<PAGE>
FORM 10-Q
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
(Mark One)
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 1998
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the transition period from to
Commission file number 0-22300
PW Preferred Yield Fund II, L.P.
--------------------------------
(Exact name of registrant as specified in its charter)
Delaware 84-1180783
(State of organization) (IRS Employer
Identification No.)
88 Broad Street
Boston, Massachusetts 02110
(Address of principal (Zip Code)
executive offices)
Registrant's telephone number, including area code (617)854-5800
Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes X No .
<PAGE>
PW Preferred Yield Fund II, L.P.
Quarterly Report on Form 10-Q for the
Quarter Ended June 30, 1998
Table of Contents
<TABLE>
<CAPTION>
Page
----
<S> <C>
Part I. Financial Information
Item 1. Financial Statements
Balance Sheets - June 30, 1998 and December 31,
1997 (unaudited) 3
Statements of Income for the three months ended
June 30, 1998 and 1997 (unaudited) 4
Statements of Income for the six months ended
June 30, 1998 and 1997 (unaudited) 5
Statements of Partner's Equity for the six
months ended June 30, 1998 and 1997 (unaudited) 6
Statements of Cash Flows for the six months
ended June 30, 1998 and 1997 (unaudited) 7
Notes to Financial Statements (unaudited) 8
Item 2. Management's Discussion and Analysis of Financial
Condition and Results of Operations 10
Part II. Other Information
Item 1. Legal Proceedings 13
Item 5. Other Information 13
Item 6. Exhibits and Reports on Form 8-K 13
Signatures 14
</TABLE>
2
<PAGE>
Part I. FINANCIAL INFORMATION
Item 1. Financial Statements
PW PREFERRED YIELD FUND II, L.P.
BALANCE SHEETS
JUNE 30, 1998 AND DECEMBER 31, 1997
(unaudited)
<TABLE>
<CAPTION>
June 30, December 31,
1998 1997
-------------- ---------------
<S> <C> <C>
ASSETS
Cash and cash equivalents $ 2,444,351 $ 4,215,247
Rent and other receivables, net 643,476 958,509
Equipment on operating leases, net of accumulated depreciation of $18,144,454
and $17,565,961, at June 30, 1998 and December 31, 1997, respectively, and
write-downs of $770,711 and $745,711
at June 30, 1998 and December 31, 1997, respectively 12,606,941 11,735,752
Equipment held for sale or lease, net of accumulated
depreciation of $148,881 and $792,493 at June 30, 1998
and December 31, 1997, respectively, and write-downs
of $25,000 at December 31, 1997 3,391 145,575
Other assets 17,572 17,572
---------------- ---------------
Total Assets $ 15,715,731 $ 17,072,655
---------------- ---------------
LIABILITIES AND PARTNERS' EQUITY
Liabilities:
Accounts payable and accrued liabilities $ 50,435 $ 120,377
Payable to affiliates (Note 2) 298,332 269,482
Deferred rental income 117,907 63,491
Distributions payable to partners 327,523 327,523
---------------- ---------------
Total Liabilities 794,197 780,873
---------------- ---------------
---------------- ---------------
Partners' Equity:
General Partners 730,703 799,215
Limited Partners:
Class A (54,027 Units outstanding) 12,416,221 13,555,240
Class B 1,774,610 1,937,327
---------------- ---------------
Total Partners' Equity 14,921,534 16,291,782
---------------- ---------------
Total Liabilities and Partners' Equity $ 15,715,731 $ 17,072,655
---------------- ---------------
---------------- ---------------
</TABLE>
The accompanying notes are an integral part of
these financial statements.
3
<PAGE>
PW PREFERRED YIELD FUND II, L.P.
STATEMENTS OF INCOME
FOR THE THREE MONTHS ENDED JUNE 30, 1998 AND 1997
(unaudited)
<TABLE>
<CAPTION>
1998 1997
----------------- -----------------
<S> <C> <C>
Revenue:
Rentals from operating leases $ 1,253,489 $ 1,858,877
Interest 41,323 15,923
Loss on sale of equipment (92,187) (75,741)
----------------- ----------------
1,202,625 1,799,059
----------------- ----------------
Expenses:
Depreciation and amortization 1,376,883 1,357,350
Provision for equipment impairment -- 200,000
Management and disposition fees (Note 2) 60,465 99,658
General and administrative 36,857 32,518
----------------- ----------------
1,474,205 1,689,526
----------------- ----------------
Net Income (Loss) $ (271,580) $ 109,533
----------------- ----------------
----------------- ----------------
Net Income (Loss) Allocated:
To the General Partners $ (13,578) $ 159,050
To the Class A Limited Partners (204,760) (36,133)
To the Class B Limited Partner (53,242) (13,384)
----------------- ----------------
$ (271,580) $ 109,533
----------------- ----------------
----------------- ----------------
Net Loss per Weighted Average
Number of Units of Class A Limited
Partner Interest Outstanding $ (3.79) $ (0.67)
----------------- ----------------
----------------- ----------------
Weighted Average Number of
Units of Class A Limited Partner
Interest Outstanding 54,027 54,027
----------------- ----------------
----------------- ----------------
</TABLE>
The accompanying notes are an integral part of
these financial statements.
4
<PAGE>
PW PREFERRED YIELD FUND II, L.P.
STATEMENTS OF INCOME
FOR THE SIX MONTHS ENDED JUNE 30, 1998 AND 1997
(unaudited)
<TABLE>
<CAPTION>
1998 1997
----------------- ----------------
<S> <C> <C>
Revenue:
Rentals from operating leases $ 2,927,476 $ 3,678,116
Interest 81,994 36,906
Loss on sale of equipment (12,020) (85,470)
----------------- ----------------
2,997,450 3,629,552
----------------- ----------------
Expenses:
Depreciation and amortization 2,426,883 2,753,165
Provision for equipment impairment -- 200,000
Management and disposition fees (Note 2) 137,717 197,333
General and administrative 66,245 58,293
----------------- ----------------
2,630,845 3,208,791
----------------- ----------------
Net Income $ 366,605 $ 420,761
----------------- ----------------
----------------- ----------------
Net Income Allocated:
To the General Partners $ 18,331 $ 253,428
To the Class A Limited Partners 346,723 148,419
To the Class B Limited Partner 1,551 18,914
----------------- ----------------
$ 366,605 $ 420,761
----------------- ----------------
----------------- ----------------
Net Income per Weighted Average
Number of Units of Class A Limited
Partner Interest Outstanding $ 6.42 $ 2.75
----------------- ----------------
----------------- ----------------
Weighted Average Number of
Units of Class A Limited Partner
Interest Outstanding 54,027 54,027
----------------- ----------------
----------------- ----------------
</TABLE>
The accompanying notes are an integral part of
these financial statements.
5
<PAGE>
PW PREFERRED YIELD FUND II, L.P.
STATEMENTS OF PARTNERS' EQUITY
FOR THE SIX MONTHS ENDED JUNE 30, 1998 AND 1997
(unaudited)
<TABLE>
<CAPTION>
Class A Class B
General Limited Limited
Partners Partners Partner Total
---------------- ---------------- ---------------- ----------------
<S> <C> <C> <C> <C>
Balance, January 1, 1998 $ 799,215 $ 13,555,240 $ 1,937,327 $ 16,291,782
Net income 18,331 346,723 1,551 366,605
Distributions declared to partners (86,843) (1,485,742) (164,268) (1,736,853)
---------------- ---------------- ---------------- ----------------
Balance, June 30, 1998 $ 730,703 $ 12,416,221 $ 1,774,610 $ 14,921,534
---------------- ---------------- ---------------- ----------------
---------------- ---------------- ---------------- ----------------
Balance, January 1, 1997 $ 653,082 $ 14,978,906 $ 2,095,535 $ 17,727,523
Net income 253,428 148,419 18,914 420,761
Distributions declared to partners (86,843) (1,485,742) (164,268) (1,736,853)
---------------- ---------------- ---------------- ----------------
Balance, June 30, 1997 $ 819,667 $ 13,641,583 $ 1,950,181 $ 16,411,431
---------------- ---------------- ---------------- ----------------
---------------- ---------------- ---------------- ----------------
</TABLE>
The accompanying notes are an integral part of
these financial statements.
6
<PAGE>
PW PREFERRED YIELD FUND II, L.P.
STATEMENTS OF CASH FLOWS
FOR THE SIX MONTHS ENDED JUNE 30, 1998 and 1997
(unaudited)
<TABLE>
<CAPTION>
1998 1997
---------------- ----------------
<S> <C> <C>
Cash Flows From Operating Activities:
Net income $ 366,605 $ 420,761
Adjustments to reconcile net income to net cash provided by
Operating activities:
Depreciation and amortization 2,426,883 2,753,165
Provision for equipment impairment -- 200,000
Loss on sale of equipment 12,020 85,470
Change in assets and liabilities:
Rent and other receivables, net 315,033 (174,659)
Accounts payable and accrued liabilities (69,942) 11,087
Payable to affiliates 28,850 65,209
Deferred rental income 54,416 9,500
---------------- ----------------
Net cash provided by operating activities 3,133,865 3,370,533
---------------- ----------------
Cash Flows From Investing Activities:
Purchases of equipment on operating leases (3,613,493) (3,256,955)
Proceeds from equipment sales 445,585 1,073,848
---------------- ----------------
Net cash used in investing activities (3,167,908) (2,183,107)
---------------- ----------------
Cash Flows From Financing Activities:
Cash distributions paid to partners (1,736,853) (1,763,199)
---------------- ----------------
Net cash used in financing activities (1,736,853) (1,763,199)
---------------- ----------------
Net Decrease in Cash And Cash Equivalents (1,770,896) (575,773)
Cash and Cash Equivalents at Beginning of Period 4,215,247 2,524,801
---------------- ----------------
Cash and Cash Equivalents at End of Period $ 2,444,351 $ 1,949,028
---------------- ----------------
---------------- ----------------
</TABLE>
The accompanying notes are an integral part
of these financial statements.
7
<PAGE>
PW PREFERRED YIELD FUND II, L.P.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 1998
(unaudited)
1. General
The accompanying unaudited interim financial statements include all
adjustments (consisting solely of normal recurring adjustments) which are, in
the opinion of the General Partners, necessary to fairly present the financial
position of the Partnership as of June 30, 1998 and the results of its
operations, changes in partners' equity and cash flows for the six months then
ended.
These financial statements should be read in conjunction with the
Significant Accounting Policies and other Notes to Financial Statements included
in the Partnership's audited financial statements for the year ended December
31, 1997.
New Accounting Pronouncement: In March 1998, the Partnership adopted the
FASB issued SFAS No. 130, "Reporting Comprehensive Income", which establishes
standards for the reporting and display of comprehensive income and its
components in a full set of general purpose financial statements. Comprehensive
income is defined as the change in equity of a business enterprise during a
period from transactions and other events and circumstances arising from
non-owner sources. The adoption of this pronouncement did not impact the
reporting of the Partnership's results of operations.
2. Transactions with Affiliates
Acquisition and Operating Stages
Acquisition of Equipment Pursuant to its investment objectives, the
Partnership has acquired, on an all-cash basis, certain leased equipment from
Equis Financial Group L.P. ("EFG") (formerly American Finance Group or AFG), an
affiliate of the Managing General Partner.
The purchase price of the equipment acquired from EFG is equal to the
lesser of the adjusted cost of the equipment or the appraised value of the
equipment at the time of its acquisition by the Partnership ("EFG carrying
value"). The adjusted cost of the equipment is equal to the price paid by EFG,
plus the cost of an appraisal, EFG's cost of interim financing for the equipment
and any taxes paid by EFG, less certain interim rentals received by EFG with
respect to the equipment. The Partnership purchased equipment for purchase
prices aggregating $3,613,493 (including acquisition fees) during the six months
ended June 30, 1998.
Acquisition Fee The Managing General Partner, or its affiliates, receives
or is entitled to receive a fee equal to (i) 2.25% of the purchase price of
equipment purchased with net offering proceeds from the sale of Units, and (ii)
3% of the purchase price of equipment purchased with reinvested Partnership cash
flow as compensation for evaluating, selecting, negotiating and consummating the
acquisition of the equipment. The Partnership paid acquisition fees totaling
$46,691 and $105,247 during the quarter and six
8
<PAGE>
PW PREFERRED YIELD FUND II, L.P.
NOTES TO FINANCIAL STATEMENTS
(continued)
months ended June 30, 1998, all of which related to equipment acquired through
the reinvestment of Partnership excess cash flow.
Management Fees The General Partners are entitled to receive a monthly fee
in an amount equal to 2% of gross rentals for Full Payout Leases, as defined in
the Partnership Agreement (in general, leases for which rent due over the
non-cancelable lease term exceeds the Partnership's cost of the equipment), and
5% of gross rentals for other leases (payable 66.67% to the Managing General
Partner and 33.33% to the Administrative General Partner) as compensation for
services rendered in connection with the management of the equipment. Management
fees of $56,861 and $124,349 were earned by the General Partners with respect to
the rentals earned by the Partnership during the quarter and six months ended
June 30, 1998.
Disposition Fees The General Partners, or their affiliates, are entitled to
receive a subordinated disposition fee in an amount equal to the lesser of (i)
50% of the fee that would be charged by an unaffiliated party, or (ii) 3% of the
gross contract price relating to each sale of equipment (payable 50% to the
Managing General Partner or its affiliates and 50% to the Administrative General
Partner) as compensation for negotiating and consummating sales of equipment.
Subordinated disposition fees payable with respect to equipment sales during the
quarter and six months ended June 30, 1998 aggregated $3,604 and $13,368,
respectively. Cumulative subordinated disposition fees totaled $120,330 at such
date. These fees, which were charged to operations, are not currently payable
since their payment is subordinated to the Class A Limited Partners having
received cash distributions equal to their capital contributions, plus an 8%
annual cumulative return (as defined in the Partnership Agreement).
9
<PAGE>
Item 2. Management's Discussion and Analysis of Financial Condition and
Results of Operations
The following discussion should be read in conjunction with the
Consolidated Financial Statements of the Partnership and the Notes thereto. This
report contains, in addition to historical information, forward-looking
statements that include risks and other uncertainties. The Partnership's actual
results may differ materially from those anticipated in these forward-looking
statements. Factors that might cause such a difference include those discussed
below, as well as general economic and business conditions, competition and
other factors discussed elsewhere in this report. The Partnership undertakes no
obligation to release publicly any revisions to these forward-looking statements
to reflect events or circumstances after the date hereof or to reflect the
occurrence of anticipated or unanticipated events.
Liquidity and Capital Resources
The Partnership received gross offering proceeds of $27,013,500 from the
sale of 54,027 Units, of which $1,895,500 was received during 1994, $8,314,500
was received during 1993 and $16,803,500 was received during 1992. The
Partnership incurred $3,260,594 of aggregate sales commissions and other
offering expenses in connection with the sale of these Units, thus receiving
$23,752,906 of net offering proceeds.
The Class B Limited Partner was required to contribute cash to the
Partnership in an amount equal to 12.5% of the aggregate purchase price of the
equipment purchased with the offering proceeds received from the sale of Units
and the cash contributed by the Class B Limited Partner. The Class B Limited
Partner contributed a total of $3,285,377 ($231,098, $1,022,543 and $2,031,736
during 1994, 1993 and 1992, respectively).
The Partnership conducted no activities and recognized no profits or losses
prior to the initial closing for the sale of Units on November 16, 1992, at
which time the Partnership commenced operations. The Partnership acquired a
portion of its equipment portfolio following each of the five closings which
have been held for the sale of Units. The Partnership used the net contributed
capital to purchase $27,002,464 of equipment, ($1,898,275, $8,415,175 and
$16,689,014 was purchased during 1994, 1993 and 1992, respectively not including
equipment purchased pursuant to the Partnership's reinvestment program) and the
balance of $35,819 was retained as working capital.
The Partnership commenced its equipment reinvestment phase during 1993 by
investing excess cash flows available after the payment of the distributions to
the partners in additional equipment. As of June 30, 1998, equipment purchased
pursuant to the reinvestment program including acquisition fees and expenses
totaled $22,327,307, of which $3,613,493 was acquired during the six months
ended June 30, 1998 ($1,603,055 was acquired during the quarter then ended).
Additional equipment will be purchased pursuant to the reinvestment program
during 1998 and in future years during the reinvestment period (which will end
in either 1999 or 2000, at the General Partners' discretion).
The Partnership invests working capital and cash flow from operations
prior to its distribution to the partners or its reinvestment in additional
equipment in short-term highly liquid investments. These investments are
primarily short-term commercial paper issued by large domestic corporations. At
10
<PAGE>
June 30, 1998, the Partnerships cash of approximately $2.4 million was primarily
invested in commercial paper and a fund that invests in such instruments.
Cash and cash equivalents decreased $1,770,896 from $4,215,247 at December
31, 1997 to $2,444,351 at June 30, 1998. This decrease primarily represented the
amount by which distributions to partners and leased equipment purchased
pursuant to the reinvestment program exceeded cash generated by operating
activities and cash from equipment sales.
During the quarter and six months ended June 30, 1998, the Partnership
declared distributions of cash flow received from operations in the amount of
$868,427 and $1,736,853, respectively. All distributions to the Class A Limited
Partners represented an annualized distribution rate of 11% of their contributed
capital and all distributions to the Class B Limited Partner represented an
annualized distribution rate of 10% of its contributed capital.
The General Partners believe that the Partnership will generate sufficient
cash flow from operations during 1998 to enable the Partnership to meet current
operating requirements, to continue to fund cash distributions to the Class A
Limited Partners at an annualized rate of 11% on their capital contributions and
to the Class B Limited Partner at an annualized rate of 10% on its capital
contributions (substantial portions of which will constitute returns of capital
for both Classes of Limited Partners) and to provide excess cash for
reinvestment in additional leased equipment.
Distributions may be characterized for tax, accounting and economic
purposes as a return of capital, a return on capital or both. The portion of
each cash distribution by a partnership, which exceeds its net income for the
fiscal period, may be deemed a return of capital. Since the Partnership reported
a net loss for accounting purposes, all of the 11% cash distributions to the
Class A Limited Partners for the quarter ended June 30, 1998 constituted a
return of capital. Additionally, since inception, approximately 65% of the Class
A Limited Partner's 11% cash distributions constituted a return of capital.
However, the total actual return on capital over a leasing partnership's life
can only be determined at the termination of the Partnership after all residual
cash flows (which include proceeds from the re-leasing and sale of equipment
after initial lease terms expire) have been realized.
Results of Operations
Substantially all of the Partnership's revenue during the quarter and six
months ended June 30, 1998 was generated from the leasing of the equipment to
unaffiliated third parties under triple net leases which were in effect at the
time the equipment was acquired by the Partnership. The balance of the
Partnership's revenue consisted of interest income from temporary investments
offset by a net loss on equipment sales.
Under the terms of the triple net leases, all expenses related to the
ownership and operation of the equipment during the quarter and six months ended
June 30, 1998 were paid for by the lessees. The Partnership recorded
depreciation expense pertaining to the equipment and incurred management fees
and certain general and administrative expenses in connection with the
operations of the Partnership. General and administrative expenses consisted
primarily of investor reporting expenses and transfer agent and audit fees.
11
<PAGE>
1998 Compared to 1997
The Partnership reported a net loss of $271,580 and net income of $366,605
for the quarter and six months ended June 30, 1998 ("1998 Quarter" and "1998
Period") as compared to net income of $109,533 and $420,761 for the quarter and
six months ended June 30, 1997 ("1997 Quarter" and "1997 Period"). The principal
reason for the decrease in net income in the 1998 Quarter and 1998 Period as
compared to the 1997 Quarter and 1997 Period was a decline in rental income in
the 1998 Quarter and 1998 Period as compared to the 1997 Quarter and 1997
Period.
Rental income decreased by $605,388 and $750,640, or 33% and 20%,
respectively, during the 1998 Quarter and 1998 Period as compared to the 1997
Quarter and 1997 Period, principally due to the sale of equipment upon lease
expiration subsequent to the 1997 Quarter (which was earning rental revenue in
the 1997 Quarter) and the renewal of certain equipment at lower rates, partially
offset by rentals from equipment purchased on or after June 30, 1997.
Interest income increased by $25,400 and $45,088 in the 1998 Quarter and
1998 Period, respectively, as compared to the 1997 Quarter and 1997 Period due
to an increase in funds available for reinvestment.
Depreciation and amortization expense increased by $19,533, or 1% in the
1998 Quarter and decreased by $326,282, or 12% in the 1998 Period as compared to
the 1997 Quarter and 1997 Period. The decrease in equipment subject to operating
leases (attributable to equipment sold subsequent to the 1997 Quarter offset by
equipment purchased subsequent to the 1997 Quarter) was the primary reason for
the 1998 Period reduction. The increase in 1998 Quarter as compared to the 1997
Quarter was the result of an adjustment required for a first quarter under
accrual.
Management fees and subordinated disposition fees decreased by $39,193 and
$59,616, or 39% and 30%, in the 1998 Quarter and 1998 Period, respectively, as
compared to the 1997 Quarter and 1997 Period. Management fees incurred by the
Partnership decreased $17,793 in the 1998 Quarter as compared to the 1997
Quarter and $22,859 in the 1998 Period as compared to the 1997 Period. The
decrease in management fees is attributable to the decrease in rental revenue
upon which such fees are based. The Partnership incurred subordinated
disposition fees with respect to equipment sold during the 1998 Quarter and 1998
Period of $3,604 and $13,368, respectively, as compared to $25,004 and $50,125
for the 1997 Quarter and 1997 Period, respectively. These amounts represent a
decrease of $21,400 for the 1998 Quarter as compared to the 1997 Quarter and
$36,757 for the 1998 Period as compared to the 1997 Period.
12
<PAGE>
Part II. OTHER INFORMATION
Item 1. Legal Proceedings
None.
Item 5. Other Information
On May 15, 1998 Joseph P. Ciavarella, Vice President, Treasurer and Chief
Financial Officer of the Administrative General Partner resigned.
On May 15, 1998 Paul L. Novello was named Vice President, Secretary, Treasurer,
and Chief Financial and Accounting Officer of the Administrative General
Partner.
Paul L. Novello, age 45, is a Vice President, Secretary, Treasurer and Chief
Financial and Accounting Officer of the Administrative General Partner. He
joined PaineWebber Incorporated in March 1994 and currently holds the position
of Corporate Vice President. Prior to joining PaineWebber Incorporated, Mr.
Novello was employed as a consultant to Chase Manhattan Bank's Corporate
International Real Estate Department. Prior to that time, Mr. Novello was
employed by Stratagem Group, Inc. as a Vice President of Acquisitions and
Investments. From 1981 to 1989, Mr. Novello was employed by Shearson Lehman
Hutton and its predecessor E.F.Hutton and Co. in the Direct Investments
Department. From 1976 to 1981, Mr. Novello was employed by Revlon, Inc. He holds
a Bachelor of Arts degree in economics from Rutgers University and a Masters in
Business Administration from Rutgers University.
Item 6. Exhibits and Reports on Form 8-K
(a) None.
(b) The Partnership did not file any reports on Form 8-K during
the second quarter of the fiscal year ending December 31,
1998.
13
<PAGE>
SIGNATURE
Pursuant to the requirements 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.
PW Preferred Yield Fund II, L.P.
(Registrant)
By: General Equipment Management II, Inc.
A General Partner
Date: August 13, 1998 By: /s/ Paul L. Novello
Paul L. Novello
Vice President, Secretary,
Treasurer and Chief Financial
and Accounting Officer
14
<TABLE> <S> <C>
<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM PW PREFERRED
YIELD FUND II, L.P. AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
FINANCIAL STATEMENTS.
</LEGEND>
<CIK> 0000880297
<NAME> PW PREFERRED YIELD FUND II, L.P.
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> DEC-31-1998
<PERIOD-START> JAN-01-1998
<PERIOD-END> JUN-30-1998
<CASH> 2,444,351
<SECURITIES> 0
<RECEIVABLES> 643,476
<ALLOWANCES> 0
<INVENTORY> 0
<CURRENT-ASSETS> 3,087,827
<PP&E> 31,674,378
<DEPRECIATION> 19,064,046
<TOTAL-ASSETS> 15,715,731
<CURRENT-LIABILITIES> 794,197
<BONDS> 0
0
0
<COMMON> 0
<OTHER-SE> 14,921,534
<TOTAL-LIABILITY-AND-EQUITY> 15,715,731
<SALES> 0
<TOTAL-REVENUES> 2,997,450
<CGS> 0
<TOTAL-COSTS> 2,564,600
<OTHER-EXPENSES> 66,245
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 0
<INCOME-PRETAX> 366,605
<INCOME-TAX> 0
<INCOME-CONTINUING> 366,605
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 366,605
<EPS-PRIMARY> 6.42
<EPS-DILUTED> 0
</TABLE>
