Systems, GE Government Communications Systems and the GE Astro-Space
Division.



Item 6.         Exhibits and Reports on Form 8-K


a)      Exhibits (numbered in accordance with Item 601 of Regulation S-K)

        27.  Financial Data Schedule (Filed electronically only)

b)      Reports on Form 8-K

        No reports on Form 8-K were filed by the  Registrant  during the quarter
        for which this report is filed.

                                       19

<PAGE>



                                    SIGNATURE



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.

                                       POLARIS AIRCRAFT INCOME FUND II,
                                       A California Limited Partnership
                                       (Registrant)
                                       By:       Polaris Investment
                                                 Management Corporation,
                                                 General Partner




         November 9, 1995              By:      /S/Marc A. Meiches
- ----------------------------------              ------------------
                                                Mark A. Meiches
                                                Chief Financial Officer
                                                (principal financial officer and
                                                principal accounting officer of
                                                Polaris Investment Management
                                                Corporation, General Partner of
                                                the Registrant)

                                       20

<TABLE> <S> <C>

<ARTICLE>5
       
<S>                                                               <C>
<PERIOD-TYPE>                                                     9-MOS
<FISCAL-YEAR-END>                                                    DEC-31-1995
<PERIOD-END>                                                         SEP-30-1995
<CASH>                                                                  23742751
<SECURITIES>                                                                   0
<RECEIVABLES>                                                            4470357
<ALLOWANCES>                                                             1192427
<INVENTORY>                                                                    0
<CURRENT-ASSETS>                                                               0
<PP&E>                                                                 174322690
<DEPRECIATION>                                                          92217103
<TOTAL-ASSETS>                                                         109211685
<CURRENT-LIABILITIES>                                                          0
<BONDS>                                                                        0
<COMMON>                                                                       0
                                                          0
                                                                    0
<OTHER-SE>                                                             107485081
<TOTAL-LIABILITY-AND-EQUITY>                                           109211685
<SALES>                                                                        0
<TOTAL-REVENUES>                                                        12877999
<CGS>                                                                          0
<TOTAL-COSTS>                                                                  0
<OTHER-EXPENSES>                                                         9516577
<LOSS-PROVISION>                                                               0
<INTEREST-EXPENSE>                                                             0
<INCOME-PRETAX>                                                          3361422
<INCOME-TAX>                                                                   0
<INCOME-CONTINUING>                                                      3361422
<DISCONTINUED>                                                                 0
<EXTRAORDINARY>                                                                0
<CHANGES>                                                                      0
<NET-INCOME>                                                             3361422
<EPS-PRIMARY>                                                               5.90
<EPS-DILUTED>                                                                  0
        

</TABLE>


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