RETAIL PROPERTY INVESTORS INC
10-K405/A, 1996-07-18
OPERATORS OF NONRESIDENTIAL BUILDINGS
Previous: CB COMMERCIAL HOLDINGS INC, 8-K, 1996-07-18
Next: CORNERSTONE REALTY INCOME TRUST INC, S-3/A, 1996-07-18






                    U. S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                  FORM 10-K/A-2
                                  (As Amended)

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

                     FOR FISCAL YEAR ENDED: AUGUST 31, 1995

                                       OR

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

                       For the transition period from to .

                         Commission File Number: 0-18247

                         RETAIL PROPERTY INVESTORS, INC.
             (Exact name of registrant as specified in its charter)

      Virginia                                                    04-3060233
(State of organization)                                       (I.R.S.Employer
                                                          Identification  No.)

1285 Avenue of the Americas, New York, New York                   10019
    (Address of principal executive office)                    (Zip Code)

Registrant's telephone number, including area code           (212) 713-4264
                                            

               Securities registered pursuant to Section 12(b) of the Act:
                                                      Name of each exchange on
 Title of each class                                      which registered
       None                                                    None

           Securities registered pursuant to Section 12(g) of the Act:
                     Shares of Common Stock, $.01 Par Value
                                (Title of class)

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

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes X No____

Shares of common stock outstanding as of August 31, 1995:  5,010,050.  
     The aggregate  sales price of the shares sold was  $100,201,000.  This does
not reflect market value. There is no current market for these shares.

                           DOCUMENTS INCORPORATED BY REFERENCE
           Documents                                  Form 10-K Reference
Original Offering Prospectus of registrant                Part IV
dated October 6, 1989, as supplemented



<PAGE>


                       RETAIL PROPERTY INVESTORS, INC.
                                1995 FORM 10-K

                              TABLE OF CONTENTS


Part I                                                                 Page

Item  1     Business                                                    I-1

Item  2     Properties                                                  I-5

Item  3     Legal Proceedings                                           I-8

Item  4     Submission of Matters to a Vote of Security Holders         I-8


Part  II

Item  5     Market for the Registrant's Shares and 
               Related Stockholder Matters                             II-1

Item  6     Selected Financial Data                                    II-1

Item  7     Management's Discussion and Analysis of Financial Condition
               and Results of Operations                               II-2

Item  8     Financial Statements and Supplementary Data                II-8

Item  9     Changes in and Disagreements with Accountants on Accounting
               and Financial Disclosure                                II-8


Part III

Item 10     Directors and Executive Officers of the Registrant        III-1

Item 11     Executive Compensation                                    III-3

Item 12     Security Ownership of Certain Beneficial Owners
                and Management                                        III-4

Item 13     Certain Relationships and Related Transactions            III-4


Part  IV

Item 14     Exhibits, Financial Statement Schedules and Reports
                on Form 8-K                                            IV-1

Signatures                                                             IV-2

Index to Exhibits                                                      IV-3

Financial Statements and Supplementary Data                     F-1 to F-27



<PAGE>

                                    PART I

Item 1.  Business

    Retail Property Investors, Inc. (the "Company"), formerly PaineWebber Retail
Property Investments,  Inc., is a corporation organized on August 9, 1989 in the
Commonwealth  of Virginia  for the purpose of investing in a portfolio of retail
shopping  centers located  throughout the midwestern,  southern and southeastern
United States.  The Company has elected and intends to continue to qualify to be
taxed as a Real Estate Investment Trust ("REIT") under the Internal Revenue Code
of 1986, as amended, for each taxable year of operations. As a REIT, the Company
is allowed a tax deduction for the amount of dividends paid to its shareholders,
thereby  effectively  subjecting  the  distributed  net income of the Company to
taxation  at the  shareholder  level  only.  On October  23,  1989,  the Company
commenced an initial  public  offering of up to 10,000,000  shares of its Common
Stock  (the  "Shares"),  priced at $10 per  Share,  pursuant  to a  Registration
Statement  filed on Form S-11  under the  Securities  Act of 1933  (Registration
Statement No.  33-29755).  The initial offering closed during the second quarter
of fiscal 1991,  after  10,020,100  shares had been sold  (including the sale of
20,100 shares to an affiliate,  PaineWebber  Group,  Inc.),  representing  gross
proceeds of $100,201,000. The Company was originally organized as a finite-life,
non-traded REIT that had a stated investment policy of investing  exclusively in
shopping  centers in which Wal-Mart Stores Inc.  ("Wal-Mart") was or would be an
anchor  tenant.  The Company  invested  the net  proceeds of the initial  public
offering in 22 Wal-Mart anchored  shopping centers,  as discussed in more detail
below.  During fiscal 1993,  the  Company's  Board of Directors  proposed  three
amendments to the Company's  Articles of Incorporation and two resolutions,  all
of which were approved at a Special  Meeting of  Shareholders  which was held on
September 7, 1993. The amendments to the Articles of  Incorporation  changed the
Company from a  "finite-life"  corporation  to an  "infinite-life"  corporation,
increased  the number of authorized  shares of the  Company's  Common Stock from
12,500,000  to  25,000,000  and  changed the  Company's  name.  The  resolutions
approved a 1 for 2 Reverse  Stock Split of the Company's  outstanding  shares of
Common Stock and affirmed the Company's  investment authority under the Articles
of  Incorporation  and Bylaws to invest in property other than shopping  centers
anchored by Wal-Mart stores.

    The  amendments  to  the  Company's   Articles  of  Incorporation   and  the
resolutions  which were  approved in September  1993 were  proposed as part of a
plan to reposition the Company in response to changes in the market for publicly
held REITs at that time. As reported by the National  Association of Real Estate
Investment Trusts,  Inc., capital formation by REITs in 1993 was the greatest in
the industry's 33-year history. The increased activity represented a potentially
attractive  source of capital  for the  Company  to  refinance  its  outstanding
mortgage  indebtedness  and to take advantage of future growth  opportunities in
the improving  real estate market which existed at that time.  During 1993,  the
Board of  Directors  determined  that in order to best  position  the Company to
access the public capital  markets,  it would be in the Company's best interests
to convert from an  externally  advised REIT to a  self-administered  REIT.  The
Company also  investigated  the possibility of acquiring a third-party  property
management and leasing company which would enable property management activities
to be conducted internally. In conjunction with these initiatives,  the Board of
Directors presented several proposals for consideration at the Annual Meeting of
Shareholders  which was held on November 4, 1994.  Approval of these  proposals,
which involved further amendments to the Company's Articles of Incorporation and
Bylaws,  was  required in order to enable the Company to proceed  with an equity
offering of its common stock, to pursue listing of the Company's common stock on
a   national    securities    exchange   and   to   permit   a   conversion   to
self-administration. All of the proposals were approved at the Annual Meeting by
the required affirmative vote of the shareholders.

    As discussed  further in Item 7, due to changes in interest  rate levels and
other market  factors  which  adversely  affected the market for new public REIT
equity  offerings  during the latter half of calendar 1994 and the first half of
calendar   1995,   the  Company  has  not  completed  the  final  phase  of  its
restructuring  plans.  In view of the existing  capital market  conditions,  the
Company's  Board of  Directors  engaged the  investment  banking  firm of Lehman
Brothers Inc.  ("Lehman") in June of 1995 to act as its financial adviser and to
provide  financial  and  strategic  advisory  services to the Board of Directors
regarding  options available to the Company.  The strategic  options  considered
included,  among other things, a recapitalization  of the Company,  sales of the
Company's assets and the exploration of merger opportunities.  In November 1995,
Lehman  presented a summary to the Board of the proposals  received to date. All
of the  proposals  were  indications  of interest  from third parties to buy the
Company's real estate assets. At such time, the Board concluded that it would be
in the  shareholders'  best  interests  to  immediately  initiate the process of
soliciting  firm  offers  to  purchase  the  Company's  portfolio  of  operating
investment  properties.  The Directors have  instructed  Lehman to work with the
various third parties that have  expressed an interest in such a transaction  to
obtain transaction terms most favorable to the Company and its shareholders.  At
the  conclusion  of this  process,  which will include all required  buyer's due
diligence,  the  Directors  expect to submit and  recommend  for approval by the
shareholders what, in their judgment,  is the most favorable proposal.  Pursuant
to the Company's  Articles of  Incorporation,  the sale of all, or substantially
all, of the Company's  real estate assets would  require  shareholder  approval.
Because the sale of the Company's  real estate assets remains  contingent  upon,
among  other  things,   satisfactory   completion  of  buyers'  due   diligence,
negotiation  of a  definitive  sales  agreement  and  the  required  shareholder
approval of such a  transaction,  there are no assurances  that a portfolio sale
transaction will be completed.

    As of August 31, 1995, the Company owned 22 retail shopping  centers located
in nine central and eastern states aggregating  approximately 4.4 million square
feet of gross leasable area. All of the properties acquired to date are anchored
by Wal-Mart stores.  The typical property profile for the Company portfolio is a
community  shopping  center of roughly  180,000  square feet (they range in size
from 93,304 to 490,970  square feet)  anchored by Wal-Mart  and a major  grocery
chain store.  The Wal-Mart  anchors range in size from 41,000 to 149,000  square
feet. The properties  generally include designated  expansion areas or available
land parcels for expansion.  At many of the centers, in addition to the Wal-Mart
and grocery  anchors,  there are also national  credit tenants such as Sears, JC
Penney,  Goody's and Lowe's, among others. All centers contain a moderate amount
of shop space  which is leased to both  credit and  non-credit  tenants.  Of the
gross leasable space at the Company's properties,  49% is leased to Wal-Mart and
its affiliates and 40% is leased to other national and regional  credit tenants.
The  Company's  properties  are  generally  located on major  state and  federal
highways,  with many at intersections of primary thoroughfares.  The majority of
the  properties are located in county seat markets with a few located in smaller
metropolitan areas or at the fringe of larger metropolitan areas.

    Shopping  center  leases  typically  provide  for a minimum  base rental per
square foot which the tenant is  obligated  to pay in all cases  ("Minimum  Base
Rent"),  plus  additional  rentals  equal to a  negotiated  percentage  of gross
receipts or gross  sales above a stated  sales  volume  ("Percentage  Rentals").
Small tenants typically pay from 3% to 6% in Percentage Rentals.  Anchor tenants
or other significant tenants often pay lower Percentage  Rentals,  and sometimes
no Percentage Rentals. The typical Wal-Mart department store lease provides that
no  Percentage  Rentals will be paid during the first seven  years.  Thereafter,
Percentage  Rentals  will equal only .5% to .75% of gross  receipts in excess of
the gross  receipts  during the  seventh  year of the lease,  up to a maximum of
$1.00 per square  foot.  The Company has not  realized a  significant  amount of
income from  Percentage  Rentals to date.  In  addition to rentals,  tenants are
ordinarily  required to pay their pro rata share of real estate  taxes,  certain
insurance  premiums,  and other  common area  maintenance  costs.  However,  the
Wal-Mart  leases  generally  contain a limit on Wal-Mart's  share of such costs.
Certain  other costs are  usually  not paid by the  tenants.  For  example,  the
landlord  is  usually   responsible  for  maintaining  roofs,   exterior  walls,
foundations and parking areas to some extent.

    As of August 31, 1995, the Company owned the investment  properties referred
to below:

Property Name                             Date of
and Location (1)     Type of Property     Investment            Size
- ---------------      ----------------     -----------       --------------

Village Plaza        Shopping Center         8/16/89        490,970 Sq. Ft.
Augusta, GA

Logan Place          Shopping Center         1/18/90        114,748 Sq. Ft.
Russellville, KY

Piedmont Plaza       Shopping Center         1/19/90        249,052 Sq. Ft.
Greenwood, SC

Artesian Square      Shopping Center         1/30/90        177,428 Sq. Ft.
Martinsville, IN


<PAGE>

Property Name                             Date of
and Location (1)     Type of Property     Investment            Size
- ---------------      ----------------     -----------       --------------
(continued)

Sycamore Square      Shopping Center         4/26/90         93,304 Sq. Ft.
Ashland City, TN

Audubon Village      Shopping Center         5/22/90        124,592 Sq. Ft.
Henderson, KY

Crossroads Centre    Shopping Center         6/15/90        242,430 Sq. Ft.
Knoxville, TN

East Pointe Plaza    Shopping Center         8/7/90         238,722 Sq. Ft.
Columbia, SC

Cross Creek Plaza    Shopping Center         12/19/90       237,801 Sq. Ft.
Beaufort, SC

Cypress Bay Plaza    Shopping Center         12/19/90       258,245 Sq. Ft.
Morehead City, NC

Walterboro Plaza     Shopping Center         12/19/90       132,130 Sq. Ft.
Walterboro, SC

Lexington Parkway    Shopping Center         3/5/91         210,190 Sq. Ft.
  Plaza
Lexington, NC

Roane County Plaza   Shopping Center         3/5/91         160,198 Sq. Ft.
Rockwood, TN

Franklin Square      Shopping Center         6/21/91        237,062 Sq. Ft.
Spartanburg, SC

Barren River Plaza   Shopping Center         8/9/91         234,795 Sq. Ft.
Glasgow, KY

Cumberland Crossing  Shopping Center         8/9/91         144,734 Sq. Ft.
LaFollette, TN

Applewood Village    Shopping Center         10/25/91       140,039 Sq. Ft.
Fremont, OH

Aviation Plaza       Shopping Center         8/31/92        174,715 Sq. Ft.
Osh Kosh, WI

Crossing Meadows     Shopping Center         8/31/92        233,984 Sq. Ft.
Onalaska, WI

Southside Plaza      Shopping Center         10/21/92       172,293 Sq. Ft.
Sanford, NC

College Plaza        Shopping Center         4/29/93        178,431 Sq. Ft.
Bluefield, VA

Marion Towne Center  Shopping Center         6/23/93        156,558 Sq. Ft.
Marion, SC

(1) See Notes to the  Financial  Statements  filed with this Annual Report for a
    description of the mortgage debt encumbering these real estate investments.

<PAGE>
    Wal-Mart  remains  one of the  leading and  fastest  growing  discount  mass
merchandisers  in the United  States.  As a principal  anchor  tenant,  Wal-Mart
frequently  participates  with the developer  during the site planning stage and
may  influence   the   developer's   decisions   regarding   site   development,
architectural  design and other aspects of retail center development.  An anchor
tenant  usually  commits to a long-term  lease with an initial  term of 10 to 20
years  or more  with a  succession  of  renewal  options.  All of the  Company's
Wal-Mart leases have an initial term of 20 years.  Anchor tenants frequently pay
lower rents than non-anchor tenants; however,  commitments of anchor tenants who
are  creditworthy and have proven track records may enable a developer to obtain
financing and reduce the speculative risk of the development.  The presence of a
stable  anchor  tenant also lends  economic  stability  to the  shopping  center
because of its long-term lease. It has been  demonstrated that the presence of a
strong anchor tenant will attract more customers,  which in turn may support the
business of other  tenants.  As discussed  further in Item 7, Wal-Mart has begun
building  "supercenters",  which contain up to 200,000 square feet and include a
grocery store component in addition to a Wal-Mart  discount store. This practice
reflects a broad trend among  retailers  to  maximize  selling  areas and reduce
costs by  constructing  supercenters  or by  emphasizing  larger  properties and
closing smaller,  marginal stores. In response to these changes,  which occurred
during the Company's initial  acquisition phase,  management became particularly
selective in its purchase of existing centers in an effort to address Wal-Mart's
changing needs by generally purchasing centers with larger Wal-Mart stores which
also had  future  expansion  capabilities.  Despite  such  efforts  to alter the
Company's acquisition criteria to accommodate Wal-Mart's strategic growth plans,
there are no  assurances  that the  Company  will be able to satisfy  Wal-Mart's
space and location  preferences in any markets in which Wal-Mart determines that
expansion of its existing facilities is desirable. In the event Wal-Mart were to
vacate any of the Company's  properties,  it would remain  obligated to pay rent
and its share of operating  expenses  through the remaining terms of the leases.
However,  unless a suitable  replacement anchor tenant could be located,  such a
relocation  of a  Wal-Mart  store  would  have a  long-term  negative  impact on
renewals  by other  tenants and on the  long-term  performance  of the  affected
shopping  center.  Certain  tenants of the Company's  properties have co-tenancy
clauses in their lease  agreements  which  stipulate that if the Wal-Mart anchor
space is vacant these tenants are entitled to pay a reduced  amount of rent and,
in some cases, retain the right to terminate their lease agreements.  Management
expects  that  there will be  Wal-Mart  relocation  vacancies  at certain of its
properties as a result of this trend toward supercenter construction. Wal-Mart's
business,  as with most retail sales, is seasonal to an extent, with the highest
volume of sales  occurring  between the months of  November  and January and the
lowest volume of sales occurring  between the months of February and April.  The
Wal-Mart  discount stores compete with other  department,  discount  department,
grocery,  drug  variety  and  specialty  stores,  many of which are  national or
regional  chains.  The Company competes for retail tenants with other properties
of  similar  type in the  markets in which its  shopping  centers  are  located,
generally on the basis of location, rental rates, tenant improvement allowances,
and tenant mix.

    The Company is engaged  solely in the  business  of real estate  investment.
Therefore,  a  presentation  of  information  about  industry  segments  is  not
applicable.

    There  currently  are four  directors of the Company,  three of whom are not
affiliated with the Advisor. The Directors are subject to removal by the vote of
the  holders  of a  majority  of  the  outstanding  Shares.  The  Directors  are
responsible for the general  policies of the Company,  but they are not required
to conduct personally the business of the Company. Subject to the supervision of
the Company's  Board of Directors,  the business of the Company has been managed
to  date by  PaineWebber  Realty  Advisors,  L.P.  (the  "Advisor"),  a  limited
partnership composed of PaineWebber Properties Incorporated ("PWPI"), a Delaware
corporation,  and Properties  Associates,  L.P., a Virginia limited partnership.
Both partners of the Advisor are affiliates of PaineWebber Incorporated ("PWI").
PWI is a subsidiary of PaineWebber Group Inc. ("PaineWebber").

    The terms of  transactions  between  the  Company  and the  Advisor  and its
affiliates  are set forth in Items 11 and 13 below to which  reference is hereby
made for a description of such terms and transactions.
<PAGE>
Item 2.  Properties

    The Company owns directly, or through a partnership interest,  the operating
properties  referred  to under Item 1 above to which  reference  is made for the
description, name and location of such properties.

      Occupancy  figures  for each fiscal  quarter  during  1995,  along with an
average for the year, are presented below for each property:

                                        Percent  Leased At
                                        ------------------         Fiscal  1995
                       11/30/94    2/28/95     5/31/95     8/31/95    Average
                       --------    -------     -------     -------    -------

Village Plaza            100%       100%        100%        100%        100%
Logan Place               97%        97%         98%         98%         98%
Piedmont Plaza           100%       100%        100%        100%        100%
Artesian Square          100%       100%        100%        100%        100%
Sycamore Square           93%        87%         87%         89%         89%
Audubon Village           93%        94%         94%         94%         94%
Crossroads Centre        100%       100%         99%        100%        100%
East Pointe Plaza         82%        82%         82%         82%         82%
Cross Creek Plaza         98%        98%         98%         98%         98%
Cypress Bay Plaza         98%        98%         98%         98%         98%
Walterboro Plaza          95%        95%         95%         95%         95%
Lexington Parkway Plaza   96%        96%         88%         88%         92%
Roane County Plaza       100%       100%        100%        100%        100%
Franklin Square          100%       100%        100%        100%        100%
Barren River Plaza       100%       100%        100%        100%        100%
Cumberland Crossing      100%       100%        100%        100%        100%
Applewood Village        100%       100%        100%        100%        100%
Aviation Plaza            99%        99%         99%         99%         99%
Crossing Meadows         100%       100%        100%        100%        100%
Southside Plaza          100%       100%        100%        100%        100%
College Plaza            100%       100%        100%        100%        100%
Marion Towne Center      100%       100%        100%        100%        100%

    The Village Plaza shopping  center,  located in Augusta,  Georgia,  is the
Company's largest property,  representing 11% of the Company's total assets as
of August 31, 1995 and 11% of the Company's  total revenues for the year ended
August 31, 1995.  The Village Plaza  property is encumbered by a mortgage loan
with a  principal  balance  of  $18,900,000  as of August 31,  1995.  The loan
bears  interest at 8% (after the effect a loan buydown fee paid at  inception)
and  requires  monthly  payments  of  interest-only   through  November  1996.
Thereafter,  monthly payments of principal and interest totalling $138,682 are
due through  maturity on November 1, 1999. At maturity,  a balloon  payment of
$18,401,949  would be due.  For  calendar  year 1995,  the  Company  owed real
estate taxes with  respect to Village  Plaza at a rate of $27.22 per $1,000 of
assessed value.  Such taxes amounted to $101,339.

<PAGE>
    Certain  information  concerning  the  Federal  income  tax  basis  of the
Village  Plaza  property  and the  methods of  depreciation  used for  Federal
income tax purposes is summarized below (in thousands):

                                    Federal income
                                    tax basis          Method of
Property component                  as of 9/30/95      depreciation used
- ------------------                  -------------      -----------------

   Land                              $ 6,307           N/A
   Land improvements                   3,556           20  year straight-line
   Building                           14,321           40  year straight-line
   Personal property                     971           12  year straight-line
   Tenant improvements                    40           12  year straight-line
                                     -------
                                     $25,195
                                     =======

    As of August  31,  1995,  three  tenants  leased  greater  than 10% of the
leasable  square  footage  at Village  Plaza.  Certain  information  regarding
these tenants and their leases is summarized below:

                              Square      Annual      Lease
                              Feet        Base        Expiration  Renewal
    Tenant        Merchandise Occupied    Rent        Date        Options
    ------        ----------- --------    ----        ---------   -------

    Wal-Mart      Discount    149,211  $ 380,937      10/28/08   5 successive
                  Department                                     5-year options
                  Store

    Sam's Club    Member      106,728  $ 531,505      7/11/08    5 successive
                  Warehouse                                      5-year options
                  (Wal-Mart
                    affiliate)

    Home Quarters Home        95,971   $ 434,874      1/31/09    4 successive
                  Improvements                                   5-year options

    Scheduled  lease  expirations at Village Plaza over the next ten years are
summarized as follows:

                                    Square         Annual
                                    footage        base rent
    Year          Number            of             of             Percent
    ended         of leases         expiring       expiring       of total
    August 31     expiring          leases         leases         base rent
    ---------     --------          --------       --------       ---------

    1996            3               5,600       $  69,700            3%
    1997            1               1,600       $  21,600            1%
    1998            5              15,500       $ 175,699            7%
    1999            3              48,960       $ 355,236           14%
    2000            4               8,400       $  96,000            4%
    2001            -                   -               -             -
    2002            1              23,000       $ 184,000            7%
    2003            -                   -               -             -
    2004            -                   -               -             -
    2005            -                   -               -             -

<PAGE>
    The  average  leased  percentage  and  effective  rent per square foot for
Village Plaza for each of the past five fiscal years is summarized as follows:

<TABLE>
<CAPTION>

     Fiscal 1991         Fiscal  1992        Fiscal 1993         Fiscal 1994         Fiscal 1995
- ----------------     ------------------  -----------------  -----------------   ----------------     
          Effective              Effective          Effective           Effective          Effective
          Rent                   Rent               Rent                Rent               Rent
          per                    per                per                 per                per
Average % Square     Average %   Square  Average %  Square   Average %  Square  Average %  Square
Leased    Foot *     Leased      Foot *  Leased     Foot *   Leased     Foot*   Leased     Foot*
<C>       <C>        <C>         <C>     <C>        <C>      <C>        <C>     <C>        <C>
94%       $5.99      98%         $5.61   100%       $5.90    100%       $5.95   100%       $5.98

</TABLE>

*  Effective rent per square foot is calculated as total  annualized  base and
   percentage  rent divided by average  occupied  square  feet.  The amount of
   occupied square feet used for this  calculation  excludes two expansions of
   the Wal-Mart  anchor store at Village Plaza because the  expansions are not
   owned by the Company  and,  therefore,  are not covered  under the terms of
   the lease agreement.

    The average leased  percentage and effective rent per square foot for each
property  (other than  Village  Plaza) for each of the past three fiscal years
is summarized as follows:

     The average  leased  percentage and effective rent per square foot for each
property  (other than Village  Plaza) for each of the past three fiscal years is
summarized as follows:
                           Fiscal 1993         Fiscal 1994        Fiscal 1995
                       -------------------  ----------------    --------------
                                Effective            Effective       Effective
                                 Rent                 Rent              Rent
                                 per                  per               per
                      Average    Square    Average    Square   Average  Square
                      % Leased   Foot *    % Leased   Foot*    % Leased Foot*
                       ------    ------     ------    -----    ------   ------
Logan Place              92%    $  4.10       95%    $  3.99     98%   $  4.01
Piedmont Plaza           99%    $  5.50      100%    $  5.50    100%   $  5.76
Artesian Square          98%    $  4.84      100%    $  5.17    100%   $  5.23
Sycamore Square          79%    $  4.79       86%    $  4.52     89%   $  4.54
Audubon Village          96%    $  5.52       93%    $  5.25     94%   $  5.33
Crossroads Centre        98%    $  4.85       99%    $  4.66    100%   $  4.70
East Pointe Plaza        73%    $  6.00       76%    $  5.90     82%   $  5.86
Cross Creek Plaza        96%    $  5.82       96%    $  5.94     98%   $  5.92
Cypress Bay Plaza        93%    $  5.21       97%    $  5.38     98%   $  5.66
Walterboro Plaza         98%    $  5.16       97%    $  5.17     95%   $  5.22
Lexington Parkway Plaza  99%    $  4.86       98%    $  4.99     92%   $  4.98
Roane County Plaza       99%    $  4.75       99%    $  4.76    100%   $  4.80
Franklin Square         100%    $  5.07      100%    $  5.18    100%   $  5.27
Barren River Plaza       99%    $  5.24      100%    $  5.15    100%   $  5.26
Cumberland Crossing      97%    $  5.17      100%    $  5.22    100%   $  5.32
Applewood Village        99%    $  4.99      100%    $  5.09    100%   $  5.15
Aviation Plaza          100%    $  5.26      100%    $  5.28     99%   $  5.31
Crossing Meadows         98%    $  5.36      100%    $  5.49    100%   $  5.61
Southside Plaza         100%    $  5.99      100%    $  5.91    100%   $  5.88
College Plaza           100%    $  6.24      100%    $  6.26    100%   $  6.30
Marion Towne Center     100%    $  5.68      100%    $  5.70    100%   $  5.64

*  Effective  rent per square foot is  calculated as total  annualized  base and
   percentage  rent  divided  by average  occupied  square  feet.  The amount of
   occupied square feet used for this calculation excludes certain expansions of
   the Wal-Mart  anchor stores at five of the properties because such expansions
   are not owned by the Company and, therefore,  are not covered under the terms
   of the respective lease agreements.
<PAGE>
Item 3.  Legal Proceedings

     In  November  1994,  a series of  purported  class  actions  (the "New York
Limited Partnership Actions") were filed in the United States District Court for
the Southern District of New York concerning PaineWebber Incorporated's sale and
sponsorship of various limited partnership interests and common stock, including
the  securities  offered by the  Company.  The  lawsuits  were  brought  against
PaineWebber Incorporated and Paine Webber Group, Inc. (together, "PaineWebber"),
among others,  by allegedly  dissatisfied  investors.  In March 1995,  after the
actions were consolidated under the title In re PaineWebber  Limited Partnership
Litigation,  the plaintiffs  amended their  complaint to assert claims against a
variety of other  defendants,  including  PaineWebber  Properties  Incorporated,
which is the General  Partner of the Advisor.  The Company is not a defendant in
the New York Limited  Partnership  Actions. On May 30, 1995, the court certified
class action treatment of the claims asserted in the litigation.

     The amended complaint in the New York Limited  Partnership Actions alleges,
among other things,  that,  in  connection  with the sale of common stock of the
Company,  the defendants (1) failed to provide adequate  disclosure of the risks
involved; (2) made false and misleading  representations about the safety of the
investments  and the  Company's  anticipated  performance;  and (3) marketed the
Company  to  investors  for  whom  such  investments  were  not  suitable.   The
plaintiffs,  who are not  shareholders of the Company but are suing on behalf of
all persons who invested in the Company,  also allege that following the sale of
the  common  stock  of  the  Company  the  defendants  misrepresented  financial
information  about the Company's value and  performance.  The amended  complaint
alleges  that the  defendants  violated  the  Racketeer  Influenced  and Corrupt
Organizations Act ("RICO") and the federal  securities laws. The plaintiffs seek
unspecified  damages,  including  reimbursement for all sums invested by them in
the Company,  as well as  disgorgement  of all fees and other income  derived by
PaineWebber  from the Company.  In  addition,  the  plaintiffs  also seek treble
damages under RICO.

     The  defendant's  time to move against or answer the  complaint has not yet
expired, but the Company is informed that PWPI intends to vigorously contest the
allegations  of this  litigation.  The  Advisory  Agreement  and  the  Company's
Articles of Incorporation require the Company to indemnify the Advisor and other
PaineWebber  affiliates  for costs and  liabilities  of  litigation  in  certain
limited  circumstances.  Management has had discussions with  representatives of
PaineWebber,  and, based on such discussions,  the Company does not believe that
PaineWebber  intends to invoke the indemnity.  However,  if PaineWebber  were to
demand the indemnity and such obligation were deemed  applicable and enforceable
in connection with the New York Limited Partnership Actions, the indemnity could
have a material adverse effect on the Company's financial statements, taken as a
whole.

     In addition,  two of the Company's  shareholders  initiated  proceedings in
Virginia  state  court  during  fiscal 1995 to compel the Company to deliver the
names and addresses of shareholders.  One shareholder has withdrawn his suit and
settled out of court in a confidential settlement with PaineWebber Incorporated.
In the second  suit,  the  circuit  court  found in favor of the  plaintiff  and
ordered the Company to provide the names and  addresses of  shareholders.  As of
the date of this  report,  the  circuit  court has stayed the order  pending the
Company's  application  for review by the Supreme Court of Virginia.  Management
believes that this action will be resolved  without  material  adverse effect on
the Company's financial statements, taken as a whole.

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

    None.




<PAGE>

                                   PART II

Item 5.  Market for the Registrant's Shares and Related Stockholder Matters

      During the initial public offering  period,  which  commenced  October 23,
1989 and closed in the second  quarter of fiscal 1991,  the selling price of the
shares of common  stock  was $10 per Share  (prior to the  effect of the 1 for 2
reverse stock split which was effected in fiscal  1994).  As of August 31, 1995,
there were 5,986 record  holders of the Company's  Shares.  At the present time,
there is no established public market for the resale of the Shares.

      The Company is required to make distributions to shareholders in an amount
equal to at least 95% of its taxable income in order to continue to qualify as a
REIT. The Company incurred a taxable loss in fiscal 1995 and therefore,  was not
required to pay a cash dividend in order to retain its REIT status.

Item 6.  Selected Financial Data
                       RETAIL PROPERTY INVESTORS, INC.
                    (In thousands, except per share data)
            Years ended August 31, 1995, 1994, 1993, 1992 and 1991

                              1995      1994       1993     1992       1991
                              ----      ----       ----     ----       ----
Revenues                   $ 25,009  $ 24,590   $ 22,606  $ 18,582   $ 14,485

Net income (loss) before
   cumulative effect
   of change in
   accounting method       $ (6,364) $ (6,070) $  (1,732) $ (1,990)  $     78

Cumulative effect on
   prior periods (to 
   August 31, 1990) 
   of change in
   accounting method      $      --  $     --  $      --  $     --   $    338

Net income (loss)         $  (6,364) $ (6,070) $  (1,732) $ (1,990)  $    416

Per share amounts (1):
  Net income (loss)
   before cumulative
   effect of change in
   accounting method      $    (1.27)$   (1.21) $   (0.35)$  (0.40)  $   0.02

  Cumulative effect on
   prior periods (to 
   August 31, 1990) 
   of  change in
   accounting method      $      --  $      --  $      --  $    --   $   0.06

  Net income (loss)       $   (1.27) $   (1.21) $   (0.35) $ (0.40)  $   0.08

  Cash dividends
   declared               $      --  $    0.80  $    1.60  $   1.60  $   1.52

Mortgage notes 
   payable, net           $ 156,508  $  157,599 $  156,547  $135,978 $ 113,528

Total assets              $ 202,544  $  208,910 $  219,086  $207,619 $ 199,568


(1)  The above per share  amounts have been adjusted to give effect to a 1 for 2
     reverse stock split of the common stock  effective as of September 7, 1993.
     See the  accompanying  financial  statements  of the  Company  for  further
     details regarding the reverse stock split.

    The above selected  financial  data should be read in  conjunction  with the
financial  statements  and  related  notes  appearing  elsewhere  in this Annual
Report.

    The above earnings and cash dividends declared per share of common stock are
based upon the weighted  average  number of shares  outstanding on a daily basis
during the years ended August 31, 1995,  1994,  1993, 1992 and 1991, as adjusted
for the 1 for 2 reverse  stock split  effective  September  7, 1993  (5,010,050,
5,010,050,  5,010,050,  5,010,050 and 4,927,517,  respectively).  The actual per
share  computation  for each  shareholder  for periods prior to fiscal 1992 will
vary according to when the shareholder's shares were issued.

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

Liquidity and Capital Resources

    The Company was formed for the purpose of investing in a portfolio of retail
shopping  centers anchored  primarily by discount  retailers and has invested in
centers containing  Wal-Mart Stores,  Inc.  ("Wal-Mart") as the principal anchor
tenant.  The Company raised  $100,201,000 in an initial public offering  between
October 1989 and December 1990 and  completed the  investment of the initial net
offering  proceeds  in fiscal  1993 with the  acquisition  of the last of its 22
shopping  centers.  These centers,  which were financed with  approximately  75%
leverage,  contain  approximately  4.4 million square feet of leasable space and
include other national and regional credit tenants.  Of the total gross leasable
square  footage at the Company's  properties,  49% is leased to Wal-Mart and its
affiliates and 40% is leased to other national and regional credit tenants.  The
overall portfolio occupancy level was 99% as of August 31, 1995. The Company was
originally  organized as a  finite-life,  non-traded  REIT.  During fiscal 1993,
management of the Company  began to pursue a plan to  reposition  the Company in
response  to  changes in the market  for  publicly  held REITs at that time.  As
reported by the National  Association of Real Estate  Investment  Trusts,  Inc.,
capital  formation by REITs in 1993 was the greatest in the  industry's  33-year
history. The increased activity  represented a potentially  attractive source of
capital for the Company to refinance its outstanding  mortgage  indebtedness and
to take  advantage of future growth  opportunities  in the improving real estate
market  which  existed at that time.  In order to position the Company to access
the public  capital  markets,  certain  changes  to the  Company's  Articles  of
Incorporation and Bylaws were required. Such changes, which were approved by the
required affirmative vote of the shareholders, involved, among other things, the
conversion of the Company from a "finite-life" corporation to an "infinite-life"
corporation,  an increase in the number of  authorized  shares of the  Company's
common stock from 12,500,000 to 25,000,000,  the completion of a 1 for 2 Reverse
Stock  Split  of the  Company's  outstanding  shares  of  common  stock  and the
conversion from an externally advised REIT to a self-administered REIT.

      Due to changes in interest  rate  levels and other  market  factors  which
adversely  affected the market for new public REIT equity  offerings  during the
latter half of calendar  1994 and the first half of calendar  1995,  the Company
has not completed the final phase of its restructuring plans, which included the
conversion to self-administration, the completion of a second equity offering of
its common  stock and the listing of the  Company's  common  stock on a national
securities  exchange.  In view of the existing capital market conditions and the
resulting possibility that such restructuring plans might not be feasible in the
near term, the Company's Board of Directors engaged the investment  banking firm
of  Lehman  Brothers  Inc.  ("Lehman")  in June of 1995 to act as its  financial
adviser and to provide financial and strategic advisory services to the Board of
Directors  regarding  options  available to the Company.  The strategic  options
considered  included,  among other things,  a  recapitalization  of the Company,
sales of the  Company's  assets  and the  exploration  of merger  opportunities.
Lehman's services have included the solicitation and identification of potential
transactions  for the Company,  the  evaluation of these  transactions,  and the
provision  of advice to the Board  regarding  them.  In  November  1995,  Lehman
presented a summary to the Board of the proposals  received to date.  All of the
proposals  were  indications of interest from third parties to buy the Company's
real estate assets.  At such time,  the Board  concluded that it would be in the
shareholders'  best interests to immediately  initiate the process of soliciting
firm  offers  to  purchase  the  Company's  portfolio  of  operating  investment
properties.  The Directors have instructed Lehman to work with the various third
parties  that  have  expressed  an  interest  in such a  transaction  to  obtain
transaction  terms most  favorable to the Company and its  shareholders.  At the
conclusion  of this  process,  which  will  include  all  required  buyer's  due
diligence,  the  Directors  expect to submit and  recommend  for approval by the
shareholders what, in their judgment,  is the most favorable proposal.  Pursuant
to the Company's  Articles of  Incorporation,  the sale of all, or substantially
all, of the Company's  real estate assets would  require  shareholder  approval.
Because the sale of the Company's  real estate assets remains  contingent  upon,
among  other  things,   satisfactory   completion  of  buyer's  due   diligence,
negotiation  of a  definitive  sales  agreement  and  the  required  shareholder
approval, there are no assurances that such a transaction will be completed.

      The Company's original investment objectives were to (1) provide quarterly
cash distributions, a substantial portion of which was expected to have deferred
federal  income tax  liability;  (ii)  achieve  long-term  capital  appreciation
through potential  appreciation in the values of the Company's  properties;  and
(iii) preserve and protect the shareholders'  capital. The Company, for the most
part,  has not achieved these  original  objectives.  From its inception in 1989
through the end of fiscal 1993,  the Company was in the process of investing the
net proceeds of its initial  public  offering.  Delays in the  placement of such
proceeds in real estate assets  resulted from a number of unforeseen  changes in
the real estate and mortgage financing  markets.  Because the acquisition period
was longer  than  originally  anticipated  and because  there was a  significant
decline in short-term  reinvestment  rates during the  acquisition  period,  the
Company had lower than anticipated  earnings during this period.  In addition to
the extended acquisition period, the Company's earnings were affected by changes
in its acquisition  criteria.  As Wal-Mart  accelerated its in-house development
activity and increased the size of its prototype store, the Company attempted to
keep pace with these  developments by modifying its acquisition  criteria.  As a
result, acquisition costs exceeded the original budgets for legal and investment
analysis  expenses.  The  consequences of these  conditions are that the Company
supported a portion of its quarterly  dividend  payments to shareholders  during
this period by returning capital from cash reserves. The use of cash reserves in
this  manner,  along  with the need for  funds to pay for the  initial  costs of
pursuing the desired restructuring and recapitalization transactions, led to the
Directors' decision to suspend dividend payments in the second quarter of fiscal
1994. Through the date of the dividend  suspension in fiscal 1994,  shareholders
had received total dividend  payments of approximately  $30.8 million,  of which
approximately  $9.7  million was from cash  reserves.  Based on the  preliminary
results of Lehman's solicitation of potential  transactions,  it does not appear
that the Company will realize any  appreciation  in the  aggregate  value of the
operating investment  properties if, as expected,  it completes a portfolio sale
transaction  in the near  term.  The  unadjusted  cost  basis  of the  Company's
portfolio of operating properties totalled $222,974,000  (including  capitalized
acquisition  fees and  expenses  of $6.7  million) as of August 31,  1995.  Real
estate  values for retail  shopping  centers  in many  markets  have begun to be
affected by the effects of overbuilding and consolidations among retailers which
have  resulted in an  oversupply of space.  In addition,  the  conditions in the
capital markets for public REIT stocks discussed  further above have resulted in
a drop off in  acquisition  demand  from  large  institutional  buyers of retail
properties.  Lastly,  certain strategic  changes in Wal-Mart's  corporate growth
plans,  which are  discussed in more detail  below,  appear to have  resulted in
potential buyers attributing a higher leasing risk to the Company's portfolio of
properties. In light of such conditions,  the Board of Directors believes that a
bulk sale of the portfolio of properties  may result in higher net proceeds than
if the properties were sold on an individual  basis, and therefore may represent
the best available course of action for the Company's shareholders.

     Based on the Board's  decision to solicit  offers to purchase the Company's
portfolio  of  properties  in the near term,  the  payment of regular  quarterly
dividends  will not be  reinstated  at this time.  A  distribution  of net sales
proceeds and accumulated cash reserves, after payment of all liquidation-related
expenses, would be made subsequent to the completion of a sale transaction. As a
result of the Company's  plans to pursue a course of action which is expected to
result in the sale of all of the operating  investment  properties during fiscal
1996,  the  Company's  financial  statements  as of August 31, 1995  reflect the
reclassification  of the operating  investment  properties  and certain  related
assets to operating investment properties held for sale and the writedown of the
individual properties to the lower of adjusted cost or net realizable value. The
Company  recorded  an  impairment  loss  for  financial  reporting  purposes  of
$3,850,000  in fiscal 1995 in connection  with this  accounting  treatment.  The
resulting writedown applies only to the properties for which losses are expected
based on the estimated  fair values.  The expected gains on properties for which
fair value less costs to sell exceeds the adjusted cost basis will be recognized
in the period in which a sale transaction is completed.

     Over the  past  several  years,  Wal-Mart  has  significantly  changed  its
prototype store concept, requiring larger stores with additional expansion space
to  accommodate  increasing per store sales volume.  Additionally,  Wal-Mart has
begun  building  "supercenters",  which  contain up to 200,000  square  feet and
include a grocery store component in addition to a Wal-Mart discount store. This
practice  reflects a broad trend among  retailers to maximize  selling areas and
reduce costs by constructing  supercenters or by emphasizing  larger  properties
and closing  smaller,  marginal  stores.  In response  to these  changes,  which
occurred  during the Company's  initial  acquisition  phase,  management  became
particularly  selective  in its  purchase  of  existing  centers in an effort to
address  Wal-Mart's  changing needs by generally  purchasing centers with larger
Wal-Mart  stores  which also had future  expansion  capabilities.  Despite  such
efforts to alter the Company's  acquisition  criteria to accommodate  Wal-Mart's
strategic growth plans, there are no assurances that the Company will be able to
satisfy  Wal-Mart's  space and  location  preferences  in any  markets  in which
Wal-Mart determines that expansion of its existing  facilities is desirable.  In
the event  Wal-Mart  were to vacate any of the  Company's  properties,  it would
remain  obligated  to pay rent and its share of operating  expenses  through the
remaining terms of the leases, which have scheduled expiration dates between the
years 2007 and 2012. However,  unless a suitable replacement anchor tenant could
be  located,  such a  relocation  of a Wal-Mart  store  would  have a  long-term
negative impact on renewals by other tenants and on the long-term performance of
the affected shopping center.  Certain tenants of the Company's  properties have
co-tenancy  clauses  in  their  lease  agreements  which  stipulate  that if the
Wal-Mart  anchor  space is vacant  these  tenants are  entitled to pay a reduced
amount of rent and, in some  cases,  retain the right to  terminate  their lease
agreements.  To date, Wal-Mart has completed or begun expansions of its existing
stores  at 6 of the  Company's  22  properties.  At both the  Village  Plaza and
Franklin Square  properties,  two separate  expansions of the original  Wal-Mart
space  have  been  completed  to  date.  Such  Wal-Mart   expansions  have  been
constructed  and  financed by Wal-Mart  and, as a result,  do not  generate  any
additional  rental  income for the  Company.  However,  benefits  to the Company
include increased shopper traffic as described above which generally strengthens
the  performance of other tenants in the center,  cost savings which result from
sharing  fixed   operational   expenses  over  a  larger  tenant  base,   and  a
reinforcement of Wal-Mart's  long-term  commitment to the respective  center. As
previously  reported,  the Company had been  working  with  Wal-Mart on plans to
redevelop  and expand its store at  Applewood  Village.  However,  Wal-Mart  has
exercised an option on an  alternative  site and it appears likely that Wal-Mart
will relocate in this market.  In addition,  it was  previously  reported that a
Wal-Mart  expansion at Cross Creek Plaza was expected to start  shortly.  During
the third quarter of fiscal 1995,  the Company was informed that Wal-Mart is not
proceeding with the expansion at this time in order to re-evaluate its prototype
store  requirements  in this market area,  and does not anticipate any expansion
until 1997.  Subsequent to year end, Wal-Mart announced plans to build a 200,000
square  foot  supercenter  on land  secured by the  Company  adjacent to Audubon
Village.  The  construction  of this  supercenter  will be financed by Wal-Mart,
which will  purchase the option to buy the land from the Company.  The fact that
this new supercenter will be located  adjacent to the Company's  property should
mitigate the impact on property  operations  of this  Wal-Mart  relocation.  The
construction  and operation of the Wal-Mart  supercenter is expected to solidify
the Audubon Village property's location as the retail hub in the market area and
enhance leasing activities for the remaining shop space.  Although Wal-Mart will
close its store in Audubon  Village when it opens its new  supercenter,  it will
remain  obligated  to pay rent and its pro-rata  share of the shopping  center's
expenses.  Furthermore,  the increased level of shopper traffic that is expected
to be generated by the new Wal-Mart  supercenter  may provide an  opportunity to
re-lease the vacated  Wal-Mart store at Audubon Village to another single anchor
tenant or multiple  tenants  under more  favorable  lease terms than the present
Wal-Mart lease would provide. However, there are no assurances that such leasing
results  will be  achieved.  Management  expects  that there will be  additional
Wal-Mart relocations which could affect certain of the Company's properties over
the  course  of the  next  several  years  as a  result  of  this  trend  toward
supercenter  construction.  Management  has  been and  will  continue,  over the
Company's remaining holding period, to be proactive in securing additional land,
relocating  tenants and working with Wal-Mart to accommodate its expansion plans
in order to attempt to minimize the Company's Wal-Mart relocation risk.

     At the present time, the leasing status of the Company's non-Wal-Mart space
remains strong.  All but three of the properties  maintained  overall  occupancy
levels of 94% or better as of year end.  The  remaining  vacancy at East  Pointe
Plaza,  which was 82% leased as of August 31,  1995,  consists  primarily of the
40,000 square foot anchor space vacated in fiscal 1993 by a national  chain that
declared  bankruptcy.  A lease has been  executed for 16,400 square feet of this
space with a strong regional clothing  retailer.  Lease negotiations are ongoing
with a pet supply  superstore for the remaining  23,600 square feet. The Company
expects  to  spend   approximately   $380,000  to  re-configure  this  space  to
accommodate  these two tenants.  If both of these tenants take occupancy at East
Pointe,  the center would be 98% occupied.  The same regional  clothing retailer
moving into East Pointe has also executed a lease at Lexington Parkway Plaza for
the vacant 17,050 square foot space at that property, which was 92% leased as of
August 31, 1995. Subsequent to year end, the Company spent approximately $87,000
on tenant improvements to prepare the space for this tenant, which will open for
business in December 1995. Once this tenant takes  occupancy,  the property will
be 100% leased. The only other property with any significant vacancy is Sycamore
Square,  which was 89% leased as of year end.  This  shopping  center,  which is
located in Ashland, Tennessee, is the smallest of the Company's properties, with
93,000 square feet of leasable  space. As previously  reported,  the Company had
been considering the acquisition of an adjacent parcel of land at Aviation Plaza
to construct a 50,000 square foot anchor space for a national credit tenant plus
15,000 square feet of additional shop space. During the second quarter of fiscal
1995,  negotiations regarding this potential development reached an impasse, and
the Company did not extend its option to purchase the  required  parcel of land.
However,  an unrelated  entity is proceeding  with a development  of a JC Penney
store on this site,  which should have a favorable impact on traffic at Aviation
Plaza. At College Plaza,  the Company  reviewed a possible land  acquisition and
development  plan for an expansion  which would  consist of a new 30,000  square
foot junior  department  store plus 15,000 square feet of additional shop space.
For the present time, management has postponed pursuit of these expansion plans.

      In  addition  to  the  general  retail  market   conditions  and  Wal-Mart
relocation risk discussed  above, the decision by the Directors to pursue a sale
of the Company's  real estate assets at the present time is also partly based on
the  refinancing  risk to which the Company has been and would remain subject in
the event that it  continues  to hold the  operating  properties  for  long-term
investment purposes.  As noted above, the Company financed  approximately 75% of
the original  purchase prices of its 22 Wal-Mart  anchored shopping centers with
loans having terms of between 4 and 10 years.  The first phase of these maturity
dates occurred between December 1994 and September 1995.  During fiscal 1995 the
Company  completed the  refinancings  of all of the mortgage  loans  maturing in
fiscal  1995 and the first half of fiscal  1996.  At such time,  the Company was
still  pursuing its  restructuring  plans.  Accordingly,  the Company  sought to
obtain the  flexible  prepayment  terms  and/or  shorter  term loans which would
accommodate  such  plans.  In  total,  mortgage  loans  representing  28% of the
originally  issued debt secured by seven of the Company's  operating  investment
properties  have been  refinanced.  The  mortgage  loans  that were  repaid  had
outstanding principal balances which totalled $47,290,000 and effective interest
rates ranging from 9.34% to 10.02% per annum.  The new mortgage loans,  together
with an unsecured  note in the amount of  $1,175,000  which was taken back by an
affiliate,  had  initial  principal  balances  aggregating  $47,000,000  and all
require monthly  principal and interest payments  throughout their terms,  which
range from 3 to 20 years.  One mortgage loan in the initial  principal amount of
$24,200,000,  which is secured by three operating investment properties, carries
a variable  interest rate equal to the 30-day LIBOR rate plus 3.5% per annum for
the first twelve months,  30-day LIBOR plus 3.75% for the next twelve months and
30-day LIBOR plus 4.25% for the final twelve  months.  The 30-day LIBOR rate was
equal to 6.06% per annum as of August  31,  1995.  The rest of the new  mortgage
loans bear interest at fixed rates  ranging from 8.75% to 9.125% per annum.  The
Company paid  approximately  $1,439,000 toward the closing of these new loans to
cover  third-party  financing fees and transaction  costs. The Company also paid
$290,000  toward the  reduction  of the  principal  balances  of the loans.  The
Applewood  Village  loan,  which  had  been  held by an  affiliate,  PaineWebber
Properties Incorporated ("PWPI"),  since September 1993, had a principal balance
of $5,175,000.  On June 14, 1995, the Company secured a new mortgage loan in the
amount of  $4,000,000  which  repaid a portion of the PWPI loan.  PWPI agreed to
take back an unsecured loan for the difference, in the amount of $1,175,000. The
unsecured  loan has a 15-year  term and carries an interest  rate tied to PWPI's
cost of funds,  not to exceed 8% per annum.  The lower principal  balance on the
new mortgage loan reflects the uncertainty associated with the relocation of the
Wal-Mart anchor store at the Applewood property, as discussed further above.
<PAGE>
      Certain of the Company's  outstanding  mortgage loans include  substantial
prepayment  penalties.  In the event that the Company  proceeds with a portfolio
sale  transaction  in the near  term,  such  penalties  would be  payable to the
lenders unless the prospective  buyer agrees to assume the outstanding  loan, if
permitted  under the terms of the loan  agreement,  or unless  the  Company  can
negotiate any reduction in the  contractual  amounts owed. The evaluation of any
firm  purchase  offers  received will include an assessment of the impact of the
terms of such offers on any debt  prepayment  penalties  which would be borne by
the Company. The remaining fiscal 1996 loan maturities,  totalling  $13,498,000,
are  scheduled  for the  spring  of 1996 and will  occur  prior to the  expected
completion  date of a portfolio  sale  transaction.  Accordingly,  management is
evaluating  the  refinancing  options  available  to the  Company in addition to
initiating discussions with the current lenders regarding possible extensions of
the scheduled  maturity dates.  The goal for any contemplated  refinancings,  in
light of the  Company's  potential  portfolio  sale plans,  would be to minimize
transaction  costs while obtaining  attractive and assumable  terms.  Management
believes  that with the current  favorable  interest  rate  environment  and the
strong  supply of  capital  which  continues  to be  available  for real  estate
lending, completing the required refinancing or extension transactions for these
maturing  obligations  should  be  achievable.  In  addition,  the  Company  has
accumulated  significant  liquidity  as a result of the  suspension  of dividend
payments  which  could be used in the event that  market  conditions  change and
additional  equity is required to be contributed to complete such  transactions.
The next significant loan maturities are not scheduled until fiscal 1998.

    As reported on the Company's  Statements of Cash Flows, net cash provided by
operating  activities  increased by  approximately  $3,473,000 in fiscal 1995 as
compared to the prior year.  As discussed in more detail  below,  in fiscal 1994
the Company incurred  significant  expenses in pursuing its restructuring  plans
which were  charged to  operations  as a result of the delays in the plans for a
secondary equity offering.  Net cash provided by investing  activities  totalled
$132,000  during  fiscal  1995,  as  compared  to net cash  used  for  investing
activities of $1,315,000  for fiscal 1994.  This increase in net cash flows from
investing  activities  primarily  reflects a decrease  in funds  spent on tenant
improvements in fiscal 1995 and the initial  funding of the capital  improvement
reserve in fiscal 1994.  The Company had net cash used for financing  activities
of $2,928,000 in fiscal 1995,  as compared to $4,528,000  for fiscal 1994.  This
change is a direct result of the suspension of dividends which took place in the
second quarter of fiscal 1994. This elimination of dividend  payments for all of
fiscal 1995 was  partially  offset by the use of funds to pay down  principal on
the  Company's  mortgage  loans  and  pay  transactions  costs  as  part  of the
refinancing transactions discussed further above.

    As of August 31, 1995, the Company had available  cash and cash  equivalents
of  approximately  $5,943,000.  Such  amounts  will be used for  leasing  costs,
financing expenses and the Company's working capital requirements.  In addition,
as of  August  31,  1995  the  Company  had a  capital  improvement  reserve  of
approximately $1.2 million which is available,  in part, to pay for the costs of
required capital improvements to the operating properties.  The source of future
liquidity  and  dividends  to the  shareholders  is expected to be through  cash
generated  from the  operations  of the  income-producing  properties,  interest
income on working capital  reserves and proceeds from the sale or refinancing of
the  investment  properties.  Such  sources  of  liquidity  are  expected  to be
sufficient to meet the Company's needs on both a short-term and long-term basis.
The Company  generally will be obligated to distribute  annually at least 95% of
its taxable income to its shareholders in order to continue to qualify as a REIT
under the Internal  Revenue Code. The Company  incurred a loss for both book and
tax  purposes  in fiscal  1995 and,  therefore,  was not  required to pay a cash
dividend in order to retain its REIT status.  Due to the  non-cash  depreciation
and amortization  charges which will continue to be recognized for both book and
tax purposes, losses are expected to be reported in 1996 as well.

Results of Operations
1995 Compared to 1994

      The Company  reported a net loss of  $6,364,000  for the year ended August
31,  1995,  as compared  to a net loss of  $6,070,000  for the prior  year.  The
increase  in net loss  occurred  despite a  decrease  in  non-recurring  charges
recorded  in  fiscal  1995  as  compared  to the  prior  year.  Due to  changing
conditions  in  the  debt  and  equity  markets  which  impacted  the  Company's
restructuring  plans, the Company took  significant  charges against earnings in
fiscal  1994  to  reflect   certain  costs  incurred  in  connection   with  the
restructuring plans which were either no longer expected to have future economic
benefit or were no longer  deferrable  because the prospects for a second equity
offering were uncertain as of the end of fiscal 1994.  Acquisition due diligence
costs totalling approximately $2,015,000 and non-deferrable offering expenses of
$1,561,000  were  charged to  earnings in fiscal  1994.  In  addition,  interest
expense and related  fees in fiscal 1994  included  $760,000  paid to one of the
Company's  mortgage  lenders to extend a debt  prepayment  agreement,  which was
entered into as part of the Company's restructuring plans, but which was allowed
to lapse due to increases in market interest rates. Such non-recurring  charges,
which  totalled  $4.3  million,  were  approximately  $400,000  greater than the
non-recurring  charges  reflected  in the fiscal  1995 net loss,  which  consist
primarily of the writedown of the Company's assets to the lower of adjusted cost
or fair  value  less  costs to sell at August  31,  1995,  in the amount of $3.9
million, as discussed further above.
<PAGE>
      The unfavorable  change in the Company's net operating  results for fiscal
1995 was primarily the result of increases in interest expense, depreciation and
amortization  and  general  and  administrative  expenses  during  fiscal  1995.
Interest  expense,  net of the prior year prepayment  extension fees referred to
above,  increased by $584,000  mainly due to the write-off of  unamortized  loan
buydown fees  totalling  $336,000 at the time of the  Lexington  Parkway,  Roane
County and Applewood Village mortgage loan  refinancings.  Interest expense also
increased due to additional  amortization of deferred loan costs associated with
the loans  refinanced  in the current year and  increases  in the prime  lending
rate,  upon  which the  variable  rate  College  Plaza  loan is based.  Non-cash
depreciation  and  amortization  charges  increased  by $161,000 due to property
expansion  and  tenant  improvement  costs,  as  well  as  the  related  leasing
commissions,  which  have been  incurred  over the past two years.  General  and
administrative  expenses increased by $734,000 in fiscal 1995 partly as a result
of certain  costs,  totalling  approximately  $289,000,  which were  incurred in
connection with an independent  valuation of the Company's operating  properties
which  was  commissioned  in  fiscal  1995  as  part  of  management's   ongoing
refinancing and portfolio  management efforts. In addition,  fiscal 1995 general
and administrative  expenses include certain  professional fees and other costs,
of  approximately  $258,000,  which were  incurred  during the first  quarter in
connection  with the Company's  planned  conversion to  self-administration  and
self-management.

     An increase in revenues of $419,000 and decreases in bad debt expense, REIT
management fees and financial and investor servicing expenses for the year ended
August 31, 1995 served to partially  offset the unfavorable  changes referred to
above.  The  increase  in revenues is mainly due to a 1% increase in base rental
income and a $179,000  increase in interest income.  The increase in base rental
income is  attributable  to base rent increases on lease renewals as well as the
signing of several  new leases  during  fiscal  1995.  The  increase in interest
income was achieved due to the higher  average  invested  cash reserve  balances
which have resulted from the  suspension of the Company's  dividend  payments to
shareholders.  REIT  management  fees and financial and investor  servicing fees
declined  by a  total  of  $261,000  due  to the  Advisor's  decision  to  waive
collection of such amounts effective March 1, 1995. The Advisor agreed to forego
payments for its services for a period of at least one year as an  accommodation
to the Company in order to maximize  earnings and cash flow while the  strategic
plans regarding the Company's future operations are evaluated and implemented.

1994 Compared to 1993

      The Company  reported a net loss of  approximately  $6,070,000  for fiscal
1994, as compared to a net loss of approximately  $1,732,000 for the prior year.
The  increase in net loss was due, in large part,  to the  expenses  incurred in
pursuing  certain  shareholder  approvals and  restructuring  plans.  Due to the
changing  conditions in the debt and equity markets which impacted the Company's
restructuring  plans, the Company took  significant  charges against earnings in
fiscal  1994  to  reflect   certain  costs  incurred  in  connection   with  the
restructuring plans which were either no longer expected to have future economic
benefit or were no longer  deferrable  because the prospects for a second equity
offering were uncertain as of the end of fiscal 1994.  Acquisition due diligence
costs totalling approximately $2,015,000 related to certain properties that were
reviewed for potential  acquisition as part of the planned public offering,  but
were withdrawn by the sellers due to delays in the timing of the offering,  were
written off to investment  analysis  expense  during  fiscal 1994.  All expenses
incurred in connection with the planned equity  offering,  as well as a possible
securitized debt offering, were written off to non-deferrable offering expenses.
The non-deferrable offering expenses,  which totalled approximately  $1,562,000,
include  legal,  regulatory  and rating  agency  expenses,  in addition to costs
incurred in determining the  appropriate  terms for the proposed equity offering
and preparing required filings for regulatory purposes. Additionally,  extension
fees of $760,000  related to the debt  prepayment  agreement which lapsed during
fiscal 1994,  were included in the balance of interest  expense and related fees
in fiscal 1994.

     Net  operating  income  from  the  Company's   shopping   centers,   before
depreciation  expense and  amortization  of loan  buydown  fees  increased  from
approximately  $6,640,000 for fiscal 1993 to approximately $7,526,000 for fiscal
1994. The increase in net operating  income from the properties  resulted mainly
from the  additional  contribution  of operating  income from the three shopping
centers  purchased during fiscal 1993. In addition,  leasing gains at several of
the  properties  accounted  for a portion of the  increase in rental  income and
expense  reimbursements during fiscal 1994. As of August 31, 1994, the portfolio
was 99%  leased on  average.  Non-cash  depreciation  and  amortization  charges
increased by approximately  $764,000 in fiscal 1994, mainly due to acquisitions,
property expansions and tenant improvements.

1993 Compared to 1992

      The Company  reported a net loss of  approximately  $1,732,000  for fiscal
1993 as compared to a net loss of approximately $1,990,000 in fiscal 1992. As of
August 31,  1993,  the Company  had  acquired 22 retail  shopping  centers.  The
Company  had 19 shopping  centers in its  portfolio  at the end of fiscal  1992.
Accordingly,  the results of  operations  for the twelve months ended August 31,
1993 are not directly  comparable to fiscal 1992 as a result of new acquisitions
in 1993 and the reflection of partial year  operations for  acquisitions  in the
prior year.
<PAGE>
      Net  operating  income  from  the  Company's   shopping  centers,   before
depreciation  expense and  amortization  of loan  buydown  fees  increased  from
approximately  $4,355,000 for fiscal 1992 to approximately $6,640,000 for fiscal
1993.  The  increase  in net  operating  income  from  the  properties  resulted
primarily from the  incremental  contribution  of operating  income from the six
shopping  centers  purchased  during the 24 months  ended  August 31,  1993.  In
addition,  base rental  revenues  increased at 10 of the 16 properties  that the
Company  owned  for all of fiscal  1992 and 1993.  Offsetting  the  increase  in
property  operating  income was a decline in  interest  income of  approximately
$1,019,000  which  reflected  both the  investment of offering  proceeds in real
estate assets and a decline in interest  rates earned on reserves and uninvested
proceeds.  General and  administrative  expenses  decreased  in fiscal 1993 as a
result  of  lower  professional  fees  associated  with  the  management  of the
Company's  assets.  Professional  fees  declined in fiscal 1993 in part due to a
reduction in required legal fees associated with administering  certain loan and
acquisition escrow reserves and due to the expiration,  or impending expiration,
of a number of the Company's master lease agreements.

Inflation

    The Company  commenced  operations on August 9, 1989 and completed its sixth
full year of operations in fiscal 1995.  The effects of inflation and changes in
prices on the  Company's  operating  results to date have not been  significant.
Inflation in future  periods is likely to have a minimal effect on the Company's
net cash flow.  Virtually all of the tenants in the Company's retail  properties
have leases  which  require the tenants to bear  certain  costs of  maintenance,
insurance,  and  property  taxes.  As a result,  inflationary  increases in such
expenses would be passed through to the tenants,  thereby limiting the Company's
exposure  to  property  operating  expenses  attributable  to vacant  space.  In
addition,  the  majority  of the  tenant  leases  provide  for  the  payment  of
additional  rentals  calculated as a percentage  of tenant  revenues over stated
base  amounts.  Tenant  revenues  would be expected  to rise  during  periods of
inflation.  Such increases in tenant reimbursements and percentage rentals would
be  expected to offset,  for the most part,  increases  in property  and Company
operating expenses.

Item 8.  Financial Statements and Supplementary Data

    The financial  statements and supplementary  data are included under Item 14
of this Annual Report.

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

    None.


<PAGE>

                                   PART III

Item 10.  Directors and Executive Officers of the Registrant

      There  currently are four directors of the Company,  three of whom are not
affiliated with the Advisor. The directors are subject to removal by the vote of
the  holders  of a  majority  of  the  outstanding  shares.  The  directors  are
responsible for the general  policies of the Company,  but they are not required
to conduct personally the business of the Company.

      (a) and (b) The names and ages of the directors  and executive  officers
of the Company are as follows:

                                                                   Date Elected
      Name                       Office                       Age  to Office
- -------------------------     -------------------------       ---  ----------

Lawrence A. Cohen             President, Chief Executive 
                                Officer  and Director          42     5/15/91
Lawrence S. Bacow (1)         Director                         44     8/20/93
Joseph W. Robertson, Jr. (1)  Director                         48     10/20/89
J. William Sharman, Jr. (1)   Director                         55     10/20/89
Walter V. Arnold              Senior Vice President and 
                                Chief Financial Officer        48     10/20/89
James A. Snyder               Senior Vice President            50     7/6/92
John B. Watts III             Senior Vice President            42     5/31/91
Timothy J. Medlock            Vice President and Treasurer     34     10/20/89
Rock M. D'Errico              Vice President                   39     11/01/89
Dorothy F. Haughey            Secretary                        69     10/20/89

(1) Member of the Audit  Committee.  The Board of  Directors  of the Company has
    established an Audit Committee that consists of the  Independent  Directors.
    Independent  Directors are those Directors who are not affiliated,  directly
    or  indirectly,  with an affiliate of the Company.  The Audit  Committee was
    established to make recommendations concerning the engagement of independent
    public accountants, review with the independent public accountants the plans
    and results of the audit engagement,  approve professional services provided
    by the  independent  public  accountants,  review  the  independence  of the
    independent public accountants,  consider the range of audit fees and review
    the adequacy of the Company's internal accounting controls.

    (c) PaineWebber  Properties  Incorporated ("PWPI"), a general partner of the
Advisor, assists the directors and officers of the Company in the management and
control of the Company's affairs.  The principal  executive officers of PWPI are
as follows:

      Name                      Office                             Age
- -----------------       -------------------------------------      ---

Lawrence A. Cohen       President and Chief Executive Officer       42
Walter V. Arnold        Senior Vice President and Chief
                          Financial Officer                         48
James A. Snyder         Senior Vice President                       50
John B. Watts III       Senior Vice President                       42
David F. Brooks         First Vice President and
                          Assistant Treasurer                       53
Timothy J. Medlock      Vice President and Treasurer                34
Thomas W. Boland        Vice President                              33

    (d) There is no family  relationship among any of the foregoing directors or
officers.  All of the foregoing  directors and officers of the Company have been
elected to serve until the Company's next annual meeting.

    (e) The business  experience  of each of the  directors  and officers of the
Company, as well as the principal executive officers of PWPI, is as follows:

    Lawrence  A. Cohen has served as  President,  Chief  Executive  Officer and
Director  of the Company  since 1991.  Mr.  Cohen is also  President  and Chief
Executive  Officer  of PWPI.  Mr.  Cohen  joined  PWPI in  January  1989 as its
Executive  Vice  President and Director of Marketing and Sales.  He is a member
of the Board of Directors and the  Investment  Committee of PWPI.  Mr. Cohen is
also a member of the  board of  directors  of  PaineWebber  Independent  Living
Mortgage Fund,  Inc.  ("PWIL I") and  PaineWebber  Independent  Living Mortgage
Inc.  II ("PWIL  II").  PWIL I and PWIL II are REITs that were formed to invest
in mortgage loans secured by rental  housing  projects for  independent  senior
citizens.  From 1984 to 1988,  Mr. Cohen was First Vice President of VMS Realty
Partners  where he was  responsible  for  origination  and  structuring of real
estate   investment   programs   and  for   managing   national   broker-dealer
relationships.  Mr.  Cohen  received  his  L.L.M  (in  Taxation)  from New York
University  School of Law and his J.D. degree from St. John's University School
of Law.  Mr.  Cohen  received  his  B.B.A  degree  in  Accounting  from  George
Washington  University.  He is a member of the New York Bar and is a  Certified
Public Accountant.

    Lawrence  S.  Bacow  is a  professor  at  the  Massachusetts  Institute  of
Technology  ("M.I.T.") where he is on the faculty of the M.I.T. Center for Real
Estate and the M.I.T.  Department of Urban Studies and Planning.  He joined the
Company  as a  director  in August  1993.  Professor  Bacow  joined  the M.I.T.
faculty  in 1977 and served as a director  of the Center for Real  Estate  from
1990  until  1992.  While on leave  from  M.I.T.  from 1985 to 1987,  Professor
Bacow served as Chief Operating Officer of Spaulding  Investment Company, a New
England-based  real  estate  firm.  From 1990 to 1992,  he was a  principal  of
Artel  Associates,  Inc.,  a  provider  of real  estate  advisory  services  to
investment  entities.  Professor  Bacow is a director of  Northland  Investment
Corporation  and Grubb & Ellis.  He received his B.S. in economics from M.I.T.,
his J.D. from Harvard Law School,  and his Ph. D. from Harvard's Kennedy School
of Government.

    Joseph W.  Robertson,  Jr. has served as a director  of the  Company  since
1989. Mr.  Robertson is Executive Vice  President and Chief  Financial  Officer
of  Weingarten  Realty  Investors,  a REIT that  owns,  develops  and  operates
shopping  centers and other  commercial  real estate.  In 1971,  Mr.  Robertson
joined   Weingarten   Realty,   Inc.,  the  predecessor  of  Weingarten  Realty
Investors,  and served as Executive Vice President and Chief Financial  Officer
from 1980 to 1985 when Weingarten  Realty  Investors was formed.  Mr. Robertson
serves as a  trustee  of  Weingarten  Realty  Investors  and as a  director  of
Weingarten Properties, Inc.

    J.  William  Sharman,  Jr. is a director  of the  Company and has held such
position  since he was  elected to the Board of  Directors  as of  October  20,
1989.  Mr.  Sharman  is also a director  of PWIL 1 and PWIL II. Mr.  Sharman is
the Chairman of the Board and President of Lancaster Hotel Management,  L.C., a
hotel  management  company,  and Bayou  Equities,  Inc.  , a hotel  development
company.  Mr.  Sharman  served  for ten  years as  Chairman  of the  Board  and
President of The Lancaster  Group,  Inc., a real estate  development firm based
in Houston,  Texas,  which is the  predecessor of Lancaster  Hotel  Management,
L.C.,  and Bayou  Equities,  Inc. Mr.  Sharman is Vice Chairman of Small Luxury
Hotels,  Ltd. of the United  Kingdom,  an  international  hotel  marketing  and
reservations  firm.  He has a Bachelor of Science  degree in Civil  Engineering
from the  University of Notre Dame. In April 1991,  Mr.  Sharman filed personal
bankruptcy   and  was   discharged  in  October  1991  without   exceptions  or
objections.  Mr.  Sharman's  bankruptcy  resulted  from the  refusal  of an RTC
successor-lender  to  renegotiate  repayment  terms  of a  commercial  mortgage
personally  guaranteed  by Mr.  Sharman on a hotel  owned by a  partnership  in
which Mr. Sharman was a limited partner.

    Walter V. Arnold is a Senior Vice President and Chief  Financial  Officer of
the Company and Senior Vice President and Chief Financial  Officer of PWPI which
he joined in October 1985. Mr. Arnold joined PWI in 1983 with the acquisition of
Rotan Mosle,  Inc. where he had been First Vice  President and Controller  since
1978,  and where he continued  until  joining  PWPI. He began his career in 1974
with  Arthur  Young & Company  in  Houston.  Mr.  Arnold is a  Certified  Public
Accountant licensed in the state of Texas.


<PAGE>


    James A. Snyder is a Senior Vice  President of the Company and a Senior Vice
President and Member of the Investment  Committee of PWPI. Mr. Snyder  re-joined
PWPI in July 1992 having served  previously as an officer of PWPI from July 1980
to  August  1987.  From  January  1991 to July  1992,  Mr.  Snyder  was with the
Resolution  Trust  Corporation,  where he served as the Vice  President of Asset
Sales prior to  re-joining  PWPI.  From  February  1989 to October  1990, he was
President of Kan Am Investors,  Inc., a real estate investment  company.  During
the period August 1987 to February 1989, Mr. Snyder was Executive Vice President
and Chief Financial Officer of Southeast Regional Management Inc., a real estate
development company.

      John B.  Watts III is a Senior  Vice  President  of the  Managing  General
Partner and a Senior Vice President of the Adviser which he joined in June 1988.
Mr. Watts has had over 16 years of experience in acquisitions,  dispositions and
finance of real  estate.  He  received  degrees  of  Bachelor  of  Architecture,
Bachelor of Arts and Master of Business  Administration  from the  University of
Arkansas.

    David F.  Brooks is a First  Vice  President  and  Assistant  Treasurer  of
PWPI.  Mr.  Brooks  joined PWPI in March 1980.  From 1972 to 1980,  Mr.  Brooks
was an Assistant  Treasurer of Property Capital  Advisors,  Inc. and also, from
March 1974 to  February  1980,  the  Assistant  Treasurer  of Capital  for Real
Estate, which provided real estate investment,  asset management and consulting
services.

    Timothy J. Medlock is Vice President and Treasurer of the Company and a Vice
President  and  Treasurer  of PWPI  which he joined  in 1986.  From June 1988 to
August 1989, Mr.  Medlock  served as the Controller of PWPI.  From 1983 to 1986,
Mr. Medlock was associated with Deloitte Haskins & Sells. Mr. Medlock  graduated
from Colgate  University in 1983 and received his Masters in Accounting from New
York University in 1985.

    Rock M.  D'Errico is Vice  President of the Company and a Vice  President of
PWPI which he joined in 1986.  Previously he was associated  with First Winthrop
Corporation  and John  Hancock  Mutual Life  Insurance  Company as a Real Estate
Asset Manager.

    Thomas W. Boland is a Vice President and Manager of Financial  Reporting of
PWPI  which he joined  in 1988.  From 1984 to 1987 Mr.  Boland  was  associated
with  Arthur  Young & Company.  Mr.  Boland is a  Certified  Public  Accountant
licensed  in the state of  Massachusetts.  He holds a B.S. in  Accounting  from
Merrimack College and an M.B.A. from Boston University.

    Dorothy F.  Haughey is Secretary  of the  Company,  Assistant  Secretary of
PaineWebber  and Secretary of PWI and PWPI. Ms.  Haughey joined  PaineWebber in
1962.

    (f) None of the  directors  and officers  was involved in legal  proceedings
which are  material to an  evaluation  of his or her ability or  integrity  as a
director or officer.

    (g)  Compliance  With  Exchange  Act  Filing  Requirements:  The  Securities
Exchange Act of 1934  requires the  officers and  directors of the Company,  and
persons who own more than ten  percent of a  registered  class of the  Company's
equity securities, to file certain reports of ownership and changes in ownership
with the Securities and Exchange Commission. Officers, directors and ten-percent
beneficial  holders are required by SEC  regulations to furnish the Company with
copies of all Section 16(a) forms they file.

    Based  solely on its review of the copies of such forms  received by it, the
Company  believes  that,  during the year  ended  August  31,  1995,  all filing
requirements  applicable to its officers,  directors and ten-percent  beneficial
holders were complied with.

Item 11.  Executive Compensation

    The three unaffiliated directors each receive an annual fee of $12,000, plus
$1,000 for each meeting  attended,  and  reimbursement  for expenses incurred in
attending meetings and as a result of other work performed for the Company.  The
affiliated director does not receive any compensation from the Company.



<PAGE>


Item 12.  Security Ownership of Certain Beneficial Owners and Management

    (a) As of the date  hereof,  no  person  of  record  owns or is known by the
Registrant to own beneficially more than five percent of the outstanding  shares
of common stock of the Company.

    (b) The following table sets forth the ownership of shares owned directly or
indirectly by the  Directors and principal  officers of the Company as of August
31, 1995:

                                                Number of Shares
                                                Beneficially      Percent
Title of Class     Name of Beneficial Owner     Owned             of  Class
- --------------     ------------------------     ---------------   ----------


Shares of         Lawrence A. Cohen             350 Shares        Less than 1%
Common Stock

                  All Directors and Officers    350 Shares        Less than 1%
                  of the Company, as a group

    (c) There  exists no  arrangement,  known to the Company,  the  operation of
which may at a subsequent date result in a change in control of the Company.

Item 13.  Certain Relationships and  Related Transactions

   The Company has entered into an advisory  agreement with  PaineWebber  Realty
Advisors,  L.P. (the "Advisor") to perform  various  services in connection with
the sale of the Shares,  the  management  of the  Company  and the  acquisition,
management  and  disposition  of the  Company's  investments.  The  Advisor is a
limited partnership composed of PaineWebber Properties  Incorporated ("PWPI") as
the  general  partner  and  Properties  Associates,  L.P.  ("PA") as the limited
partner. Both partners of the Advisor are affiliates of PaineWebber Incorporated
("PWI"),  which  is  a  wholly  owned  subsidiary  of  PaineWebber  Group,  Inc.
("PaineWebber").  The advisory  agreement is renewable on an annual basis at the
discretion of the Company's  Board of Directors.  The type of compensation to be
paid by the  Company to the Advisor  and its  affiliates  under the terms of the
Advisory Agreement is as follows:

   (i)  Under the  Advisory  Agreement,  the Advisor has  specific  management
        responsibilities  to perform day-to-day  operations of the Company and
        to act as the  investment  advisor and  consultant  for the Company in
        connection with general policy and investment  decisions.  The Advisor
        will receive an annual Asset Management Fee and an Advisory  Incentive
        Fee of 0.25% and 0.25%, respectively,  of the Capital Contributions of
        the  Company.  The  Advisory  Incentive  Fee  is  subordinated  to the
        shareholders'  receipt  of  distributions  of net cash  sufficient  to
        provide a return equal to 8% per annum on their Invested  Capital,  as
        defined.  During the quarter ended  February 28, 1994,  the payment of
        regular   quarterly    distributions   was   temporarily    suspended.
        Accordingly,  the Advisor has not earned any Advisory  Incentive  Fees
        since  December 1, 1993.  Effective  March 1, 1995, the Advisor agreed
        to  indefinitely  waive its  management  fees in order to maximize the
        Company's  earnings  and  cash  flow  while  certain  strategic  plans
        regarding  the   Company's   future   operations   are  evaluated  and
        implemented.  The Advisor  earned  asset  management  fees of $125,000
        for the year ended  August 31,  1995 which  reflects  management  fees
        paid from September 1, 1994 through February 28, 1995.

   (ii) For its  services  in  finding  and  recommending  investments,  and for
        analyzing, structuring and negotiating the purchase of properties by the
        Company, PWPI will receive non-recurring Acquisition Fees equal to 3% of
        the Capital Contributions.  PWPI received acquisition fees in connection
        with the Company's real estate investments in the amount of $3,006,000.

   (iii)Fees  equal  to  1/2 of 1% of any  financing  and 1% of any  refinancing
        obtained  by the  Company  for which  the  Advisor  renders  substantial
        services,  and for which no fees are paid to a third party, will be paid
        to the Advisor as compensation for such services.  No such fees had been
        earned as of August 31, 1995.

   (iv) Upon  disposition  of the  Company's  investments,  the Advisor may earn
        sales  commissions and disposition fees. These fees and commissions will
        be  subordinated  to the  repayment  to  shareholders  of their  Capital
        Contributions plus certain minimum returns on their Invested Capital. In
        no event  will the  disposition  fees  exceed an amount  equal to 15% of
        Disposition  Proceeds  remaining after the shareholders have received an
        amount equal to their  Capital  Contributions  plus a return on Invested
        Capital of 6% per annum,  cumulative and  noncompounded.  No disposition
        fees or sales commissions have been earned as of August 31, 1995.

   An affiliate of the Advisor  performs  certain  accounting,  tax preparation,
securities law compliance and investor communications and relations services for
Company.  Total costs incurred by this affiliate in providing these services are
allocated  among several  entities,  including the Company.  Effective  March 1,
1995,  the Advisor  agreed that it will not be reimbursed  for  providing  these
services to the  Company.  As with the  management  fees  discussed  above,  the
Advisor  has  agreed to waive  these  servicing  fees in order to  maximize  the
Company's  earnings and cash flow while certain  strategic  plans  regarding the
Company's future  operations are evaluated and  implemented.  For the year ended
August 31,  1995,  the Company  paid  $111,000 to this  affiliate,  representing
reimbursements  from  September 1, 1994 through  February 28, 1995 for providing
the above services to the Company.

   Mitchell  Hutchins  Institutional   Investors,   Inc.  ("Mitchell  Hutchins")
provides cash  management  services  with respect to the Company's  cash assets.
Mitchell Hutchins is a subsidiary of Mitchell  Hutchins Asset Management,  Inc.,
an independently  operated subsidiary of PaineWebber.  For the year ended August
31, 1995,  Mitchell  Hutchins  earned fees of $8,000 for managing the  Company's
cash  assets.  Fees charged by Mitchell  Hutchins  are based on a percentage  of
invested cash  reserves  which varies based on the total amount of invested cash
which Mitchell Hutchins manages on behalf of PWPI.

   The  Company  has  engaged  the  services  of a  consulting  firm for certain
professional  services  related to its mortgage loan refinancing and acquisition
due diligence  activities.  The  consulting  firm is a partnership  in which Mr.
Robert J. Pansegrau is one of two current partners.  Mr. Pansegrau is formerly a
Senior Vice President of the Company who resigned  effective March 31, 1993. The
consulting   firm  received  fee   compensation   from  the  Company   totalling
approximately  $186,000 for the year ended August 31, 1995. The consulting  firm
also received  reimbursement for out-of-pocket expenses of approximately $79,000
for the year ended August 31, 1995.



<PAGE>





                                   PART IV



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

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

           (1) and (2)  Financial Statements and Schedule:

                   The  response to this  portion of Item 14 is  submitted  as a
                   separate  section  of this  report.  See  Index to  Financial
                   Statements and Financial Statement Schedule at page F-1.

           (3)     Exhibits:

                   The exhibits listed on the accompanying  index to exhibits at
                   page IV-3 are filed as part of this Report.

    (b)    No Current  Reports on Form 8-K were filed during the last quarter of
           fiscal 1995.


    (c)    Exhibits:

                   See (a)(3) above.

    (d)    Financial Statement Schedule:

                   The  response to this  portion of Item 14 is  submitted  as a
                   separate  section  of this  report.  See  Index to  Financial
                   Statements and Financial Statement Schedule at page F-1.






<PAGE>


                                  SIGNATURES

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

                         RETAIL PROPERTY INVESTORS, INC.



                            By: /s/ Lawrence A. Cohen
                                Lawrence A. Cohen
                                President, Chief Executive Officer
                                and Director



                            By  /s/ Walter V. Arnold
                                Walter V. Arnold
                                Senior Vice President and
                                Chief Financial Officer
                                (additionally functioning
                                as chief accounting officer)



Dated:  December 11, 1995


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



By:  /s/ Lawrence S. Bacow                      Date: December 11, 1995
     ---------------------                            -----------------
    Lawrence S. Bacow
    Director



By: /s/ Joseph W. Robertson, Jr.                Date:  December 11, 1995
     ---------------------------                       -----------------
    Joseph W. Robertson, Jr.
    Director


By: /s/ J. William Sharman, Jr.                 Date:  December 11, 1995
    --------------------------                         -----------------
    J. William Sharman, Jr.
    Director



       


<PAGE>


                          ANNUAL REPORT ON FORM 10-K
                                Item 14(a)(3)

                       RETAIL PROPERTY INVESTORS, INC.

                              INDEX TO EXHIBITS

                                                     Page Number in the Report
Exhibit No.   Description of Document                Or Other Reference
- -----------   -----------------------------          ------------------------

(3) and (4)   Prospectus of the Partnership          Filed with the Commission
              dated October 10, 1989, as             pursuant to Rule 424(c)
              supplemented, with particular          and incorporated
              reference to the Restated              herein by reference.
              Certificate and Agreement of
              Limited Partnership


(10)          Material contracts previously          Filed with the Commission
              filed as exhibits to registration      pursuant to Section 13 or
              statements and amendments thereto      15(d) of the Securities
              of the registrant together with all    Act of 1934 and 
              such contracts filed as exhibits of    incorported herein
              previously filed Forms 8-K and         by reference.
              Forms 10-K are hereby incorporated
              herein by reference.


(13)          Annual Report to Limited Partners      No Annual  Report for the 
                                                     year ended August 31, 1995
                                                     has been sent  to the 
                                                     Limited Partners. An Annual
                                                     Report will be sent to the
                                                     Limited Partners
                                                     subsequent to this filing.






<PAGE>


                          ANNUAL REPORT ON FORM 10-K
                            Item 14(a)(1) and (2)

                       RETAIL PROPERTY INVESTORS, INC.

        INDEX TO FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULE

                                                                      Reference

RETAIL PROPERTY INVESTORS, INC.:

   Report of Independent Accountants                                      F-2

   Balance sheets at August 31, 1995 and 1994                             F-3

   Statements  of  operations  for the years ended August 31,  
     1995,  1994 and 1993                                                 F-4

   Statements  of changes in  shareholders'  equity for the years
      ended August 31, 1995,  1994 and 1993                               F-5

   Statements  of cash flows for the years  ended  August 31,  1995,
       1994 and 1993                                                      F-6

   Notes to financial statements                                          F-7

   Schedule III - Real Estate and Accumulated Depreciation                F-24



   Other  schedules  have been  omitted  since the required  information  is not
present or not  present  in amounts  sufficient  to  require  submission  of the
schedule,  or because the  information  required  is  included in the  financial
statements, including the notes thereto.



<PAGE>





                      REPORT OF INDEPENDENT ACCOUNTANTS







To the Board of Directors and
 Shareholders of Retail Property Investors, Inc.

    In our opinion, the financial statements listed in the index appearing under
Item 14(a)(1) and (2) on page F-1 present fairly, in all material respects,  the
financial position of Retail Property Investors,  Inc. (the "Company") at August
31, 1995 and 1994, and the results of its operations and its cash flows for each
of the three years in the period  ended  August 31,  1995,  in  conformity  with
generally accepted  accounting  principles.  These financial  statements are the
responsibility of the Company's management;  our responsibility is to express an
opinion on these  financial  statements  based on our audits.  We conducted  our
audits of these  statements  in  accordance  with  generally  accepted  auditing
standards which require that we plan and perform the audit to obtain  reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the  amounts  and  disclosures  in  the  financial  statements,   assessing  the
accounting  principles  used and significant  estimates made by management,  and
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable basis for the opinion expressed above.










/s/ Price Waterhouse LLP
PRICE WATERHOUSE LLP


Boston, Massachusetts 
December 11, 1995, 
except as to Note 8 
which is as of 
July 17, 1996



<PAGE>


                       RETAIL PROPERTY INVESTORS, INC.

                                BALANCE SHEETS
                           August 31, 1995 and 1994
                   (In thousands, except per share amounts)

                                    ASSETS
                                                        1995           1994
                                                        ----           ----

Operating investment properties:
   Operating investment properties
     held for sale, net (Note 4)                    $  192,311    $         -
   Land                                                      -         37,845
   Buildings and improvements                                -        175,293
   Furniture and equipment                                   -          9,676
                                                    ----------    -----------
                                                       192,311        222,814
   Less:  accumulated depreciation                           -        (21,080)
                                                    ----------    -----------
                                                       192,311        201,734

Cash and cash equivalents                                5,943          3,282
Escrowed cash                                            1,067          1,378
Accounts receivable, net of
   allowance for doubtful accounts of
   $80 ($91 in 1994)                                       170            497
Other assets                                                77             69
Prepaid expenses                                           308            260
Capital improvement reserve                              1,201          1,182
Deferred expenses,
   net of accumulated amortization of $446
  ($296 in 1994)                                        1,467             508
                                                    ----------    -----------
                                                    $  202,544    $   208,910
                                                    ==========    ===========


                     LIABILITIES AND SHAREHOLDERS' EQUITY

Accounts payable - affiliates                      $         4    $        67
Accounts payable and accrued expenses                    1,316          1,343
Mortgage interest payable                                  358            167
Note payable - affiliate                                 1,168              -
Security deposits and other liabilities                    768            948
Mortgage notes payable, net                            156,508        157,599
                                                   -----------    -----------
      Total liabilities                                160,122        160,124

Contingencies (Note 7)

Shareholders' equity (Note 2.I):
   Common stock, $.01 par value, 50,000,000
     shares authorized, 5,010,050 shares 
     issued and outstanding                                 50             50
   Additional paid-in capital, net of
      offering costs                                    87,181         87,181
   Accumulated deficit                                 (44,809)       (38,445)
                                                  ------------     ----------
   Total shareholders' equity                           42,422         48,786
                                                  ------------     ----------
                                                  $    202,544     $  208,910
                                                  ============     ==========


               See accompanying notes to financial statements.


<PAGE>


                       RETAIL PROPERTY INVESTORS, INC.

                           STATEMENTS OF OPERATIONS
              For the years ended August 31, 1995, 1994 and 1993
                   (In thousands, except per share amounts)


                                               1995        1994        1993
                                               ----        ----        ----
Revenues:
    Rental income and expense 
     reimbursements                          $ 24,682    $ 24,442    $ 22,175
    Interest income                               327         148         431
                                             --------    --------    --------
                                               25,009      24,590      22,606

Expenses:
    Interest expense and related fees          15,283      15,459      13,620
    Depreciation and amortization               6,495       6,334       5,571
    Property expenses                           2,348       2,207       1,996
    Real estate taxes                           1,329       1,370       1,296
    General and administrative                  1,702         968         900
    Financial and investor servicing expenses     111         260         262
    REIT management fees                          125         237         501
    Bad debt expense                               21         241          72
    Cash management fees                            8           8          40
    Non-deferrable offering expenses                -       1,561           -
    Investment analysis expense                   101       2,015          80
    Loss on impairment of assets held
      for sale                                  3,850           -           -
                                             --------    --------    --------
                                               31,373      30,660      24,338
                                             --------    --------    --------

Net loss                                     $ (6,364)   $ (6,070)  $ (1,732)
                                             =========   ========   =========

Per share amounts (Note 2.I):

  Net loss                                    $(1.27)     $(1.21)     $(0.35)
                                              ======      ======      ======

  Cash dividends declared                     $    -     $  0.80      $ 1.60
                                              ======     =======      ======

















                See accompanying notes to financial statements.


<PAGE>


                        RETAIL PROPERTY INVESTORS, INC.

                  STATEMENTSOF CHANGES IN SHAREHOLDERS' EQUITY
                         For the years ended August 31,
                               1995, 1994 and 1993
                    (In thousands, except per share amounts)


                          Common Stock       
                         $.01 Par Value       Additional 
                         --------------       Paid-in      Accumulated
                        Shares     Amount     Capital      Deficit      Total
                        ------     ------     -------      -------      -----
Shareholders' equity
  at August 31, 1992  10,020,100   $  100     $87,131      $(18,619)    $68,612

Adjustment to
  give effect
  to a 1 for 2 reverse
  stock split effective
  as of September 7,
  1993 (Note 2.I)     (5,010,050)     (50)         50             -          -

Cash dividends 
  declared                     -        -           -        (8,016)    (8,016)

Net loss                       -        -           -       ( 1,732)   ( 1,732)
                      ----------    -----     -------      ---------   -------

Shareholders' equity
  at August 31, 1993   5,010,050       50      87,181       (28,367)     58,864

Cash dividends
  declared                    -         -          -        (4,008)     (4,008)

Net loss                      -         -          -        (6,070)     (6,070)
                      ---------     -----     -------      --------    --------

Shareholders' equity
  at August 31, 1994  5,010,050        50      87,181       (38,445)     48,786

Net loss                      -         -           -        (6,364)     (6,364)
                      ---------    -------    -------      --------    --------

Shareholders' equity
  at August 31, 1995  5,010,050     $  50     $87,181      $(44,809)    $42,422
                      =========     =====     =======      ========     =======











                See accompanying notes to financial statements.


<PAGE>


                         RETAIL PROPERTY INVESTORS, INC.

                            STATEMENTS OF CASH FLOWS
               For the years ended August 31, 1995, 1994 and 1993
                Increase (Decrease) in Cash and Cash Equivalents
                                 (In thousands)
                                                 1995        1994         1993
                                                 ----        ----         ----
Cash flows from operating activities:
  Net loss                                    $ (6,364)   $ (6,070)   $ (1,732)
  Adjustments to reconcile net
    loss to net cash provided by 
      operating activities:
   Depreciation and amortization                 6,495       6,334       5,571
   Amortization of loan buydown fees             1,566       1,572       1,420
   Amortization of deferred financing costs        265          29          29
   Loss on impairment of assets held for sale    3,850           -           -
   Changes in assets and liabilities:
     Accounts receivable                            22         543        (245)
     Other assets                                   (8)        422         527
     Prepaid expenses                              (48)         66         (55)
     Deferred expenses                            (224)        238           -
     Accounts payable - affiliate                  (63)       (578)        128
     Accounts payable and accrued expenses         (27)        202         (50)
     Mortgage interest payable                     191         (60)        (53)
     Security deposits and other liabilities      (180)       (714)        621
                                             ---------   ---------   ---------
      Total adjustments                         11,839       8,054       7,893
                                             ---------   ---------   ---------
      Net cash provided by 
       operating activities                      5,475       1,984       6,161
                                             ---------   ---------   ---------

Cash flows from investing activities:
  Additions to operating investment
    properties                                    (178)       (767)    (29,772)
  Use of (additions to) escrowed cash              311          65        (897)
  Additions to capital improvement reserve         (19)       (939)       (243)
  Restricted cash used to fund commitments           -           -       6,747
  Master lease payments received                     -         326         708
                                              --------   ---------   ---------
      Net cash provided by (used for)
       investing activities                        114      (1,315)    (23,457)
                                              --------   ---------   ---------

Cash flows from financing activities:
  Dividends paid to shareholders                     -      (4,008)     (8,016)
  Proceeds from issuance of mortgage
    notes payable                               45,825         100      21,383
  Payment of debt issuance costs                (1,439)          -        (653)
  Proceeds from issuance of unsecured
    note payable                                 1,175           -           -
  Payment of loan buydown fees                       -           -        (452)
  Repayment of principal on mortgage
    notes payable                              (48,482)       (620)       (444)
  Repayment of principal on unsecured
    note payable                                    (7)          -           -
                                             ---------   ---------   ---------
      Net cash (used for) provided by
       financing activities                     (2,928)     (4,528)     11,818
                                             ---------   ---------   ---------

Net increase (decrease) in cash and
 cash equivalents                                2,661      (3,859)     (5,478)

Cash and cash equivalents, 
  beginning of year                              3,282       7,141      12,619
                                             ---------   ---------   ---------

Cash and cash equivalents, end of year       $   5,943   $   3,282   $   7,141
                                             =========   =========   =========

Supplemental Disclosure:
Cash paid during the year for interest       $  13,261   $  13,917   $  12,224
                                             =========   =========   =========

               See accompanying notes to financial statements.


<PAGE>


                       RETAIL PROPERTY INVESTORS, INC.
                        Notes to Financial Statements


1.  Organization and Recent Business Developments

         Retail Property Investors,  Inc. (the "Company"),  formerly PaineWebber
    Retail Property  Investments,  Inc., is a corporation organized on August 9,
    1989 in the  Commonwealth  of  Virginia  for the purpose of  investing  in a
    portfolio of retail  shopping  centers  located  throughout the  midwestern,
    southern and southeastern  United States.  The Company  commenced an initial
    public  offering  of up to  10,000,000  shares  of  its  common  stock  (the
    "Shares"),  priced at $10 per  Share,  on October  23,  1989  pursuant  to a
    Registration  Statement  filed on Form S-11 under the Securities Act of 1933
    (Registration  Statement  No.  33-29755).  The  initial  offering  closed on
    December  24,  1990,  after  10,020,100  shares had been sold.  The  Company
    received  capital  contributions  of  $100,201,000,  of which  $201,000  was
    received from the sale of 20,100 shares to an affiliate,  PaineWebber Group,
    Inc. ("PaineWebber"). As of October 15, 1995, PaineWebber held 38,000 shares
    of the Company's  common stock.  The Company was  originally  organized as a
    finite-life,  non-traded  real  estate  investment  trust  that had a stated
    investment  policy of  investing  exclusively  in shopping  centers in which
    Wal-Mart Stores, Inc.  ("Wal-Mart") was or would be an anchor tenant. During
    fiscal 1993, the Company's Board of Directors  proposed three  amendments to
    the Company's  Articles of Incorporation  and two resolutions,  all of which
    were  approved  at a  Special  Meeting  of  Shareholders  which  was held on
    September 7, 1993. The amendments to the Articles of  Incorporation  changed
    the  Company  from  a  "finite-life"   corporation  to  an   "infinite-life"
    corporation,  increased  the number of  authorized  shares of the  Company's
    Common Stock from  12,500,000 to 25,000,000 and changed the Company's  name.
    The  resolutions  approved a 1 for 2 Reverse  Stock  Split of the  Company's
    outstanding  shares of Common Stock and affirmed  the  Company's  investment
    authority  under  the  Articles  of  Incorporation  and  Bylaws to invest in
    property other than shopping centers anchored by Wal-Mart stores.

    1994 Developments
    -----------------

         The  amendments  to the  Company's  Articles of  Incorporation  and the
    resolutions which were approved in September 1993 were proposed as part of a
    plan to  reposition  the  Company to take  advantage  of the  liquidity  and
    potentially  attractive  source  of  capital  available  in the  market  for
    publicly  held  REITs at that  time.  During  1993,  the Board of  Directors
    determined  that in order to best  position the Company to access the public
    capital markets, it would be in the Company's best interests to convert from
    an externally  advised REIT to a  self-administered  REIT.  The Company also
    investigated the possibility of acquiring a third-party  property management
    and leasing company which would enable property management  activities to be
    conducted  internally.  In conjunction with these initiatives,  the Board of
    Directors  presented  several  proposals  for  consideration  at the  Annual
    Meeting of Shareholders  which was held November 4, 1994.  Approval of these
    proposals,  which involved further  amendments to the Company's  Articles of
    Incorporation  and  Bylaws,  was  required in order to enable the Company to
    proceed with an equity  offering of its common stock,  to pursue  listing of
    the Company's common stock on a national securities exchange and to permit a
    conversion to self-administration. All of the proposals were approved at the
    Annual  Meeting  by the  required  affirmative  vote  of  the  shareholders.
    However, due to a deterioration in the public equity markets for REIT stocks
    during the latter part of 1994, management delayed its plans to proceed with
    a public offering and subsequent  listing of the Company's common stock on a
    national   securities   exchange   pending  an  improvement  in  the  market
    conditions.  As a result of the delays in the timing of the  planned  public
    offering  which had been  contemplated  in fiscal  1994,  the  Company  took
    significant charges against earnings in fiscal 1994 to reflect certain costs
    incurred in  connection  with the Company's  restructuring  plans which were
    either no longer expected to have future economic  benefit or were no longer
    deferrable   because  the  prospects  for  a  second  equity  offering  were
    uncertain.   Acquisition  due  diligence   costs   totalling   approximately
    $2,015,000  related  to  certain  properties  that  had  been  reviewed  for
    potential  acquisition as part of the planned  public  offering were written
    off to  investment  analysis  expense  during  fiscal 1994 (see Note 4). All
    expenses incurred in connection with the planned equity offering, as well as
    a  possible   securitized   debt  offering,   in  the  aggregate  amount  of
    approximately  $1,561,000,  were  written  off  to  non-deferrable  offering
    expenses.  In  addition,  extension  fees  of  $760,000  related  to a  debt
    prepayment  agreement  which lapsed  during  fiscal 1994 were written off to
    interest expense during the year.


<PAGE>


    1995 Developments
    -----------------

         Due to changes in interest  rate levels and other market  factors which
    adversely  affected the market for new public REIT equity  offerings  during
    the latter half of calendar  1994 and the first half of calendar  1995,  the
    Company has not completed  the final phase of its  restructuring  plans.  In
    view of the existing  capital  market  conditions,  the  Company's  Board of
    Directors  engaged  the  investment  banking  firm of Lehman  Brothers  Inc.
    ("Lehman")  in June of 1995 to act as its  financial  adviser and to provide
    financial  and  strategic  advisory  services  to  the  Board  of  Directors
    regarding options available to the Company. The strategic options considered
    included,  among other things, a recapitalization  of the Company,  sales of
    the Company's assets and the exploration of merger  opportunities.  Lehman's
    services  have included the  solicitation  and  identification  of potential
    transactions for the Company, the evaluation of these transactions,  and the
    provision of advice to the Board  regarding  them. In November 1995,  Lehman
    presented a summary to the Board of the proposals  received to date.  All of
    the  proposals  were  indications  of interest from third parties to buy the
    Company's  real estate  assets.  At such time,  the Board  concluded that it
    would be in the  shareholders'  best interests to  immediately  initiate the
    process of  soliciting  firm offers to purchase the  Company's  portfolio of
    operating  investment  properties.  The Directors have instructed  Lehman to
    work with the various third parties that have  expressed an interest in such
    a transaction to obtain  transaction terms most favorable to the Company and
    its shareholders.  At the conclusion of this process, which will include all
    required buyer's due diligence, the Directors expect to submit and recommend
    for  approval  by the  shareholders  what,  in their  judgment,  is the most
    favorable proposal. Pursuant to the Company's Articles of Incorporation, the
    sale of all, or substantially all, of the Company's real estate assets would
    require shareholder approval.  Because the sale of the Company's real estate
    assets remains contingent upon, among other things,  satisfactory completion
    of buyer's due diligence,  negotiation of a definitive  sales  agreement and
    the  required  shareholder  approval,  there are no  assurances  that such a
    transaction  will  be  completed.  Nonetheless,  since  the  Directors  have
    committed  to  pursue  this  course  of  action,  the  Company's   financial
    statements as of August 31, 1995 reflect the  reclassification  of operating
    investment  properties and certain  related  assets as operating  investment
    properties  held for  sale and the  writedown  of the  individual  operating
    properties  to the  lower of  adjusted  cost or net  realizable  value.  The
    Company  recorded a loss for financial  reporting  purposes of $3,850,000 in
    fiscal 1995 in connection with this accounting treatment.  See Notes 2 and 4
    for a further discussion.

2.  Summary of Significant Accounting Policies

    A.   INCOME TAXES

         The  Company has elected and intends to continue to qualify to be taxed
         as a Real Estate  Investment  Trust ("REIT") under the Internal Revenue
         Code of 1986,  as amended,  for each taxable year of  operations.  As a
         REIT,  the  Company  is  allowed  a tax  deduction  for the  amount  of
         dividends paid to its shareholders,  thereby effectively subjecting the
         distributed  net income of the Company to  taxation at the  shareholder
         level  only,  provided it  distributes  at least 95% of its real estate
         investment  trust taxable  income and meets certain other  requirements
         for qualifying as a REIT. The Company incurred a loss for both book and
         tax purposes in fiscal 1995 and,  therefore,  was not required to pay a
         cash dividend in order to retain its REIT status.

    B.   OPERATING INVESTMENT PROPERTIES

         Operating  investment  properties  are  carried  at the  lower of cost,
         reduced  by  guaranteed   master  lease   payments  (see  Note  4)  and
         accumulated  depreciation,  or net realizable value. The net realizable
         value of a property held for long-term  investment purposes is measured
         by the  recoverability  of the Company's  investment  through  expected
         future  cash  flows on an  undiscounted  basis,  which may  exceed  the
         property's current market value. The net realizable value of a property
         held for sale  approximates  its current  market  value,  less disposal
         costs,  plus  depreciation  through the  expected  date of sale.  As of
         August 31, 1994,  the  operating  investment  properties  were held for
         long-term investment purposes and were recorded at adjusted cost on the
         accompanying  balance sheet. As discussed further in Notes 1 and 4, all
         of the Company's operating investment  properties were held for sale as
         of August 31,  1995.  Accordingly,  the  Company has  reclassified  the
         operating properties and certain related assets to operating investment
         properties held for sale and has recorded each property at the lower of
         adjusted cost or net realizable value as of August 31, 1995.

         Depreciation  expense has been computed using the straight-line  method
         over an  estimated  useful  life of forty years for the  buildings  and
         improvements,  twenty years for land  improvements and twelve years for
         personal  property.  Certain costs and fees  (including the acquisition
         fees paid to an  affiliate,  as  described  in Note 3)  related  to the
         acquisition of the properties have been capitalized and are included in
         the cost of the operating  investment  properties.  Major additions and
         betterments  are  capitalized,  while minor repairs and maintenance are
         charged to expense.

    C.   CASH AND CASH EQUIVALENTS

         For purposes of reporting cash flows, cash and cash equivalents include
         cash on hand,  amounts  held in banks and  money  market  accounts  and
         overnight,  investment-grade  commercial paper investments administered
         by Mitchell Hutchins Institutional
         Investors, Inc. (see Note 3).

    D.   ESCROWED CASH

         Escrowed cash consists of master lease escrows,  various lender escrows
         and real estate tax and  insurance  premium  escrows.  The master lease
         escrows  represented funds the Company received directly as collateral,
         or  obtained  by  drawing  on  letters  of  credit  which  were used as
         collateral,  under certain  master lease  agreements  (see Note 4). The
         balance of these escrows was approximately $428,000 at August 31, 1994.
         Corresponding amounts,  representing unearned master lease payments for
         fiscal 1994, are included in the balance of security deposits and other
         liabilities  on the  accompanying  balance sheet as of August 31, 1994.
         During fiscal 1995, the remaining cash  collateral  held by the Company
         was  returned  to  the  sellers  as  a  result  of  the  expiration  or
         termination of their respective master lease agreements.

         The lender escrows are amounts held by various  mortgage  lenders to be
         released upon the completion of certain construction projects and other
         events   relating   to  the   individual   property   refinancings   or
         acquisitions.   The   balance  of  the  lender   escrows   amounted  to
         approximately  $75,000  and  $172,000  at  August  31,  1995 and  1994,
         respectively.

         The Company  maintains  separate real estate tax and insurance  premium
         escrows  for  each   property.   The  balance  of  these   escrows  was
         approximately  $992,000  and  $778,000  at  August  31,  1995 and 1994,
         respectively.  Real estate tax and insurance  premium escrows for Cross
         Creek Plaza,  Cypress Bay Plaza,  Marion Towne Center,  Southside Plaza
         and Walterboro Plaza are controlled by the respective mortgage lenders.
         The  remainder of the funds  segregated  for the payment of real estate
         taxes and insurance premiums are not restricted by third parties.

    E.   CAPITAL IMPROVEMENT RESERVE

         The Company has elected to fund a capital  improvement reserve to cover
         the cost of future capital improvement expenditures. The balance of the
         capital   improvement   reserve  at  August  31,   1995  and  1994  was
         approximately $1,201,000 and $1,182,000,  respectively.  The Company is
         currently  funding  $.06  per  square  foot  of  leasable  space  owned
         (approximately  4.4 million  square feet as of August 31, 1995),  on an
         annual basis, to the reserve.  The amount funded may be adjusted by the
         Company,  from  time to time,  when  considered  appropriate  given the
         amount of capital improvements  anticipated.  The reserve also includes
         funds that were retained by the Company at the  acquisition  of certain
         properties  to pay for  items  deemed to be the  responsibility  of the
         sellers.  As of August 31, 1995 and 1994,  these funds  included in the
         capital improvement reserve totalled $50,000 and $62,000, respectively.
         The capital improvement reserve is not restricted by any third parties.

    F.   ORGANIZATION COSTS AND DEFERRED EXPENSES

         Organization  costs consisted of legal fees incurred in connection with
         the  organization  of the Company.  Organization  costs were  amortized
         using the  straight-line  method over a 60-month  period and were fully
         amortized  as of August 31,  1994.  Deferred  expenses as of August 31,
         1995 and 1994 include costs  incurred in  connection  with the mortgage
         notes payable,  leasing commissions and computer software.  Capitalized
         loan costs are amortized using the  straight-line  method over the term
         of the related loans,  which range from 3 to 20 years (see Note 5). The
         amortization of capitalized  loan costs is included in interest expense
         on the accompanying  statements of operations.  Leasing commissions are
         amortized using the  straight-line  method over the term of the related
         lease, generally 3 to 5 years. Software costs are being amortized using
         the  straight-line  method over a 60-month period. As discussed further
         in Note 4, due to the Company's plans to pursue a sale of its operating
         investment  properties,  deferred leasing  commissions as of August 31,
         1995 were  reclassified as part of the balance of operating  investment
         properties  held for sale for purposes of measuring the expected losses
         to be incurred upon disposal.

    G.   OFFERING COSTS

         Offering costs consist primarily of selling commissions and other costs
         such as printing and mailing costs,  legal fees,  filing fees and other
         marketing costs associated with the initial offering of Shares. Selling
         commissions  incurred in connection  with the Company's  initial public
         offering were equal to  approximately  8% of the gross proceeds raised.
         Commissions totalling $7,984,000 were paid to PaineWebber  Incorporated
         in connection with the sale of Shares from the initial public offering.
         All of the offering costs  associated  with the initial public offering
         are  shown  as  a  reduction  of  additional  paid-in  capital  on  the
         accompanying balance sheets.

    H.   REVENUE RECOGNITION

         Rental revenue is recognized on a straight-line  basis over the life of
         the related lease agreements. The revenue recognition method takes into
         consideration scheduled rent increases. As of August 31, 1995 and 1994,
         the difference between the revenue recorded on the straight-line method
         and the payments made in accordance with the lease agreements  totalled
         $305,000 and $255,000,  respectively.  The amount of such deferred rent
         receivable is included in the balance of interest and other receivables
         as of August  31,  1994.  As  discussed  further  in Note 4, due to the
         Company's   plans  to  pursue  a  sale  of  its  operating   investment
         properties,  deferred  rent  receivable  as  of  August  31,  1995  was
         reclassified as part of the balance of operating investment  properties
         held for sale for  purposes  of  measuring  the  expected  losses to be
         incurred  upon  disposal.  The  Company  uses the  allowance  method to
         account for bad debt expense on its tenant receivables.

    I.   COMMON STOCK AND EARNINGS PER SHARE OF COMMON STOCK

         Effective  September 7, 1993,  the  shareholders  voted to increase the
         number  of  authorized  shares  of  common  stock  from  12,500,000  to
         25,000,000  and approved a 1 for 2 reverse stock split to  shareholders
         of record on such date.  The stated par value per share of common stock
         was not changed from $.01. A total of $50,100 was reclassified from the
         stated  value  of  common  stock  to  additional   paid-in  capital  in
         connection  with the reverse stock split.  Effective  November 4, 1994,
         the shareholders  voted to increase the number of authorized  shares of
         common stock from 25,000,000 to 50,000,000.

         The earnings and cash  dividends  declared per share of common stock on
         the  accompanying  statements of operations are based upon the weighted
         average  number of shares  outstanding  on a daily basis during each of
         the three years in the period ended August 31, 1995, of  5,010,050,  as
         adjusted for the 1 for 2 reverse stock split.

    J.   FAIR VALUE DISCLOSURES

         FASB  Statement  No. 107,  "Disclosures  about Fair Value of  Financial
         Instruments"   ("SFAS   107"),   requires   disclosure  of  fair  value
         information about financial  instruments,  whether or not recognized in
         the balance sheet,  for which it is practicable to estimate that value.
         In cases where quoted market prices are not available,  fair values are
         based on estimates using present value or other  valuation  techniques.
         SFAS 107 excludes  certain  financial  instruments and all nonfinancial
         instruments  from  its  disclosure   requirements.   Accordingly,   the
         aggregate fair value amounts  presented do not represent the underlying
         value of the Company.

         The  following  methods  and  assumptions  were used by the  Company in
         estimating its fair value disclosures for financial instruments:

         Cash and cash equivalents:  The carrying amount reported on the balance
         sheet for cash and cash equivalents approximates its fair value.

         Escrowed  cash: The carrying  amount  reported on the balance sheet for
         escrowed cash approximates its fair value.

         Capital  improvement  reserve:  The  carrying  amount  reported  on the
         balance sheet for capital  improvement  reserve  approximates  its fair
         value.

         Note payable - affiliate:  The fair value of the long-term note payable
         to an affiliate was estimated using discounted cash flow analyses based
         on the  Company's  current  incremental  borrowing  rate for  long-term
         indebtedness.

         Mortgage  notes  payable:  The fair  value of the  Company's  long-term
         mortgage indebtedness was estimated using discounted cash flow analyses
         based on the Company's current incremental  borrowing rates for similar
         types of borrowing arrangements.

         The  carrying  amounts  and  fair  values  of the  Company's  financial
         instruments at August 31, 1995 are as follows (amounts in thousands):

                                                Carrying Amount   Fair Value
                                                ---------------   ----------

              Cash and cash equivalents          $    5,943       $   5,943
              Escrowed cash                           1,067           1,067
              Capital improvement reserve             1,201           1,201
              Note payable - affiliate                1,168             914
              Mortgage notes payable, net           156,508         165,206


<PAGE>


3.  The Advisory Agreement and Related Party Transactions

         The Company has entered  into an advisory  agreement  with  PaineWebber
    Realty  Advisors,  L.P.  (the  "Advisor")  to perform  various  services  in
    connection  with the sale of the Shares,  the  management of the Company and
    the  acquisition,  management and disposition of the Company's  investments.
    The  Advisor is a limited  partnership  composed of  PaineWebber  Properties
    Incorporated ("PWPI") as the general partner and Properties Associates, L.P.
    ("PA") as the limited  partner.  Both partners of the Advisor are affiliates
    of PaineWebber  Incorporated ("PWI"),  which is a wholly owned subsidiary of
    PaineWebber Group Inc. ("PaineWebber").  The advisory agreement is renewable
    on an annual basis at the  discretion of the  Company's  Board of Directors.
    The type of  compensation  to be paid by the  Company to the Advisor and its
    affiliates under the terms of the Advisory Agreement is as follows:

    (i)  Under the Advisory  Agreement,  the Advisor has  specific  management
         responsibilities to perform day-to-day  operations of the Company and
         to act as the  investment  advisor and  consultant for the Company in
         connection  with  general  policy  and  investment   decisions.   The
         Advisor will receive an annual Asset  Management  Fee and an Advisory
         Incentive  Fee of  0.25%  and  0.25%,  respectively,  of the  Capital
         Contributions  of  the  Company.   The  Advisory   Incentive  Fee  is
         subordinated to the  shareholders'  receipt of  distributions  of net
         cash  sufficient  to provide a return  equal to 8% per annum on their
         Invested Capital,  as defined.  During the quarter ended February 28,
         1994, the payment of regular quarterly  distributions was temporarily
         suspended.  Accordingly,  the  Advisor  has not earned  any  Advisory
         Incentive  Fees  since  December  1,  1993.  Furthermore,  during the
         quarter ended May 31, 1994 the Advisor  agreed to waive its rights to
         the collection of previously  deferred Advisory Incentive Fees in the
         aggregate   amount  of  $76,000.   This  amount  is  reflected  as  a
         reduction  of  management  fee expense for the year ended  August 31,
         1994.  Effective  March 1,  1995,  the  Advisor  agreed  to waive its
         management  fees  for a  period  of at  least  one  year in  order to
         maximize  the   Company's   earnings  and  cash  flow  while  certain
         strategic  plans  regarding  the  Company's  future   operations  are
         evaluated and  implemented.  The Advisor earned total management fees
         of $125,000,  $237,000 and $501,000 for the period  September 1, 1994
         through  February  28, 1995 and the years  ended  August 31, 1994 and
         1993,  respectively.  Accounts  payable -  affiliates  at August  31,
         1994  included  management  fees  payable  to the  Advisor  totalling
         $62,000.

    (ii) For its  services  in finding  and  recommending  investments,  and for
         analyzing,  structuring  and  negotiating the purchase of properties by
         the Company, PWPI was to receive  non-recurring  Acquisition Fees equal
         to 3% of the Capital  Contributions.  PWPI received acquisition fees in
         connection with the Company's real estate  investments in the amount of
         $3,006,000.

    (iii)Fees  equal  to 1/2 of 1% of any  financing  and 1% of any  refinancing
         obtained  by the  Company  for which the  Advisor  renders  substantial
         services, and for which no fees are paid to a third party, will be paid
         to the Advisor as compensation for such services. No such fees had been
         earned as of August 31, 1995.

    (iv) Upon  disposition  of the Company's  investments,  the Advisor may earn
         sales commissions and disposition fees. These fees and commissions will
         be  subordinated  to the  repayment to  shareholders  of their  Capital
         Contributions  plus certain minimum returns on their Invested  Capital.
         In no event will the disposition  fees exceed an amount equal to 15% of
         Disposition  Proceeds remaining after the shareholders have received an
         amount equal to their Capital  Contributions  plus a return on Invested
         Capital of 6% per annum,  cumulative and noncompounded.  No disposition
         fees or sales commissions have been earned as of August 31, 1995.

       Financial and investor servicing expenses represent  reimbursements to an
    affiliate of the Advisor for providing  certain  financial,  accounting  and
    investor communication services to the Company. Effective March 1, 1995, the
    Advisor agreed that it will not be reimbursed  for providing  these services
    to the Company. As with the management fees described above, the Advisor has
    agreed to waive  these  servicing  fees for a period of at least one year in
    order to  maximize  the  Company's  earnings  and cash  flow  while  certain
    strategic plans regarding the Company's future  operations are evaluated and
    implemented.  For the period September 1, 1994 through February 28, 1995 and
    the years  ended  August  31,  1994 and 1993,  the  Company  paid  $111,000,
    $260,000 and $262,000,  respectively,  to this  affiliate for providing such
    services to the Company.

       Mitchell Hutchins  Institutional  Investors,  Inc. ("Mitchell  Hutchins")
    provides cash management services with respect to the Company's cash assets.
    Mitchell  Hutchins is a subsidiary of Mitchell  Hutchins  Asset  Management,
    Inc., an  independently  operated  subsidiary of PaineWebber.  For the years
    ended  August 31,  1995,  1994 and 1993,  Mitchell  Hutchins  earned fees of
    $8,000,  $8,000 and $40,000,  respectively,  for managing the Company's cash
    assets.  Accounts  payable - affiliates at August 31, 1995 and 1994 includes
    $4,000 and $5,000, respectively, payable to Mitchell Hutchins.

       The Company has engaged  the  services of a  consulting  firm for certain
     professional   services  related  to  its  mortgage  loan  refinancing  and
     acquisition due diligence activities.  The consulting firm is a partnership
     in which Mr.  Robert  J.  Pansegrau  is one of two  current  partners.  Mr.
     Pansegrau  is formerly a Senior Vice  President of the Company who resigned
     effective  March 31, 1993.  The consulting  firm received fee  compensation
     from the Company totalling  approximately  $186,000,  $282,000 and $215,000
     for the years  ended  August 31,  1995,  1994 and 1993,  respectively.  The
     consulting firm also received  reimbursement for out-of-pocket  expenses of
     approximately $79,000,  $167,000 and $83,000 for the years ended August 31,
     1995, 1994 and 1993, respectively.

       In June 1995,  the Company  secured a new mortgage  loan in the amount of
     $4,000,000 to repay a portion of the first mortgage loan held by PWPI which
     was secured by the Applewood  Village  operating  property in the amount of
     $5,175,000  (see Note 5).  PWPI  agreed to make an  unsecured  loan for the
     difference,  in the  amount of  $1,175,000,  which  has a 15-year  term and
     carries an interest rate tied to PWPI's cost of funds, not to exceed 8% per
     annum.  The note is fully  amortizing  over its term and  requires  monthly
     payments of  principal  and  interest  through  maturity in June 2010.  The
     balance  of this  note  payable  to  affiliate  as of August  31,  1995 was
     $1,168,000.  Interest  expense incurred by the Company in fiscal 1995 under
     the terms of this note agreement totalled $12,000.

4.  Operating Investment Properties

       Through  August 31, 1995,  the Company had acquired 22 Wal-Mart  anchored
    shopping  centers.  The  ownership  of the  Company's  operating  properties
    described  below is legally held by four limited  partnerships  in which the
    Company is the sole  general  partner.  These  partnerships  were created in
    order to, among other things,  facilitate  the  communication  of income tax
    information  to the  Company's  shareholders.  The  limited  partner  of the
    partnerships is PaineWebber Properties  Incorporated ("PWPI"),  which is the
    general  partner of the Advisor (see Note 3). The economic  interest of PWPI
    in the  partnerships  is  generally  limited  to a  share  of the  Company's
    Disposition  Proceeds,  as  defined,  to which the  Advisor  was  originally
    entitled through the Disposition  Fee, as defined in the Company's  original
    offering  prospectus.  Per the terms of the limited partnership  agreements,
    all  distributions  of  operating  cash  flow  generated  to date  have been
    allocated  to  the  Company.  Furthermore,  as  a  limited  partner  in  the
    partnerships, PWPI has no control over the operations of the partnerships or
    of the operating properties,  other than in its capacity as a partner of the
    Advisor.   The  legal  ownership  of  the  Company's  operating   investment
    properties  by the  partnerships  has  virtually no impact on the  Company's
    financial position or results of operations.  Accordingly,  the partnerships
    are  consolidated  with the Company for financial  reporting  purposes.  The
    name, location and size of the acquired  properties,  along with information
    related to the  respective  purchase  prices and  adjusted  cost basis as of
    August 31, 1995, are as follows (in thousands):


<PAGE>
<TABLE>
<CAPTION>
                                                                  Costs
Name                                               Acquisition    Capitalized    Master         Adjusted
Location              Date          Purchase       Fees and       Subsequent to  Lease          Cost at
Size                  Acquired      Price (1)      Expenses (2)   Acquisition    Payments (3)   8/31/95
- ----------           --------      --------       -----------     -----------    -----------    -------
<S>                  <C>            <C>            <C>             <C>            <C>            <C>
Village Plaza        8/16/89        $23,975        $394            $ 826          $618           $ 24,577
Augusta, GA
490,970
square feet

Logan Place          1/18/90          4,917         189               16           232             4,890
Russellville, KY
114,748
square feet
 
Piedmont Plaza       1/19/90         13,500         263               29           107            13,685
Greenwood, SC  
249,052
square feet

Artesian Square      1/30/90          6,990         203              989           392            7,790
Martinsville, IN
177,428
square feet

Sycamore Square      4/26/90          4,970         172               23           130            5,035
Ashland City, TN
93,304
square feet

Audubon Village     5/22/90           6,350         215               30             -            6,595
Henderson, KY
124,592
square feet

Crossroads Centre   6/15/90           9,914         246               35             -           10,195
Knoxville, TN
242,430
square feet

East Pointe Plaza   8/07/90          13,936         269              437           306           14,336
Columbia, SC
238,722
square feet

Walterboro Plaza-  12/19/90           6,645         284               14           136           6,807
Phases I and II
Walterboro, SC
132,130
square feet


<PAGE>

Name                                               Acquisition    Capitalized    Master         Adjusted
Location              Date          Purchase       Fees and       Subsequent to  Lease          Cost at
Size                  Acquired      Price (1)      Expenses (2)   Acquisition    Payments (3)   8/31/95
- ----------           --------      --------       -----------     -----------    -----------    -------
<S>                  <C>            <C>            <C>             <C>            <C>            <C>
(continued)

Cypress Bay         12/19/90        12,235         215              88             522            12,016
 Plaza
Morehead City, NC
258,245
square feet

Cross Creek         12/19/90       13,565         302               15             525            13,357
 Plaza
Beaufort, SC
237,801
square feet

Lexington Parkway   3/05/91         10,290         251             70              208            10,403
 Plaza              
Lexington, NC
210,190
square feet

Roane County         3/05/91        7,000          197              -               43             7,154
 Plaza     
Rockwood, TN
160,198
square feet

Franklin Square     6/21/91         9,018          232             45               26             9,269
Spartanburg, SC
237,062
square feet

Barren River        8/09/91        11,788          412             49               57            12,192
 Plaza
Glasgow, KY
234,795
square feet

Cumberland           8/09/91      7,458            370             31              116             7,743
 Crossing   
LaFollette, TN
144,734
square feet

Applewood           10/25/91      6,965            389             -                25             7,329
 Village
Fremont, OH
140,039
square feet



<PAGE>

Name                                               Acquisition    Capitalized    Master         Adjusted
Location              Date          Purchase       Fees and       Subsequent to  Lease          Cost at
Size                  Acquired      Price (1)      Expenses (2)   Acquisition    Payments (3)   8/31/95
- ----------           --------      --------       -----------     -----------    -----------    -------
<S>                  <C>            <C>            <C>             <C>            <C>            <C>
(continued)


Aviation Plaza       8/31/92       8,349           337              -              -             8,686
Oshkosh, WI
174,715
square feet

Crossing             8/31/92      12,100           356              6              -            12,462
Meadows Plaza  
Onalaska, WI
233,984
square feet

Southside Plaza      10/21/92      9,200           356              7              -             9,563
Sanford, NC
172,293
square feet

College Plaza        4/29/93       9,900           461              -              2            10,359
Bluefield, VA
178,431
square feet
 
Marion Towne         6/23/93       7,907           624             -               -             8,531
  Center  
Marion, SC
156,558
square feet

                                --------        ------        ------           ------         --------
                                $216,972        $6,737        $2,710           $3,445         $222,974
                                ========        ======        ======           ======         ========
</TABLE>
    (1)  At the  closing of  certain  property  acquisitions,  a portion of the
         purchase  price  amounts  were  retained  by the  Company  to pay  for
         certain items deemed to be the  responsibility  of the sellers.  These
         amounts are  included in security  deposits and other  liabilities  on
         the accompanying balance sheet and totalled  approximately  $62,000 at
         August 31, 1994.  All such amounts had been  released as of August 31,
         1995.

    (2)  Acquisition  fees and expenses  include the 3% fee payable to PWPI (see
         Note 3) and other  capitalized  costs  incurred in connection  with the
         acquisition of the properties (e.g.  legal fees,  appraisal fees, other
         closing  costs,   etc.).   Certain  expenses  incurred  to  investigate
         potential  investments are recorded as other assets pending the closing
         of a transaction  and are  reclassified  after  acquisition to the cost
         basis of the related  property.  Expenses  incurred to review potential
         investments  which are  subsequently  not  acquired  by the Company are
         charged to investment  analysis expense once the Company stops pursuing
         the acquisition.

    (3)  The Company  originally  entered into master lease  agreements with the
         sellers and certain of their  affiliates (the  "Guarantors") of each of
         the  operating  properties   acquired.   The  master  lease  agreements
         generally  provide  that,  for a  period  of  up  to  36  to 60  months
         (depending on the credit  status of the tenant in  occupancy)  from the
         date of the acquisition of the operating property,  the Guarantors will
         guarantee that the aggregate cash flow from all non-anchor tenants will
         not be less than the aggregate  pro-forma net cash flow from non-anchor
         tenants  projected at the time of the  purchase.  In the event that the
         actual aggregate net cash flow is less than the guaranteed  amount, the
         Guarantors  are obligated to make cash payments to the Company equal to
         any such deficit.  All amounts earned under the master lease agreements
         are treated as purchase price adjustments and recorded as reductions to
         the carrying  values of the related  operating  property for  financial
         reporting purposes.  Certain of the Guarantors secured their guarantees
         with cash  collateral  held by the  Company or with  letters of credit.
         During the quarter ended February 28, 1995, the Company  entered into a
         settlement   agreement   related  to  the   outstanding   master  lease
         obligations on the Southside Plaza and Collage Plaza properties,  which
         were both with the only  remaining  lessee for which the  Company  held
         cash  collateral.  During the quarter  ended May 31, 1995,  the Company
         entered  into a similar  settlement  agreement  related to the Aviation
         Plaza and Crossing Meadows master lease  obligations.  As part of these
         settlement  agreements,  the Company agreed to the early termination of
         the  respective  master  leases and to the release of the related  cash
         collateral  or  letters of credit in return  for the  agreement  of the
         related management agent to certain changes to the property  management
         contracts.  The master  leases which were  terminated  as part of these
         settlements  related to properties  which currently do not generate any
         master lease payments based on their present leasing status.  Applewood
         Village  is the  only  property  remaining  under a  master  lease  and
         currently  is not  generating  any master lease  payments  based on the
         present leasing level. The Applewood  Village master lease is scheduled
         to expire in November 1996.

         As  discussed  in Note 1, as a result of the  decision  by the Board of
    Directors  to  solicit  offers  to  purchase  the  Company's   portfolio  of
    properties in the near term,  the  accompanying  statement of operations for
    fiscal 1995  includes a loss of  $3,850,000  to reflect the writedown of the
    individual operating investment properties and certain related assets to the
    lower of adjusted cost or net realizable  value as of August 31, 1995.  Such
    loss applies only to the  properties  for which losses are expected based on
    the estimated  fair values.  The expected  gains on properties for which the
    estimated fair value less costs to sell exceeds the adjusted cost basis will
    be recognized in the period in which a sale  transaction  is completed.  The
    Company will continue to recognize  depreciation on its assets held for sale
    through the date of disposal.  Operating investment properties held for sale
    on the accompanying  balance sheet as of August 31, 1995 is comprised of the
    following amounts (in thousands):

            Land                                   $  37,845
            Buildings and improvements               175,453
            Furniture and equipment                    9,676
                                                  ----------
                                                     222,974
        
           Less:  accumulated depreciation          (27,409)
                                                  ---------
                                                    195,565
            Deferred rent receivable                    305
            Deferred leasing commissions, net           291
                                                  ---------
                                                    196,161
            Less:  Allowance for possible
               impairment loss                       (3,850)
                                                  ---------
                                                  $ 192,311
                                                  =========


<PAGE>


5.  Mortgage Notes Payable

       Mortgage  notes payable,  reduced by  unamortized  loan buydown fees (see
    below),  at  August  31,  1995  and  1994  consists  of  the  following  (in
    thousands):
                                                           1995         1994
                                                           ----         ----

    Mortgage  notes payable to a financial
    institution which are secured by                     $ 49,005    $ 76,495
    Village    Plaza, Piedmont Plaza,                     (2,504)     (3,104)
    Artesian  Square,  Logan Place,                     ---------     -------
    Sycamore Square and Crossroads                         46,501      73,391
    Centre  as  of  August  31,  1995.  In
    addition,   notes   secured  by  Cross
    Creek  Plaza,  Cypress  Bay  Plaza and
    Walterboro   Plaza  in  the  aggregate
    principal  amount  of  $22,710,  which
    were due to mature in  December  1994,
    were  refinanced in December 1994, and
    the  mortgage  note secured by Audubon
    Village   in  the  amount  of  $4,780,
    which was due to  mature on  September
    1,  1995,   was   refinanced  in  June
    1995.   Maturity  dates  for  the  six
    remaining  loans  range from  November
    1, 1999 to July 1, 2000.  The  balance
    of  these   mortgage   notes   require
    monthly  payments of interest  only at
    8% for the first  seven years and then
    principal  and  interest  at 8%  until
    maturity.    These    notes    contain
    certain   cross   default   and  cross
    collateral       provisions.       See
    discussion   of   effective   interest
    rates and loan buydown fees below.

    Mortgage  notes payable to a financial
    institution which are  secured  by                     24,678      24,917
    East  Pointe  Plaza, Cumberland Crossing               (1,022)     (1,160)
    and Barren River  Plaza.  The mortgage               --------    --------
    note on East Pointe Plaza, in the principal            23,656      23,757
    amount of  $11,150,  calls for monthly
    interest only payments at 8% per annum
    through  June  1996.  The  balance  of
    these mortgage  notes require  monthly
    payments of principal  and interest at
    8% through June 1996. After June 1996,
    monthly   payments  of  principal  and
    interest,  at a rate to be  determined
    by the  lender,  are due on all  three
    notes until maturity on June 10, 2001.
    These  notes  contain   certain  cross
    default    and    cross     collateral
    provisions.    See    discussion    of
    effective   interest  rates  and  loan
    buydown fees below.

    Mortgage  note  payable to a financial                  6,600      26,400
    institution secured by  Franklin  Square                  (83)       (670)
    as of August  31 ,1995. In addition,                   ------      ------
    the note secured by Applewood  Village                  6,517      25,730
    in the  amount  of  $5,175,  which was
    payable  to PWPI and due to  mature on
    November 1, 1995,  was  refinanced  in
    June   1995;   the  note   secured  by
    Walterboro  Phase II in the  amount of
    $1,650, due to mature on July 1, 1995,
    was  refinanced in December  1994; and
    the notes secured by Lexington Parkway
    Plaza  and Roane  County  Plaza in the
    aggregate principal amount of $12,975,
    which were  payable to PWPI and due to
    mature in April 1996,  were refinanced
    in February 1995.

<PAGE>


(continued)                                                  1995        1994
                                                             ----        ----

     The remaining  note  requires  monthly
     interest only payments at 8% per annum
     until  maturity on June 21, 1996.  See
     discussion of effective interest rates
     and loan buydown fees below.

    Mortgage  note  payable to a financial                 23,680           -
     institution  secured  by  Cross  Creek
     Plaza,    Cypress    Bay   Plaza   and
     Walterboro  Plaza  (Phases  I and II).
     The loan bears  interest at a variable
     rate equal to 30-day  LIBOR plus 3.50%
     per annum for the first twelve  months
     (9.56% as of August 31, 1995),  30-day
     LIBOR plus  3.75% for the next  twelve
     months and 30-day LIBOR plus 4.25% for
     the  final  twelve   months.   Monthly
     payments  of  interest  and  principal
     (based  on  a   15-year   amortization
     schedule)  are due until  maturity  on
     December   10,   1997.   The   Company
     purchased  an interest  rate cap which
     covers the first twelve  months of the
     loan  period.  The  interest  rate cap
     limits the  Company's  exposure to the
     variable  interest  rate in the  event
     that 30-day LIBOR rates increase above
     8% per annum,  which  would  limit the
     interest rate on the loan to a maximum
     of 11.5% through December 1995.

    Mortgage  notes payable to a financial                 17,487           -
     institution    secured    by   Audubon
     Village,  Lexington  Parkway Plaza and
     Roane County Plaza.  The notes secured
     by the Lexington and Roane  properties
     bear  interest  at  a  fixed  rate  of
     9.125% per annum and  require  monthly
     payments  of  principal  and  interest
     aggregating  $119 through  maturity on
     March 1,  2015.  The note  secured  by
     Audubon   Village  bears  interest  at
     8.75% per annum and  requires  monthly
     payments of principal  and interest of
     $43 through maturity on June 1, 2000.

    Mortgage  notes payable to a financial                16,321       16,405
     institution   which  are   secured  by
     Aviation  Plaza and Crossing  Meadows.                 (815)        (991)
                                                         --------    --------
    
    Monthly  payment  terms  for the  loan                15,506      15,414
     secured  by  Aviation  Plaza,  in  the
     principal  amount of $6,800,000,  call
     for interest  only  payments at 8% per
     annum  through   August  1,  1995  and
     principal and interest  payments at 8%
     thereafter  until  maturity.  The loan
     secured by Crossing  Meadows  requires
     monthly payments,  including  interest
     at  8%  per   annum,   of  $71   until
     maturity.  Both notes are scheduled to
     mature on June 1, 1999. See discussion
     of effective  interest  rates and loan
     buydown fees below.



<PAGE>


    (continued):
                                                             1995        1994
                                                             ----        ----

    Mortgage  note  payable to a financial                  6,686       6,779
    institution   which  is   secured   by                   (219)       (283)
    Southside  Plaza.  The  note  requires                 ------     -------   
    monthly payments,  including  interest                  6,467       6,496
    at  6.83%  per  annum,  of  $46  until
    maturity  on  November  5,  1997.  See
    discussion of effective interest rates
    and loan buydown fees below.

    Mortgage  note payable to a bank which                  6,898       6,939
    is secured by College Plaza.  Interest
    on the note accrues at prime plus .75%
    per  annum  (9.5%  as  of  August  31,
    1995).  Monthly  payments equal to the
    greater of $58 or accrued interest for
    such month are payable until  maturity
    on April 23, 1996.

    Mortgage  note  payable to a financial                  5,817       5,872
    institution which is secured by Marion
    Towne  Center.  The  note,  which  was
    issued  on June 23,  1993,  calls  for
    monthly payments,  including  interest
    at 8% per annum, of $44 until maturity
    on July 1,  2002.  The  lender has the
    option, upon 120 days' written notice,
    to  call  the  loan  due at the end of
    each of the  third  year and the sixth
    year of the  loan.  If the loan is not
    called at such  time,  the  lender may
    adjust the interest rate.

    Mortgage  note  payable to a financial                 3,979           -
    institution   secured   by   Applewood
    Village. The note bears interest at 9%
    per   annum   and   requires   monthly
    principal and interest payments of $41
    until maturity on June 10, 2010.
                                                         --------    --------
    Total mortgage notes payable, net                    $156,508    $157,599
                                                         ========    ========

Summary of outstanding mortgage notes payable

    Total outstanding mortgage principal
      balances as of  August 31, 1995 and 
      August 31, 1994                                    $161,151    $163,807
    Aggregate unamortized loan buydown fees                (4,643)     (6,208)
                                                         --------    --------
    Total mortgage notes payable, net                    $156,508    $157,599
                                                         ========    ========

         At the time of the  closing  of certain of the  mortgage  notes  listed
    above,  the  Company  paid fees to the  lenders in return  for the  lenders'
    agreement  to reduce the stated  interest  rate on the loans to 8% per annum
    (6.83% in the case of Southside Plaza) over the terms of the loans. The fees
    have been recorded as reductions of the  outstanding  principal  amounts and
    are being amortized,  using the effective interest method, over the terms of
    the respective  loans.  The effective  interest  rates on these  outstanding
    loans ranged from 8.47% to 9.76% per annum as of August 31, 1995.

         As discussed further in Note 1, the Company is currently in the process
    of soliciting offers for the purchase of the operating investment properties
    which serve as collateral  for the above mortgage  loans.  The obligation to
    repay the lenders  with  respect to such loans at the time of any  potential
    sale  transaction  would  be  equal to the  outstanding  mortgage  principal
    balance prior to unamortized  loan buydown fees. In conjunction  with a sale
    transaction,  the amount of any remaining  unamortized buydown fees would be
    written  off as a loss on the early  extinguishment  of debt.  In  addition,
    certain of the Company's  outstanding  mortgage  loans  include  substantial
    prepayment  penalties.  In  the  event  that  the  Company  proceeds  with a
    portfolio sale transaction in the near term, such penalties would be payable
    to the lenders unless the prospective buyer agrees to assume the outstanding
    loan,  if  permitted  under the terms of the loan  agreement,  or unless the
    Company can  negotiate any reduction in the  contractual  amounts owed.  Any
    prepayment  penalties paid by the Company would be recorded as a loss on the
    early extinguishment of debt.

        The Company is not in technical compliance with provisions in certain of
    the above mortgage loan  agreements  which require formal lender approval of
    all property expansions and lease modifications. Under the terms of the loan
    agreements,  failure  to comply  with such  terms may  constitute  events of
    default.  Management  has  been  working  with the  lenders  to  obtain  the
    necessary  approvals and believes that all instances of non-compliance  will
    be cured during fiscal 1996. The instances of  non-compliance  relate to six
    loans with three  different  lenders.  Such  loans had  aggregate  principal
    balances of approximately  $58,322,000 as of August 31, 1995. The summary of
    scheduled  debt  maturities  presented  below shows the adjusted  maturities
    which  reflect  the  changes  which  would occur if the lenders on these six
    loans were to declare  defaults and  accelerate  the loan  obligations  as a
    result of these circumstances. The lenders have not indicated that they have
    any  intentions  of  declaring  defaults  on the related  mortgage  loans in
    connection with these administrative matters and management would not expect
    them to do so as long as diligent efforts continue to be made to resolve the
    outstanding issues.

         Aggregate  maturities of mortgage notes payable for the next five years
    and thereafter are as follows (in thousands):
                    
                                      Amount as
                                      adjusted to
                                      reflect loans
                                      in technical default
         Year ended August 31:        as due immediately
         ---------------------        ------------------
            1996                         $ 66,784
            1997                            1,851
            1998                           21,424
            1999                           17,128
            2000                           22,085
            Thereafter                     31,879
                                         --------
                                         $161,151
                                         ========
6.  Rental income

         The Company  derives rental income from leasing  shopping center space.
    All of the Company's leasing agreements are operating leases expiring in one
    to  twenty  years.  Base  rental  income  of  $22,183,000,  $21,958,000  and
    $19,982,000  was earned for the years ended August 31, 1995,  1994 and 1993,
    respectively.  The following is a schedule of minimum  future lease payments
    from noncancellable operating leases as of August 31, 1995 (in thousands):

    Year ended August 31:
    ---------------------
            1996                  $ 21,397
            1997                    19,617
            1998                    17,876
            1999                    16,921
            2000                    15,546
            Thereafter             129,929
                                  --------
                                  $221,286
                                  ========

       Total minimum future lease payments do not include percentage rentals due
    under  certain  leases,   which  are  based  upon  lessees'  sales  volumes.
    Percentage  rentals of  approximately  $160,000,  $92,000 and  $48,000  were
    earned for the years ended  August 31,  1995,  1994 and 1993,  respectively.
    Virtually all tenant leases also require  lessees to pay all or a portion of
    real estate taxes and certain property operating costs.

       Rental income of approximately $7,913,000,  $7,913,000 and $7,237,000 was
    received  from leases with Wal-Mart and its  affiliates  for the years ended
    August 31, 1995, 1994 and 1993  respectively.  Such amounts  comprise 36% of
    total  base  rental  income  for each of those  years.  No other  tenant has
    accounted for more than 10% of the Company's rental income during any period
    since inception.

7.  Contingencies

       In November  1994,  a series of  purported  class  actions (the "New York
     Limited  Partnership  Actions")  were filed in the United  States  District
     Court  for  the  Southern  District  of  New  York  concerning  PaineWebber
     Incorporated's   sale  and  sponsorship  of  various  limited   partnership
     interests  and  common  stock,  including  the  securities  offered  by the
     Company.  The lawsuits were brought against  PaineWebber  Incorporated  and
     Paine Webber  Group,  Inc.  (together,  "PaineWebber"),  among  others,  by
     allegedly  dissatisfied  investors.  In March 1995,  after the actions were
     consolidated  under  the  title  In  re  PaineWebber   Limited  Partnership
     Litigation, the plaintiffs amended their complaint to assert claims against
     a  variety   of  other   defendants,   including   PaineWebber   Properties
     Incorporated,  which is the General Partner of the Advisor.  The Company is
     not a defendant in the New York  Limited  Partnership  Actions.  On May 30,
     1995, the court certified class action  treatment of the claims asserted in
     the litigation.

       The  amended  complaint  in the  New  York  Limited  Partnership  Actions
     alleges,  among other things,  that, in connection  with the sale of common
     stock of the  Company,  the  defendants  (1)  failed  to  provide  adequate
     disclosure  of  the  risks   involved;   (2)  made  false  and   misleading
     representations  about the  safety  of the  investments  and the  Company's
     anticipated performance; and (3) marketed the Company to investors for whom
     such   investments  were  not  suitable.   The  plaintiffs,   who  are  not
     shareholders  of the  Company  but are suing on behalf of all  persons  who
     invested in the Company,  also allege that following the sale of the common
     stock of the Company the defendants  misrepresented  financial  information
     about the Company's value and performance.  The amended  complaint  alleges
     that  the  defendants   violated  the  Racketeer   Influenced  and  Corrupt
     Organizations Act ("RICO") and the federal  securities laws. The plaintiffs
     seek unspecified damages,  including reimbursement for all sums invested by
     them in the Company,  as well as  disgorgement of all fees and other income
     derived by PaineWebber from the Company.  In addition,  the plaintiffs also
     seek treble damages under RICO.

       The defendant's  time to move against or answer the complaint has not yet
     expired,  but the  Company is  informed  that PWPI  intends  to  vigorously
     contest the allegations of this litigation.  The Advisory Agreement and the
     Company's  Articles of  Incorporation  require the Company to indemnify the
     Advisor  and other  PaineWebber  affiliates  for costs and  liabilities  of
     litigation in certain limited circumstances. Management has had discussions
     with  representatives of PaineWebber,  and, based on such discussions,  the
     Company does not believe that PaineWebber  intends to invoke the indemnity.
     However,  if PaineWebber  were to demand the indemnity and such  obligation
     were deemed  applicable  and  enforceable  in connection  with the New York
     Limited  Partnership  Actions,  the indemnity could have a material adverse
     effect  on the  Company's  financial  statements,  taken  as a  whole.  The
     ultimate  outcome of this matter  cannot be determined at the present time.
     Accordingly,  no  provision  for any  liability  that may result  from such
     indemnification has been made in the accompanying financial statements.

       The  Company  is a party to  certain  other  legal  actions in the normal
     course of  business.  Management  believes  these  actions will be resolved
     without  material  adverse  effect on the Company's  financial  statements,
     taken as a whole.

8.  Subsequent Events

        As reported in the Special Update to Shareholders  dated March 15, 1996,
    the Company  announced the execution of a definitive  agreement for the sale
    of its assets to Glimcher Realty Trust ("GRT").  Under the original terms of
    the  agreement,  GRT was to have  purchased  the  properties  of the Company
    subject to certain  indebtedness and leases for an aggregate  purchase price
    of  approximately  $203  million  plus  prepayment  penalties  on debt to be
    prepaid  and  assumption  fees on debt to be  assumed,  subject  to  certain
    adjustments.  As of May 14, 1996,  the terms of the purchase  contract  were
    amended  to  reduce  the  aggregate  purchase  price  to $197  million  plus
    prepayment  penalties and assumption fees. The sale transaction  closed into
    escrow on June 27, 1996 with GRT  depositing  the net  proceeds  required to
    close the transaction in the form of bank letters of credit. Consummation of
    the sale remains subject to approval by the  shareholders of the Company and
    may also be  terminated  by the  Company in  accordance  with the  fiduciary
    obligations of its Board of Directors. During the escrow period in which the
    Company will seek to obtain the required shareholder approval, the Company's
    operating  properties  will  be  managed  by GRT  pursuant  to a  management
    agreement  which is cancellable in the event that the sale is not completed.
    Under the terms of the management agreement,  GRT will receive a base fee of
    3% of the gross operating  revenues of the properties.  In addition,  in the
    event that the sale is successfully consummated, GRT would earn an incentive
    management fee equal to the net cash flow of the properties  attributable to
    the period  commencing  on May 14,  1996 and ending on the date of the final
    closing of the sale transaction.  If the sale is completed, the Company will
    be entitled to interest earnings during the escrow period on net proceeds of
    approximately  $37,401,000 at a rate equivalent to the published market rate
    on 6-month U.S.  Treasury Bills as of June 20, 1996. The sale agreement with
    GRT calls for GRT to receive certain compensatory payments in the event that
    the sale is not consummated for certain specified reasons. A proxy statement
    regarding  the sale  transaction  is  currently  being  prepared,  and it is
    expected that the Board will distribute it to the Company's shareholders for
    approval  during the fourth quarter of fiscal 1996. A Special Meeting of the
    shareholders  is  expected  to be  held  in  October  1996  to  vote  on the
    transaction  and the complete  liquidation  and  dissolution of the Company.
    Pursuant to the Company's  Articles of  Incorporation  and Virginia law, the
    sale of all, or  substantially  all,  of the  Company's  real estate  assets
    requires  shareholder  approval.  Approval by  two-thirds  of the  Company's
    outstanding  shares  would be  required  in order to  proceed  with the sale
    transaction.  In the  event  that  the  sale  transaction  is  approved  and
    completed, the Company is expected to be liquidated within a reasonable time
    frame following the closing of the transaction.

        As  discussed  in Note 7, an affiliate of the Advisor to the Company was
     named  as a  defendant  in  a  class  action  lawsuit  against  PaineWebber
     Incorporated  ("PaineWebber")  and a number of its  affiliates  relating to
     PaineWebber's  sale  of  70  direct  investment  offerings,  including  the
     offering  of  shares  of the  Company's  common  stock.  In  January  1996,
     PaineWebber  signed a memorandum of  understanding  with the  plaintiffs in
     this class action  outlining  the terms under which the parties have agreed
     to  settle  the  case.   Pursuant  to  that  memorandum  of  understanding,
     PaineWebber  irrevocably  deposited  $125 million into an escrow fund under
     the  supervision  of the  United  States  District  Court for the  Southern
     District of New York to be used to resolve  the  litigation  in  accordance
     with a definitive  settlement  agreement and a plan of allocation which the
     parties  expect to submit to the court for its  consideration  and approval
     within the next several months.  Until a definitive  settlement and plan of
     allocation  is approved by the court,  there can be no assurance  what,  if
     any,   payment  or   non-monetary   benefits  will  be  made  available  to
     shareholders  in Retail  Property  Investors,  Inc.  Under certain  limited
     circumstances,  pursuant to the Advisory  Agreement  and other  contractual
     obligations,  PaineWebber  affiliates could be entitled to  indemnification
     for expenses and liabilities in connection with this  litigation.  However,
     by written  agreement  dated April 1, 1996  PaineWebber  and its affiliates
     have waived all such rights  with regard to this  litigation  and any other
     similar litigation that has been or may be threatened, asserted or filed by
     or on behalf of purchasers of the Company's common stock. Thus, the Advisor
     believes that these  matters will have no material  effect on the Company's
     financial statements, taken as a whole.




<PAGE>

<TABLE>



Schedule III - Real Estate and Accumulated Depreciation
                         RETAIL PROPERTY INVESTORS, INC.

              SCHEDULE OF REAL ESTATE AND ACCUMULATED DEPRECIATION
                                 August 31, 1995
                                 (In thousands)
<CAPTION>                
                                                                                                                       
                                                                                                    
                           Initial Cost to                    Gross Amount at Which Carried at                         Life on Which
                               Partnership                         Close of period                                      Depreciation
                           ---------------   Costs          -------------------------------                               in Latest
                                 Buildings  Capitalized        Buildings,                                                 Income
                              Improvements (Removed)          Improvements  Total, Less                                   Statement 
                                & Personal Subsequent to        & Personal Allowance for Accumulated  Date of      Date     is
Description Encumbrances(A) Land Property  Acquisition (B) Land Property   Impairment (C)Depreciation Construction Acquired Computed
- ----------- --------------  ---- --------  --------------  ---- --------   ------------- ------------ ------------ -------- -------

<S>              <C>        <C>      <C>        <C>        <C>     <C>        <C>          <C>         <C>         <C>       <C>
Shopping Center $ 18,900    $ 6,307  $ 18,062   $  208     $ 6,307 $ 18,270   $ 24,577     $3,741      1988        8/16/89  12 - 
Augusta, GA                                                                                                                 40 yrs.

Shopping Center   10,125      1,532    12,231      (78)      1,532   12,153     13,685      2,234      1990        1/19/90   12 -
Greenwood, SC                                                                                                                40 yrs.

Shopping Center    3,715        448     4,659     (245)        448    4,442      4,890        817      1988        1/18/90  12 -
Russellville, KY                                                                   (28)                                     40 yrs.
                                                                               -------
                                                                                 4,862

Shopping Center    5,340        730     6,464      596         730    7,060      7,790      1,263      1989        1/30/90   12 - 
Martinsville, IN                                                                                                             40 yrs.

Shopping Center    3,595        616     4,527     (576)        616    4,419      5,035        887      1990        4/26/90   12 -
Ashland City, TN                                                                  (468)                                      40 yrs.
                                                                               -------
                                                                                 4,567

Shopping Center    4,506        704     5,860     (226)        704    5,891      6,595      1,000      1989        5/22/90   12 -
Henderson, KY                                                                     (257)                                      40 yrs.
                                                                               -------
                                                                                 6,338

Shopping Center    7,330      1,813     8,347      (83)       1,813   8,382     10,195      1,441      1990        6/15/90   12 -
Knoxville, TN                                                                     (118)                                      40 yrs.
                                                                              --------
                                                                                10,077

Shopping Center   11,150      4,244     9,965     (250)       4,244  10,092     14,336      1,815      1990        8/7/90    12 -
Columbia, SC                                                                      (377)                                      40 yrs.
                                                                              --------
                                                                                13,959

Shopping Center    9,785      3,292     10,578     (513)       3,292  10,065    13,357      1,513      1990        12/19/90   12 -
Beaufort, SC                                                                                                                40 yrs.


<PAGE>


Schedule III - Real Estate and Accumulated Depreciation
(continued)                                     RETAIL PROPERTY INVESTORS, INC.

                                     SCHEDULE OF REAL ESTATE AND ACCUMULATED DEPRECIATION
                                                        August 31, 1995
                                                      (In thousands)
<CAPTION>                
                                                                                                    
                           Initial Cost to                    Gross Amount at Which Carried at                         Life on Which
                               Partnership                         Close of period                                      Depreciation
                           ---------------   Costs          -------------------------------                               in Latest
                                 Buildings  Capitalized        Buildings,                                                 Income
                              Improvements (Removed)          Improvements  Total, Less                                   Statement 
                                & Personal Subsequent to        & Personal Allowance for Accumulated  Date of      Date     is
Description Encumbrances(A) Land Property  Acquisition (B) Land Property   Impairment (C)Depreciation Construction Acquired Computed
- ----------- --------------  ---- --------  --------------  ---- --------   ------------- ------------ ------------ -------- -------
<S>              <C>        <C>      <C>        <C>        <C>     <C>        <C>          <C>         <C>         <C>       <C>

(continued)

Shopping Center   9,002      1,104    11,346     (434)     1,104   10,912     12,016      1,724      1989          12/19/90  12 -
Morehead City, NC                                                                                                            40 yrs.

Shopping Center   4,893        929     6,001     (361)       929    5,878      6,807        793      1989          12/19/90  12 -
Walterboro, SC                                                                  (238)                                        40 yrs.
                                                                             -------
                                                                               6,569

Shopping Center   7,729     2,438     8,103     (275)      2,438    7,965     10,403      1,269      1990          3/5/91    12 -
Lexington, NC                                                                   (137)                                        40 yrs.
                                                                            --------
                                                                              10,266

Shopping Center   5,252     1,280     5,918      (44)      1,280    5,874      7,154        918      1989          3/5/91    12 -
Rockwood, TN                                                                                                                 40 yrs.

Shopping Center   6,600     2,361     6,888       20       2,361    6,908      9,269      1,032      1987          6/21/91   12 - 
Spartanburg, SC                                                                                                              40 yrs.

Shopping Center   8,279      929     11,275     (152)        929   11,263     12,192      1,517      1990          8/9/91    12 -
Glasgow, KY                                                                     (140)                                        40 yrs.
                                                                            --------
                                                                              12,052

Shopping Center   5,249      737     7,093      (177)        737    7,006      7,743        969      1990          8/9/91    12 -
LaFollette, TN                                                                   (90)                                        40 yrs.
                                                                             -------
                                                                               7,653

Shopping Center   3,979      728     6,626    (1,372)        728    6,601      7,329        814      1990        10/25/91    12 -
Fremont, OH                                                                   (1,347)                                        40 yrs.
                                                                            --------
                                                                               5,982


<PAGE>


Schedule III - Real Estate and Accumulated Depreciation
(continued)                                     RETAIL PROPERTY INVESTORS, INC.

                                     SCHEDULE OF REAL ESTATE AND ACCUMULATED DEPRECIATION
                                                        August 31, 1995
                                                     (In thousands)

<CAPTION>   

                                                                                                  
                           Initial Cost to                    Gross Amount at Which Carried at                         Life on Which
                               Partnership                         Close of period                                      Depreciation
                           ---------------   Costs          -------------------------------                               in Latest
                                 Buildings  Capitalized        Buildings,                                                 Income
                              Improvements (Removed)          Improvements  Total, Less                                   Statement 
                                & Personal Subsequent to        & Personal Allowance for Accumulated  Date of      Date     is
Description Encumbrances(A) Land Property  Acquisition (B) Land Property   Impairment (C)Depreciation Construction Acquired Computed
- ----------- --------------  ---- --------  --------------  ---- --------   ------------- ------------ ------------ -------- -------
 <S>              <C>        <C>      <C>        <C>        <C>     <C>        <C>          <C>         <C>         <C>       <C>
(continued)


Shopping Center    6,795   1,806     6,880        -     1,806    6,880        8,686        661         1990        8/31/92   12 -
Osh Kosh, WI                                                                                                                 40 yrs.
     
Shopping Center    9,526   2,570     9,886        6     2,570    9,892        12,462       924         1991        8/31/92   12 -
Onalaska, WI                                                                                                                 40 yrs.

Shopping Center    6,686   1,274     8,282     (274)    1,274    8,289         9,563       765         1991        10/21/92  3 -
Sanford, NC                                                                     (281)                                        40 yrs.
                                                                             -------
                                                                               9,282

Shopping Center    6,898   1,626     8,735       (2)    1,626    8,733        10,359       693         1992       4/29/93    12 -
Bluefield, VA                                                                                                                40 yrs.

Shopping Center    5,817     377     8,153     (368)      377    8,154         8,531       619         1992       6/23/93    12 -
Marion, SC      --------  -------  -------   ------    ------   ------                    ----                               40 yrs.
                                                                                (369)
                                                                            --------
                                                                               8,162
                                                                            --------
                $161,151 $37,845  $185,879   $(4,600)  $37,845 $185,129     $219,124    $27,409
                ======== =======  ========   =======   ======= ========      ========   =======

Notes
(A)  See Note 5 of Notes to Financial  Statements  for a description  of the
     debt encumbering the properties.

(B)  Included in Costs  Capitalized  (Removed)  Subsequent to Acquisition are
     certain master lease payments earned that are recorded as reductions in the
     cost basis of the properties for financial reporting  purposes.  See Note 4
     to the financial  statements for a further  description of these  payments.
     Also included in Costs Capitalized  (Removed)  Subsequent to Acquisition is
     the provision for impairment loss described in Note C below.

(C)  The gross  amount  reflected  above  includes  an  impairment  loss of $3,850
     recognized in fiscal 1995 to writedown the operating investment properties to
     the lower of adjusted cost or net realizable  value. See Notes 1, 2 and 4 for
     a further  discussion.  The aggregate cost of real estate owned at August 31,
     1995 for Federal income tax purposes is approximately $219,529.


<PAGE>


Schedule III - Real Estate and Accumulated Depreciation
                  (continued) RETAIL PROPERTY INVESTORS, INC.

              SCHEDULE OF REAL ESTATE AND ACCUMULATED DEPRECIATION
                                 August 31, 1995
                                 (In thousands)


(D) Reconciliation of real estate owned:
                                                            1995         1994         1993
                                                            ----         ----         ----
   Balance at beginning of year                          $222,814      $222,373     $193,310
   Acquisitions and improvements                              178           767       29,772
   Disposal of fully depreciated tenant improvements          (18)            -            -
   Reduction of basis due to master
     lease payments received                                    -          (326)        (708)
   Provision for loss on impairment of
     assets held for sale                                  (3,850)             -           -
                                                         --------      ---------    --------
   Balance at end of year                                $219,124      $222,814     $222,374
                                                         ========      ========     ========

(E) Reconciliation of accumulated depreciation:

   Balance at beginning of year                         $  21,080     $  14,863    $   9,334
   Depreciation expense                                     6,347         6,217        5,529
   Disposal of fully depreciated tenant improvements          (18)            -            -
                                                        ---------     ---------    --------- 
   Balance at end of year                               $  27,409      $ 21,080    $  14,863
                                                        =========      ========    =========

</TABLE>
<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.

                         RETAIL PROPERTY INVESTORS, INC.






                                       By  /s/ Walter V. Arnold
                                           --------------------
                                            Walter V. Arnold
                                            Senior Vice President and
                                            Chief Financial Officer
                                            (additionally functioning
                                            as chief accounting officer)



Dated:  July 17, 1996




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