60 EAST 42ND STREET ASSOCIATES
10-Q, 1997-08-15
OPERATORS OF NONRESIDENTIAL BUILDINGS
Previous: SECURITY INCOME FUND /KS/, 497, 1997-08-15
Next: SNAP ON INC, 10-Q, 1997-08-15








				      FORM 10-Q

			 SECURITIES AND EXCHANGE COMMISSION
			       Washington, D.C. 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, 1997

					 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 0-2670

			     60 EAST 42ND ST. ASSOCIATES
	       (Exact name of registrant as specified in its charter)

	 A New York Partnership                  13-6077181 
	 (State or other jurisdiction of         (I.R.S. Employer
	 incorporation or organization)          Identification No.)

		    60 East 42nd Street, New York, New York 10165
		      (Address of principal executive offices)
				     (Zip Code)

				   (212) 687-8700
		(Registrant's telephone number, including area code)

					 N/A
	 (Former name, former address and former fiscal year, if changed
	 since last report)

	 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  [  ].


	       An Exhibit Index is located on Page 13 of this Report. 
	       Number of pages (including exhibits) in this filing: 13<PAGE>



		      PART I.  FINANCIAL INFORMATION                       2.

    Item 1.  Financial Statements 

			   60 East 42nd St. Associates
			  Condensed Statement of Income
				 (Unaudited)            


				 For the Three Months       For the Six Months 
				    Ended June 30,            Ended June 30,
				    1997      1996            1997      1996
Rent Income:

Basic rent, from a related 
  party (Note B)                  $271,960   $271,960     $  543,921  $  543,921
Additional rent from a 
  related party (Note B)           263,450    263,450        526,900     526,900
				  --------   --------     ----------  ----------
    Total rent income              535,410    535,410      1,070,821   1,070,821
				  ========   ========     ==========  ==========
Expenses:

Interest on mortgage (Note B)      265,960    265,960        531,921     531,921
Supervisory services, to a 
  related party (Note C)             7,845      7,845         15,690      15,690
Amortization of mortgage 
  refinancing costs                  6,194      6,194         12,388      12,388
				  --------   --------     ----------  ----------
    Total expenses                 279,999    279,999        559,999     559,999
				  --------   --------     ----------  ----------

Net income                        $255,411   $255,411     $  510,822  $  510,822
				  ========   ========     ==========  ==========

Earnings per $10,000 participa-
  tion unit, based on 700 parti-
  cipation units outstanding 
  during the year                 $ 364.87   $ 364.87      $  729.75   $  729.75
				  ========   ========      =========   =========

Distributions per $10,000 parti-
  cipation consisted of the 
  following:

  Income                          $ 364.87   $ 364.87      $  729.75   $  729.75
  Return of capital                   8.85       8.85          17.69       17.69
				  --------   --------      ---------   ---------
    Total distributions           $ 373.72   $ 373.72      $  747.44   $  747.44
				  ========   ========      =========   =========

    At June 30, 1997 and 1996, there were $7,000,000 of participations
outstanding.<PAGE>


									 3.
			  60 East 42nd St. Associates               
			     Condensed Balance Sheet
				  (Unaudited)          

					      June 30, 1997   December 31, 1996
Assets
Current assets:
  Cash                                         $    87,879         $    87,879 
					       -----------         ----------- 
  Total current assets                              87,879              87,879 

Real estate
  Land                                           7,240,000           7,240,000 
  Buildings and Building Improvements           18,534,135          18,534,135 
      Less, allowance for depreciation          18,534,135          18,534,135 
					       -----------         ----------- 
						 7,240,000           7,240,000 
Mortgage refinancing costs                         249,522             249,522
      Less, allowance for amortization              67,845              55,457 
					       ------------        ----------- 
						   181,677             194,065 
					       -----------         ----------- 
Total assets                                   $ 7,509,556         $ 7,521,944 
					       ===========         =========== 
Liabilities and Capital

  Long-term debt                                12,020,814          12,020,814 

  Capital
  Capital deficit, January 1,                   (4,498,870)         (4,474,094)
    Add, Net income:
    January 1, 1997 through June 30, 1997          510,822                 -0- 
    January 1, 1996 through December 31, 1996          -0-           2,867,971 
					       -----------         ----------- 
						(3,988,048)         (1,606,123)
					       -----------         ----------- 
Less, Distributions:
  Monthly distributions,
    January 1, 1997 through June 30, 1997          523,210                -0-  
    January 1, 1996 through December 31, 1996          -0-           1,046,420 
  Distribution on November 30, 1996 of 
    Additional Rent for the lease year
     ended September 30, 1996                          -0-           1,846,327 
					       -----------         ----------- 
  Total distributions                              523,210           2,892,747 
					       -----------         ----------- 
Capital (deficit)
    June 30, 1997                               (4,511,258)                -0- 
    December 31, 1996                                  -0-          (4,498,870)
					       -----------         ----------- 
  Total liabilities and capital:
	June 30, 1997                          $ 7,509,556                 -0- 
	December 31, 1996                              -0-         $ 7,521,944 
					       ===========         =========== <PAGE>


								    4.     
			60 East 42nd St. Associates
		    Condensed Statements of Cash Flows 
			       (Unaudited)            



					    January 1, 1997     January 1, 1996
						through             through    
					      June 30, 1997       June 30, 1996

 Cash flows from operating activities:
   Net income                                  $  510,822          $  510,822 
   Adjustments to reconcile net income 
     to cash provided by operating 
     activities:
   Amortization of mortgage refinancing 
     costs                                         12,388              12,388 
						---------           --------- 

   Net cash provided by operating
     activities                                   523,210             523,210 
						---------           --------- 

 Cash flows from financing activities:
   Cash distributions                            (523,210)           (523,210)
						---------           --------- 

     Net cash used in financing 
       activities                                (523,210)           (523,210)
						---------           --------- 
     Net increase (decrease) in cash                  -0-                 -0- 

     Cash, beginning of quarter                    87,879              87,879 
						---------           --------- 
     Cash, end of quarter                       $  87,879           $  87,879 
						=========           ========= 


					   January 1, 1997     January 1, 1996
						through             through   
					     June 30, 1997       June 30, 1996


       Cash paid for:
	  Interest                              $ 531,921           $ 531,921 
						=========           ========= <PAGE>
	 60 East 42nd St. Associates                                    5.
	 June 30, 1997





	 Notes to Condensed Financial Statements (Unaudited)

	 Note A - Basis of Presentation

		   The accompanying unaudited condensed financial
	 statements have been prepared in accordance with the instructions
	 to Form 10-Q and therefore do not include all information and
	 footnotes necessary for a fair presentation of financial position,
	 results of operations and statement of cash flows in conformity
	 with generally accepted accounting principles.  The accompanying
	 unaudited condensed financial statements include all adjustments
	 (consisting only of normal recurring accruals) which are, in the
	 opinion of the partners in Registrant, necessary for a fair
	 statement of the results for such interim periods.  The partners
	 in Registrant believe that the accompanying unaudited condensed
	 financial statements and the notes thereto fairly disclose the
	 financial condition and results of Registrant's operations for the
	 periods indicated and are adequate to make the information
	 presented therein not misleading.

	 Note B - Interim Period Reporting

		   The results for the interim periods are not necessarily
	 indicative of the results to be expected for a full year. 

		   Registrant is a New York partnership which was organized
	 on September 25, 1958 and which owns fee title to the Lincoln
	 Building and the land thereunder, located at 60 East 42nd Street,
	 New York, New York 10165 (the "Property").  Registrant's partners
	 are Stanley Katzman, Peter L. Malkin, John L. Loehr, Thomas N.
	 Keltner, Jr. and Richard A. Shapiro (collectively, the
	 "Partners"), each of whom also acts as an agent for holders of
	 participations (the "Participants") in their respective part-
	 nership interests in Registrant.  The current partners are also
	 acting as trustees for the benefit of agents in the two groups
	 formerly represented by former partners Donald A. Bettex and 
	 Ralph W. Felsten (the "Former Partners").  Their replacements are
	 awaiting the results of an anticipated consent solicitation.  See
	 Item 4.

	      Registrant leases the Property to Lincoln Building Associates
	 ("Lessee") under a long-term net operating lease (the "Lease"),
	 the current term of which expires on September 30, 2008. (There is
	 one additional 25-year term which, if exercised, will extend the
	 Lease until September 30, 2033.)  Lessee is a partnership whose
	 partners consist of, among others, Mr. Malkin.   The Partners in
	 Registrant are current members and the Former Partners are
	 retired, former members of the law firm of Wien & Malkin LLP,
	 60 East 42nd Street, New York, New York, counsel to Registrant and
	 Lessee ("Counsel").  See Note C of this Item 1 ("Note C").<PAGE>
	 60 East 42nd St. Associates                                    6.
	 June 30, 1997





		   The Lease, as modified, provides that Lessee is required
	 to pay Registrant:


		   (i)  An annual basic rent of $1,087,842 (the "Basic
	 Rent"), which is equal to the sum of $1,063,842, the constant
	 annual charges on the first mortgage calculated in accordance with
	 the terms of the Lease, plus $24,000 for supervisory services
	 payable to Counsel.  

		  (ii)  (A) additional rent (the "Additional Rent") equal
	 to the lesser of (x) Lessee's net operating income for the lease
	 year or (y) $1,053,800 and (B) further additional rent ("Further
	 Additional Rent") equal to 50% of any remaining balance of
	 Lessee's net operating income for such lease year.  (Lessee has no
	 obligation to make any payment of Additional Rent or Further
	 Additional Rent until after Lessee has recouped any cumulative
	 operating loss accruing from and after September 30, 1977.  There
	 is currently no accumulated operating loss against which to offset
	 payment of Additional Rent or Further Additional Rent.)  

		 (iii)  An advance against Additional Rent equal to the
	 lesser of (x) Lessee's net operating income for the preceding
	 lease year or (y) $1,053,8000, which, in the latter amount, will
	 permit basic distributions to Participants at an annual rate of
	 approximately 14.95% per annum on their remaining cash investment
	 in Registrant; provided, however, if such advances exceed Lessee's
	 net operating income for any Lease year, advances otherwise
	 required during the subsequent lease year shall be reduced by an
	 amount equal to such excess until Lessee shall have recovered,
	 through retention of net operating income, the full amount of such
	 excess.  

		   Further Additional Rent income is recognized when earned
	 from the Lessee, at the close of the lease year ending September
	 30.  Such income is not determinable until the Lessee, pursuant to
	 the Lease, renders to Registrant a certified report on the
	 operation of the Property.  Further Additional Rent for the lease
	 year ended September 30, 1996 was $2,051,475.  After payment of
	 $205,148 to Counsel as an additional payment for supervisory
	 services, the balance of $1,846,327 was distributed to the
	 Participants on November 30, 1996. 

		   A refinancing of the existing first mortgage loan on the
	 Property in the original principal amount of $12,020,814 was
	 closed on October 6, 1994 (the "Mortgage").  Annual Mortgage
	 charges are $1,063,842, payable in equal monthly installments of
	 $88,654, representing interest only at the rate of 8.85% per
	 annum.  The Mortgage will mature on October 31, 2004 and is
	 prepayable in whole after October 6, 1995 with a penalty providing<PAGE>
	 60 East 42nd St. Associates                                    7.
	 June 30, 1997





	 interest protection to the mortgagee.  The Mortgage is prepayable
	 in whole without penalty during the 90-day period prior to its
	 maturity date.  

		   The refinancing costs were capitalized by Registrant and
	 are being expensed ratably during the period of the mortgage
	 extension from October 6, 1994 to October 31, 2004.  

		   If the Mortgage is modified, upon the first refinancing
	 which would result in an increase in the amount of the outstanding
	 principal balance of the mortgage, the Basic Rent shall be equal
	 to the Wien & Malkin LLP annual supervisory fee of $24,000 plus an
	 amount equal to the product of the new debt service percentage
	 rate under the refinanced mortgage multiplied by the principal
	 balance of the mortgage immediately prior to such refinancing.  If
	 there are subsequent refinancings which result in an increase in
	 the amount of the outstanding principal balance of the mortgage,
	 the principal balance referred to above shall be reduced by the
	 amount of the mortgage amortization payable from Basic Rent
	 subsequent to the first refinancing.  

	 Note C - Supervisory Services

		   Registrant pays Counsel for supervisory services and
	 disbursements $24,000 per annum (the "Basic Payment"), plus an
	 additional payment of 10% of all distributions to Participants in
	 Registrant in any year in excess of the amount representing a
	 return at the rate of 14% per annum on their remaining cash
	 investment (the "Additional Payment").  At June 30, 1997, such
	 remaining cash investment was $7,000,000 representing the original
	 cash investment of Participants in Registrant.

		   No remuneration was paid during the three and six month
	 periods ended June 30, 1997 by Registrant to any of the Partners
	 as such.  Pursuant to the fee arrangements described herein,
	 Registrant paid Counsel $6,000 and $12,000, respectively, of the
	 Basic Payment and $1,845 and $3,690 respectively, on account of
	 the Additional Payment, for supervisory services for the three and
	 six month periods ended June 30, 1997.  The supervisory services
	 provided to Registrant by Counsel include legal, administrative
	 services and financial services.  The legal and administrative
	 services include acting as general counsel to Registrant,
	 maintaining all of its partnership records, performing physical
	 inspections of the Building, reviewing insurance coverage and
	 conducting annual partnership meetings.  Financial services
	 include monthly receipt of rent from Lessee, payment of monthly
	 and additional distributions to the Participants, payment of all
	 other disbursements, confirmation of the payment of real estate
	 taxes, active review of financial statements submitted to
	 Registrant by the Lessee and financial statements audited by and
	 tax information prepared by Registrants' independent certified
	 public accountant, and distribution of such materials to the<PAGE>
	 60 East 42nd St. Associates                                    8.
	 June 30, 1997





	 Participants.  Counsel also prepares quarterly, annual and other
	 periodic filings with the Securities and Exchange Commission and 
	 applicable state authorities.

		   Reference is made to Note B of Item 1 ("Note B") for a
	 description of the terms of the Lease between Registrant and
	 Lessee.  As of June 30, 1997, Mr. Malkin owned a partnership
	 interest in Lessee.  The respective interests, if any, of the
	 Partners in Registrant and Lessee arise solely from ownership of
	 their respective participations in Registrant and, in the case of
	 Mr. Malkin, his individual ownership of a partnership interest in
	 Lessee.  The Partners receive no extra or special benefit not
	 shared on a pro rata basis with all other Participants in
	 Registrant or partners in Lessee.  However, each of the five
	 Partners who is currently a member of Counsel, by reason of their
	 respective partnership interests in Counsel, are entitled to
	 receive their share of any legal fees or other remuneration paid
	 to Counsel for legal and supervisory services rendered to
	 Registrant and Lessee.

		   As of June 30, 1997, the Partners and Former Partners
	 owned of record and beneficially an aggregate $53,333 of
	 participations in Registrant, representing less than 1% of the
	 currently outstanding participations therein.

		   In addition, as of June 30, 1997, certain of the
	 Partners in Registrant (or their respective spouses) held
	 additional Participations in Registrant as follows:


		   Peter L. Malkin owned of record as trustee or
		   co-trustee, an aggregate of $55,714 of Participations.
		   Mr. Malkin disclaims any beneficial ownership of such
		   Participations.

		   Isabel Malkin, the wife of Peter L. Malkin, individually
		   and beneficially, owned $35,000 of Participations.
		   Mr. Malkin disclaims any beneficial ownership of such
		   Participations.

		   Richard A. Shapiro owned of record as custodian, but not
		   beneficially, a $5,000 Participation.  Mr. Shapiro
		   disclaims any beneficial ownership of such
		   Participation.

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

		   As stated in Note B, Registrant was organized solely for
	 the purpose of acquiring the Property subject to a net operating
	 lease held by Lessee.  Registrant is required to pay from Basic
	 Rent the annual mortgage charges due under the Mortgage and the<PAGE>
	 60 East 42nd St. Associates                                    9.
	 June 30, 1997





	 Basic Payment to Counsel for supervisory services.  The balance of
	 such Basic Rent is distributed to the Participants.  Additional 
	 Rent and Further Additional Rent are distributed to the
	 Participants after the Additional Payment to Counsel.  See Note C
	 of Item 1 above.  Under the Lease, Lessee has assumed sole
	 responsibility for the condition, operation, repair, maintenance
	 and management of the Property.  Registrant is not required to
	 maintain substantial reserves or otherwise maintain liquid assets
	 to defray any operating expenses of the Property.

		   Registrant does not pay dividends.  During the three and
	 six month periods ended June 30, 1997, Registrant made regular
	 monthly distributions of $124.57 for each $10,000 participation
	 ($1,494.89 per annum for each $10,000 participation).  There are
	 no restrictions on Registrant's present or future ability to make
	 distributions; however, the amount of such distributions depends
	 solely on the ability of Lessee to make payments of Basic Rent,
	 Additional Rent and Further Additional Rent to Registrant in
	 accordance with the terms of the Lease.  Registrant expects to
	 make distributions so long as it receives the payments provided
	 for under the Lease.

		   Registrant's results of operations are affected
	 primarily by the amount of rent payable to it under the Sublease.
	 The amount of Overage Rent payable to Registrant is affected by
	 (i) the cycles in the New York City economy and real estate rental
	 market and (ii) the cost of the Property improvement program
	 described herein under Item 4 of Other Information.  It is
	 difficult for management to forecast the New York City real estate
	 market over the next few years.

		   On November 30, 1996, Registrant made an additional
	 distribution of $2,637.61 for each $10,000 participation.  Such
	 distribution represented the balance of Further Additional Rent
	 paid by Lessee in accordance with the terms of the Lease after
	 deducting the Additional Payment to Counsel.

		   Registrant's results of operations are affected
	 primarily by the amount of rent payable to it under the Lease.
	 The following summarizes, with respect to the current period and
	 the corresponding period of the previous year, the material
	 factors regarding Registrant's results of operations for such
	 periods:  

	      Total income remained the same for the three and six
	      month periods ended June 30, 1997, as compared with
	      the three and six month periods ended June 30, 1996.
	      Total expenses remained the same for the three and six
	      month periods ended June 30, 1997, as compared with
	      the three and six month periods ended June 30, 1996.<PAGE>
	 60 East 42nd St. Associates                                   10.
	 June 30, 1997





			   Liquidity and Capital Resources

		   There has been no significant change in Registrant's
	 liquidity for the three and six month periods ended June 30, 1997,
	 as compared with the three and six month periods ended June 30,
	 1996.

		   No amortization payments are due under the Mortgage to
	 fully satisfy the outstanding principal balance at maturity, and
	 furthermore, Registrant does not maintain any reserve to cover the
	 payment of such Mortgage indebtedness at maturity.  Therefore,
	 repayment of the Mortgage will depend on Registrant's ability to
	 arrange a refinancing.  Assuming that the Property continues to
	 generate an annual net profit in future years comparable to that
	 in past years, and assuming further that current real estate
	 trends continue in the geographic area in which the Property is
	 located, Registrant anticipates that the value of the Property
	 would be in excess of the amount of the Mortgage balance at
	 maturity.  

		   Registrant anticipates that funds for working capital
	 for the Property will be provided by rental payments received from
	 Lessee and, to the extent necessary, from additional capital
	 investment by the partners in Lessee and/or external financing.
	 However, as noted above, Registrant has no requirement to maintain
	 substantial reserves to defray any operating expenses of the
	 Property.  Registrant foresees no need to make material
	 commitments for capital expenditures while the Lease is in effect.


				      Inflation

		   Registrant has been advised that there has been no
	 material change in the impact of inflation on its operations since
	 the filing of its report on Form 10-K for the year ended December
	 31, 1996, which report and all exhibits thereto are incorporated
	 herein by reference and made a part hereof.


			     PART II.  OTHER INFORMATION

	 Item 1.  Legal Proceedings.

		   The property of Registrant is the subject of the
	 following material pending litigation:

		   Wien & Malkin LLP, et. al. v. Helmsley-Spear, Inc., et.
	 al.  On June 19, 1997 Wien & Malkin LLP and Peter L. Malkin filed
	 an action in the Supreme Court of the State of New York, on behalf
	 of themselves and various partnerships, including Registrant,<PAGE>
	 60 East 42nd St. Associates                                   11.
	 June 30, 1997





	 against Helmsley-Spear, Inc. and Leona  Helmsley.  The filing of
	 the action was accompanied by a motion for a Temporary Restraining
	 Order and a Preliminary Injunction by which the plaintiffs sought
	 the return of over $5,000,000 in Empire State Building Company
	 funds which were being wrongfully held by Helmsley-Spear, Inc., an
	 order preventing Leona Helmsley from further violations of the
	 partnership agreements of the partnerships, and expedited
	 discovery of Helmsley-Spear, Inc. and Leona Helmsley regarding the
	 financial status of Helmsley-Spear, Inc.  In their complaint,
	 plaintiffs seek the same relief requested in the motion for a
	 Temporary Restraining Order and Preliminary Injunction, as well as
	 the removal of Helmsley-Spear, Inc. as managing and leasing agent
	 for all of the buildings owned by the partnerships on whose behalf
	 the action was brought.  Plaintiffs also seek an order precluding
	 Leona Helmsley from exercising any partner management powers in
	 the partnerships.  Justice Ira Gammerman ordered that argument on
	 plaintiff's motion be heard June 24, and on the date ordered
	 further argument on July 14, 1997.  Defendants filed opposition
	 papers to the motion for a Temporary Restraining Order and
	 Preliminary Injunction on June 26 and cross-moved for arbitration
	 on July 10.  Plaintiffs filed reply papers on July 14, and
	 defendants filed reply papers on their cross-motion for
	 arbitration on July 26, 1997.  Both motions are currently before
	 the court.  In addition, plaintiffs have served document requests
	 on both defendants and notices of deposition on the officers of
	 Helmsley-Spear, Inc. and Leona Helmsley.

	 Item 4.   Submission of Matters to a Vote of Participants.

		   The Partners are in the process of preparing a
	 solicitation of consents of the Participants to consider certain
	 governance issues, including the designation of additional
	 Successor Agents.

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

		   (a)  The exhibit hereto is being incorporated by
	 reference.
		   (b)  Registrant filed a Form 8-K on July 1, 1997
	 reporting the commencement of a suit against Helmsely-Spear, Inc.
	 and Leona M. Helmsley.  See Item 1.<PAGE>
	 60 East 42nd St. Associates                                   12.
	 June 30, 1997






				     SIGNATURES

		   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.

		   The individual signing this report on behalf of
	 Registrant is Attorney-in-Fact for Registrant and each of the
	 Partners in Registrant, pursuant to a Power of Attorney, dated
	 August 6, 1996 (the "Power").

	 60 EAST 42ND ST. ASSOCIATES
	 (Registrant)



	 By:  /s/ Stanley Katzman
	      Stanley Katzman, Attorney-in-Fact*


	 Date: August 15, 1997


		   Pursuant to the requirements of the Securities Exchange
	 Act of 1934, this report has been signed by the undersigned as
	 Attorney-in-Fact for each of the Partners in Registrant, pursuant
	 to the Power, on behalf of Registrant and as a Partner in
	 Registrant on the date indicated.


	 By:  /s/ Stanley Katzman
	      Stanley Katzman, Attorney-in-Fact*


	 Date:  August 15, 1997










	 ______________________
	    *   Mr. Katzman supervises accounting functions for
		Registrant.<PAGE>
	 60 East 42nd St. Associates                                   13.
	 June 30, 1997





				    EXHIBIT INDEX


	 Number                   Document                      Page*

	 25                  Power of Attorney dated
			     August 6, 1996 which was
			     filed as Exhibit 25 to
			     Registrant's Quarterly Report
			     on Form 10-Q for the period
			     ended June 30, 1996 and is
			     incorporated by reference as an
			     exhibit hereto.































		

	 ______________________
	 *Page references are based on a sequential numbering system.<PAGE>
		

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the 
Company's Balance Sheet as of June 30, 1997 and the Statement Of Income
for the period ended June 30, 1997, and is qualified in its entirety by 
reference to such financial statements.
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             JAN-01-1997
<PERIOD-END>                               JUN-30-1997
<CASH>                                          87,879
<SECURITIES>                                         0
<RECEIVABLES>                                        0    
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                87,879
<PP&E>                                      25,774,135
<DEPRECIATION>                              18,534,135
<TOTAL-ASSETS>                               7,509,556<F1>
<CURRENT-LIABILITIES>                                0
<BONDS>                                              0
<COMMON>                                             0
                                0
                                          0
<OTHER-SE>                                  (4,511,258)
<TOTAL-LIABILITY-AND-EQUITY>                 7,509,556
<SALES>                                      1,070,821<F2>
<TOTAL-REVENUES>                             1,070,821 
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                               559,999<F3>
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                                510,822
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                            510,822
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   510,822
<EPS-PRIMARY>                                   729.75<F4>
<EPS-DILUTED>                                   729.75<F4>
<FN>
<F1>Includes unamortized mortgage costs
<F2>Rental income
<F3>Mortgage interest, supervisory fees and 
    amortization of mortgage refinancing costs
<F4>Earnings per $10,000 participation unit, based on 700 participation 
    units outstanding during the year
</FN>
        


</TABLE>


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