---



UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---



FORM 10-Q



(Mark One)

|x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ------------------------------------------------------------------------------------



For the quarterly period ended September 30, 2003



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 0-17686



---



DIVALL INSURED INCOME PROPERTIES 2

LIMITED PARTNERSHIP

(Exact name of registrant as specified in its charter)



|Wisconsin                                                     |  | 39-1606834                         
|------------------------------------------------------------- |  | -----------------------------------
|(State or other jurisdiction ofincorporation or organization) |  | (I.R.S. EmployerIdentification No.)



101 W. 11th Street,
Suite 1110, Kansas City, Missouri 64105

(Address of principal executive offices, including zip code)



(816) 421-7444

(Registrants telephone number, including area code)



---



Securities registered pursuant to Section 12(b) of the
Act: None



Securities registered pursuant to Section
12(g) of the Act: Limited Partnership Interests



---



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 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 ̈



Indicate by check mark whether the registrant is an
accelerated filer (as defined in Rule 12b-2 of the Act).     Yes ̈No  x



---



---

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements



DIVALL INSURED INCOME PROPERTIES 2 LIMITED PARTNERSHIP



CONDENSED BALANCE SHEETS



September 30, 2003 and December 31, 2002



ASSETS

(Unaudited)



|                                                                                        |  | September 30,2003 |            |   | December 31,2002 |  
|--------------------------------------------------------------------------------------- |  | ----------------- | ---------- | - | ---------------- | -
|INVESTMENT PROPERTIES AND EQUIPMENT: (Note 3)                                           |  |                   |            |   |                  |  
|Land                                                                                    |  | $                 | 5,958,224  |   |                  | $
|Buildings                                                                               |  |                   | 9,063,219  |   |                  |  
|Equipment                                                                               |  |                   | 431,143    |   |                  |  
|Accumulated depreciation                                                                |  |                   | (4,955,792 | ) |                  |  
|                                                                                        |  |                   |            |   |                  |  
|Net investment properties and equipment                                                 |  |                   | 10,496,794 |   |                  |  
|                                                                                        |  |                   |            |   |                  |  
|OTHER ASSETS:                                                                           |  |                   |            |   |                  |  
|Property held for sale                                                                  |  |                   | 0          |   |                  |  
|Cash and cash equivalents                                                               |  |                   | 2,782,417  |   |                  |  
|Cash held in Indemnification Trust (Note 8)                                             |  |                   | 381,650    |   |                  |  
|Deposit-Clerk of the Court (Note 10)                                                    |  |                   | 0          |   |                  |  
|Rents and other receivables (Net of allowance of $42,998 and $186,412 in 2003 and 2002) |  |                   | 357,219    |   |                  |  
|Property tax receivable (Net of allowance of $29,929 in 2002)                           |  |                   | 0          |   |                  |  
|Deferred rent receivable                                                                |  |                   | 124,665    |   |                  |  
|Prepaid insurance                                                                       |  |                   | 2,894      |   |                  |  
|Deferred charges, net                                                                   |  |                   | 276,184    |   |                  |  
|                                                                                        |  |                   |            |   |                  |  
|Total other assets                                                                      |  |                   | 3,925,029  |   |                  |  
|                                                                                        |  |                   |            |   |                  |  
|Total assets                                                                            |  | $                 | 14,421,823 |   |                  | $
|                                                                                        |  |                   |            |   |                  |  



The accompanying notes
are an integral part of these condensed statements.



2



---

DIVALL INSURED INCOME PROPERTIES 2 LIMITED PARTNERSHIP



CONDENSED BALANCE SHEETS



September 30, 2003 and December 31, 2002



LIABILITIES AND PARTNERS CAPITAL

(Unaudited)



|                                                         |  | September 30,2003 |             |   | December 31,2002 |  
|-------------------------------------------------------- |  | ----------------- | ----------- | - | ---------------- | -
|LIABILITIES:                                             |  |                   |             |   |                  |  
|Accounts payable and accrued expenses                    |  | $                 | 76,269      |   |                  | $
|Judgment payable                                         |  |                   | 0           |   |                  |  
|Property taxes payable                                   |  |                   | 0           |   |                  |  
|Due to General Partner                                   |  |                   | 4,862       |   |                  |  
|Security deposits                                        |  |                   | 129,585     |   |                  |  
|Unearned rental income                                   |  |                   | 105,195     |   |                  |  
|                                                         |  |                   |             |   |                  |  
|Total liabilities                                        |  |                   | 315,911     |   |                  |  
|                                                         |  |                   |             |   |                  |  
|CONTINGENT LIABILITIES: (Note 7)                         |  |                   |             |   |                  |  
|PARTNERS CAPITAL: (Notes 1, 4 and 9)                    |  |                   |             |   |                  |  
|Current General Partner -                                |  |                   |             |   |                  |  
|Cumulative net income                                    |  |                   | 199,545     |   |                  |  
|Cumulative cash distributions                            |  |                   | (82,473     | ) |                  |  
|                                                         |  |                   |             |   |                  |  
|                                                         |  |                   | 117,072     |   |                  |  
|                                                         |  |                   |             |   |                  |  
|Limited Partners (46,280.3 interests outstanding)        |  |                   |             |   |                  |  
|Capital contributions, net of offering costs             |  |                   | 39,358,468  |   |                  |  
|Cumulative net income                                    |  |                   | 26,120,869  |   |                  |  
|Cumulative cash distributions                            |  |                   | (50,650,268 | ) |                  |  
|Reallocation of former general partners deficit capital |  |                   | (840,229    | ) |                  |  
|                                                         |  |                   |             |   |                  |  
|                                                         |  |                   | 13,988,840  |   |                  |  
|                                                         |  |                   |             |   |                  |  
|Total partners capital                                  |  |                   | 14,105,912  |   |                  |  
|                                                         |  |                   |             |   |                  |  
|Total liabilities and partners capital                  |  | $                 | 14,421,823  |   |                  | $
|                                                         |  |                   |             |   |                  |  



The accompanying notes
are an integral part of these condensed statements.



3



---

DIVALL INSURED INCOME PROPERTIES 2 LIMITED PARTNERSHIP



CONDENSED STATEMENTS OF INCOME



For the Three and Nine-Month Periods Ended September 30, 2003 and 2002

(Unaudited)



|                                                                           |  | Three Months endedSeptember 30, |         |      | Nine months endedSeptember 30,
|-------------------------------------------------------------------------- |  | ------------------------------- | ------- | ---- | ------------------------------
|                                                                           |  | 2003                            |         | 2002 |                               
|OPERATING REVENUES:                                                        |  |                                 |         |      |                               
|Rental income (Note 5)                                                     |  | $                               | 685,682 |      | $                             
|Lease termination fee (Note 3)                                             |  |                                 | 0       |      |                               
|                                                                           |  |                                 |         |      |                               
|TOTAL OPERATING REVENUES                                                   |  |                                 | 685,682 |      |                               
|                                                                           |  |                                 |         |      |                               
|OPERATING EXPENSES                                                         |  |                                 |         |      |                               
|Partnership management fees (Note 6)                                       |  |                                 | 50,664  |      |                               
|Restoration fees (Note 6)                                                  |  |                                 | 45      |      |                               
|Insurance                                                                  |  |                                 | 8,682   |      |                               
|General and administrative                                                 |  |                                 | 12,253  |      |                               
|Advisory Board fees and expenses                                           |  |                                 | 2,188   |      |                               
|Personal property taxes                                                    |  |                                 | 1,102   |      |                               
|Professional services                                                      |  |                                 | 35,334  |      |                               
|Maintenance and repair expenses                                            |  |                                 | 430     |      |                               
|Expenses incurred due to default by lessee or vacancy                      |  |                                 | 11      |      |                               
|Settlement expense                                                         |  |                                 | 0       |      |                               
|Depreciation                                                               |  |                                 | 66,144  |      |                               
|Judgment expense                                                           |  |                                 | 0       |      |                               
|Amortization                                                               |  |                                 | 3,198   |      |                               
|Provision for non-collectible rents and other receivables                  |  |                                 | 0       |      |                               
|                                                                           |  |                                 |         |      |                               
|TOTAL OPERATING EXPENSES                                                   |  |                                 | 180,051 |      |                               
|                                                                           |  |                                 |         |      |                               
|OTHER INCOME                                                               |  |                                 |         |      |                               
|Interest income                                                            |  |                                 | 4,116   |      |                               
|Other income                                                               |  |                                 | 15      |      |                               
|Recovery of amounts previously written off (Note 2)                        |  |                                 | 1,115   |      |                               
|                                                                           |  |                                 |         |      |                               
|TOTAL OTHER INCOME                                                         |  |                                 | 5,246   |      |                               
|                                                                           |  |                                 |         |      |                               
|INCOME FROM CONTINUING OPERATIONS                                          |  |                                 | 510,877 |      |                               
|INCOME (LOSS) FROM DISCONTINUED OPERATIONS                                 |  |                                 | 312,783 |      |                               
|                                                                           |  |                                 |         |      |                               
|NET INCOME                                                                 |  | $                               | 823,660 |      | $                             
|                                                                           |  |                                 |         |      |                               
|NET INCOME- CURRENT GENERAL PARTNER                                        |  | $                               | 8,237   |      | $                             
|NET INCOME- LIMITED PARTNERS                                               |  |                                 | 815,423 |      |                               
|                                                                           |  |                                 |         |      |                               
|                                                                           |  | $                               | 823,660 |      | $                             
|                                                                           |  |                                 |         |      |                               
|PER LIMITED PARTNERSHIP INTEREST, based on 46,280.3 Interests outstanding: |  |                                 |         |      |                               
|INCOME FROM CONTINUING OPERATIONS                                          |  | $                               | 10.93   |      | $                             
|INCOME (LOSS) FROM DISCONTINUED OPERATIONS                                 |  |                                 | 6.69    |      |                               
|                                                                           |  |                                 |         |      |                               
|NET INCOME PER LIMITED PARTNERSHIP INTEREST                                |  | $                               | 17.62   |      | $                             
|                                                                           |  |                                 |         |      |                               



The accompanying notes
are an integral part of these condensed statements.



4



---

DIVALL INSURED INCOME PROPERTIES 2 LIMITED PARTNERSHIP



CONDENSED STATEMENTS OF CASH FLOWS



For the Nine Month Periods Ended September 30, 2003 and 2002



(Unaudited)



|                                                                                      |  | 2003 |            |   | 2002 |  
|------------------------------------------------------------------------------------- |  | ---- | ---------- | - | ---- | -
|CASH FLOWS FROM IN OPERATING ACTIVITIES:                                              |  |      |            |   |      |  
|Net income                                                                            |  | $    | 1,201,647  |   |      | $
|Adjustments to reconcile net income to net cash from (used in) operating activities - |  |      |            |   |      |  
|Depreciation and amortization                                                         |  |      | 227,024    |   |      |  
|Net gains on sale of investment properties                                            |  |      | (304,373   | ) |      |  
|Recovery of amounts previously written off                                            |  |      | (4,006     | ) |      |  
|Provision for non-collectible rents and other receivables                             |  |      | 2,596      |   |      |  
|Property write-down                                                                   |  |      | 48,027     |   |      |  
|Decrease (Increase) in due from Clerk of the Court                                    |  |      | 140,000    |   |      |  
|Interest applied to Indemnification Trust account                                     |  |      | (2,925     | ) |      |  
|Payment of leasing commissions                                                        |  |      | (31,920    | ) |      |  
|Decrease in rents and other receivables                                               |  |      | 238,623    |   |      |  
|Deposits for payment of real estate taxes                                             |  |      | 0          |   |      |  
|Decrease in prepaid expenses                                                          |  |      | 26,045     |   |      |  
|(Increase) in deferred rent receivable                                                |  |      | (46,310    | ) |      |  
|Decrease in Property Tax receivable                                                   |  |      | 5,191      |   |      |  
|Increase in due to current General Partner                                            |  |      | 1,793      |   |      |  
|(Decrease) Increase in accounts payable and other accrued                             |  |      | (81,879    | ) |      |  
|(Decrease) Increase in security deposits received                                     |  |      | (7,000     | ) |      |  
|(Decrease) in property taxes payable                                                  |  |      | (16,839    | ) |      |  
|(Decrease) in unearned rental income                                                  |  |      | (7,565     | ) |      |  
|                                                                                      |  |      |            |   |      |  
|Net cash from operating activities                                                    |  |      | 1,388,127  |   |      |  
|                                                                                      |  |      |            |   |      |  
|CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES:                                       |  |      |            |   |      |  
|Principal payments received on note receivable                                        |  |      | 0          |   |      |  
|Net proceeds from sale of investment properties                                       |  |      | 2,436,035  |   |      |  
|Recoveries from former General Partner affiliates                                     |  |      | 4,006      |   |      |  
|                                                                                      |  |      |            |   |      |  
|Net cash from investing activities                                                    |  |      | 2,440,041  |   |      |  
|                                                                                      |  |      |            |   |      |  
|CASH FLOWS (USED IN) FINANCING ACTIVITIES:                                            |  |      |            |   |      |  
|Cash distributions to Limited Partners                                                |  |      | (2,410,000 | ) |      |  
|Cash distributions to current General Partner                                         |  |      | (4,999     | ) |      |  
|                                                                                      |  |      |            |   |      |  
|Net cash (used in) financing activities                                               |  |      | (2,414,999 | ) |      |  
|                                                                                      |  |      |            |   |      |  
|NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                                  |  |      | 1,413,169  |   |      |  
|CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                      |  |      | 1,369,248  |   |      |  
|                                                                                      |  |      |            |   |      |  
|CASH AND CASH EQUIVALENTS AT END OF PERIOD                                            |  | $    | 2,782,417  |   |      | $
|                                                                                      |  |      |            |   |      |  



The accompanying notes
are an integral part of these condensed statements.



5



---

DIVALL INSURED INCOME PROPERTIES 2 LIMITED PARTNERSHIP



NOTES TO CONDENSED FINANCIAL STATEMENTS



These unaudited interim condensed financial statements should be read in conjunction with
DiVall Insured Income Properties 2 Limited Partnerships (the Partnership) 2002 annual audited financial statements within Form 10-K.



These unaudited condensed financial statements include all adjustments, which are in the opinion of management, necessary to present a fair statement of the
Partnerships financial position as of September 30, 2003, and the statements of income for the three-and nine month periods ended September 30, 2003 and 2002, and cash flows for the nine-month periods ended September 30, 2003 and 2002.



1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES:



DiVall Insured Income Properties 2 Limited Partnership was formed on November 18, 1987,
pursuant to the Uniform Limited Partnership Act of the State of Wisconsin. The initial capital, contributed during 1987, consisted of $300, representing aggregate capital contributions of $200 by the former general partners and $100 by the Initial
Limited Partner. The minimum offering requirements were met and escrowed subscription funds were released to the Partnership as of April 7, 1988. On January 23, 1989, the former general partners exercised their option to increase the offering from
25,000 interests to 50,000 interests and to extend the offering period to a date no later than August 22, 1989. On June 30, 1989, the general partners exercised their option to extend the offering period to a date no later than February 22, 1990.
The offering closed on February 22, 1990, at which point 46,280.3 interests had been sold, resulting in total offering proceeds, net of underwriting compensation and other offering costs, of $39,358,468.



The Partnership is currently engaged in the business of owning and operating its investment
portfolio of commercial real estate properties (the Properties.) The Properties are leased on a triple net basis to, and operated by, franchisors or franchisees of national, regional, and local retail chains under long-term leases. The
lessees are primarily fast food, family style, and casual/theme restaurants, but also include a video rental store and a pre-school. At September 30, 2003, the Partnership owned 21 properties with specialty leasehold improvements in 10 of these
properties.



Rental revenue from investment properties is recognized on the
straight-line basis over the life of the respective lease. Percentage rents are only accrued when the tenant has reached the sales breakpoint stipulated in the lease.



The Partnership considers its operations to be in only one segment, the operation of a portfolio of commercial real estate leased on a
triple net basis, and therefore no segment disclosure is made.



Depreciation of
the properties and improvements are provided on a straight-line basis over 31.5 years, which are the estimated useful lives of the buildings and improvements. Equipment is depreciated on a straight-line basis over the estimated useful lives of 5 to
7 years.



Deferred charges represent leasing commissions paid when properties
are leased and upon the negotiated extension of a lease. Leasing commissions are capitalized and amortized over the life of the lease.



Real estate taxes on the Partnerships investment properties are the responsibility of the tenant. However, when a tenant fails to make the required tax payments or
when a property becomes vacant, the Partnership makes the appropriate payment to avoid possible foreclosure of the property. Taxes are accrued in the period in which the liability is incurred.



6



---

Cash and cash equivalents include cash on deposit with financial institutions and highly liquid temporary investments
with initial maturities of 90 days or less.



The preparation of financial
statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities (and disclosure of contingent
assets and liabilities) at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.



In October 2001, Statement of Financial Accounting Standards No. 144 Accounting for the
Impairment or Disposal of Long-Lived Assets (FAS 144) was issued. FAS 144 supercedes Statement of Financial Accounting Standards No. 121 Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed of
(FAS 121). FAS 144 develops a single accounting model for long-lived assets to be disposed of, whether previously held and used or newly acquired. The provisions of FAS 144 became effective for fiscal years beginning after December 15, 2001. The
Partnership adopted FAS 144 on January 1, 2002, and the result was that assets disposed of or deemed to be classified as held for sale required the reclassification of current and previous years operations to discontinued operations.



The Partnership periodically reviews its long-lived assets, primarily real
estate, for impairment whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. The Partnerships review involves comparing current and future operating performance of the assets, the
most significant of which is undiscounted operating cash flows, to the carrying value of the assets. Based on this analysis, a provision for possible loss is recognized, if any.



The Partnership will be dissolved on November 30, 2010, or earlier upon the prior occurrence of any of the following events: (a) the
disposition of all properties of the Partnership; (b) the written determination by the General Partner that the Partnerships assets may constitute plan assets for purposes of ERISA; (c) the agreement of Limited Partners owning a
majority of the outstanding interests to dissolve the Partnership; or (d) the dissolution, bankruptcy, death, withdrawal, or incapacity of the last remaining General Partner, unless an additional General Partner is elected previously by a majority
of the Limited Partners. During the Second Quarter of 1998, the General Partner received the consent of the Limited Partners to liquidate the Partnerships assets and dissolve the Partnership. No buyer was identified for the Partnerships
assets, and Management continued normal operations. During the Second Quarter of 2001, another consent solicitation was circulated, which if approved would have authorized the sale of the Partnerships assets and dissolution of the Partnership
(the 2001 Consent). A majority of the Limited Partners did not vote in favor of the 2001 Consent. Another consent solicitation was circulated during the Second Quarter of 2003, which if approved would have authorized the sale of the
Partnerships assets and dissolution of the Partnership (the 2003 Consent). A majority of the Limited Partners did not vote in favor of the 2003 Consent. Therefore, the Partnership continues to operate as a going concern.



No provision for Federal income taxes has been made, as any liability for such
taxes would be that of the individual partners rather than the Partnership. At December 31, 2002, the tax basis of the Partnerships assets exceeded the amounts reported in the accompanying financial statements by approximately $8,093,000.



7



---

2. REGULATORY INVESTIGATION:



A preliminary investigation during 1992 by the Office of Commissioner of Securities for the State of Wisconsin and the Securities and
Exchange Commission (the Investigation) revealed that during at least the four years ended December 31, 1992, the former general partners of the Partnership, Gary J. DiVall (DiVall) and Paul E. Magnuson (Magnuson)
had transferred substantial cash assets of the Partnership and two affiliated publicly registered partnerships, DiVall Insured Income Fund Limited Partnership (DiVall 1) and DiVall Income Properties 3 Limited Partnership (DiVall
3) (collectively the Partnerships) to various other entities previously sponsored by or otherwise affiliated with DiVall and Magnuson. The unauthorized transfers were in violation of the respective Partnership Agreements and
resulted, in part, from material weaknesses in the internal control system of the Partnerships.



Subsequent to discovery, and in response to the regulatory inquiries, a third-party Permanent Manager, The Provo Group, Inc. (TPG), was appointed (effective February 8, 1993) to assume responsibility for
daily operations and assets of the Partnerships as well as to develop and execute a plan of restoration for the Partnerships. Effective May 26, 1993, the Limited Partners, by written consent of a majority of interests, elected the Permanent Manager,
TPG, as General Partner. TPG terminated the former general partners by accepting their tendered resignations.



In 1993, the current General Partner estimated an aggregate recovery of $3 million for the Partnerships. At that time, an allowance was established against amounts due from former general partners and their affiliates
reflecting the estimated $3 million receivable. This net receivable was allocated among the Partnerships based on each Partnerships pro rata share of the total misappropriation, and restoration costs and recoveries have been allocated based on
the same percentage. Through September 30, 2003, $5,818,000 of recoveries have been received which exceeded the original estimate of $3 million. As a result, in 1996, 1997, 1999, 2000, 2001, 2002 and 2003 the Partnership has recognized a total of
$1,134,000 as recovery of amounts previously written off in the statements of income, which represents its share of the excess recovery. There were no restoration recoveries in 1998. The current General Partner continues to pursue recoveries of the
misappropriated funds, however, no further significant recoveries are anticipated.



3. INVESTMENT PROPERTIES:



The total cost of the
investment properties and specialty leasehold improvements includes the original purchase price plus acquisition fees and other capitalized costs paid to an affiliate of the former general partners.



As of September 30, 2003, the Partnership owned 19 fully constructed fast-food restaurants, a
video store, and a preschool. The 21 properties are composed of the following: ten (10) Wendys restaurants, one (1) Dennys restaurant, one (1) Applebees restaurant, one (1) Popeyes Famous Fried Chicken restaurant, one (1)
Hooters restaurant, one (1) Kentucky Fried Chicken restaurant, (1) Chinese Super Buffet restaurant, one (1) Miami Subs restaurant, one (1) Blockbuster Video store, one (1) Sunrise Preschool, one (1) Panda Buffet Restaurant, and one (1)
Daytonas- All Sports Café. The 21 properties are located in a total of eleven (11) states.



During the three months ended September 30, 2003 and 2002, the Partnership recognized income (loss) from discontinued operations of $313,000 and $(52,000), respectively. During the nine months ended September 30, 2003
and 2002, the Partnership recognized income from discontinued operations of $361,000 and $33,000, respectively. The 2003 and 2002 income from discontinued operations is attributable to the Hartford, WI property (which was sold in October 2002), and
the reclassifications of the vacant South Milwaukee, WI property to property held for sale in the Fourth Quarter of 2002, the vacant Twin Falls, ID property in the First Quarter of 2003, and the Omega restaurant property in Milwaukee, WI and the
Hardees restaurant in Fond du Lac, WI in the Second Quarter of 2003. The Third Quarter 2003 income from discontinued operations includes net gains of



8



---

$9,000, $80,000 and $215,000, which are related to the sales of the Omega restaurant, Hardees- Fond du Lac and Twin Falls properties, respectively. The
First Quarter 2003 income from discontinued operations includes a write-down of $33,000 related to the South Milwaukee property. The Second Quarter 2003 income from discontinued operations includes a property write-down of $15,000 related to the
Omega restaurant property. The 2002 income from discontinued operations includes a Third Quarter write-down of $98,000 related to the South Milwaukee property.



The components of discontinued operations for the three and nine-month periods ended September 30, 2003 and 2002 are outlined below.



|                                           |  | Three-monthperiod ended September 30,2003 |         | Three-monthperiod ended September 30,2002 |   |         | Nine-month Period ended September 30,2003 |  | Nine-month Period ended September 30,2002
|------------------------------------------ |  | ----------------------------------------- | ------- | ----------------------------------------- | - | ------- | ----------------------------------------- |  | -----------------------------------------
|Revenues                                   |  |                                           |         |                                           |   |         |                                           |  |                                          
|Rental Income                              |  | $                                         | 14,054  |                                           | $ | 62,400  |                                           |  | $                                        
|                                           |  |                                           |         |                                           |   |         |                                           |  |                                          
|Total Revenues                             |  |                                           | 14,054  |                                           |   | 62,400  |                                           |  |                                          
|                                           |  |                                           |         |                                           |   |         |                                           |  |                                          
|Expenses                                   |  |                                           |         |                                           |   |         |                                           |  |                                          
|Property Write-down                        |  |                                           | 0       |                                           |   | 98,000  |                                           |  |                                          
|Depreciation                               |  |                                           | 0       |                                           |   | 14,447  |                                           |  |                                          
|Amortization                               |  |                                           | 609     |                                           |   | 2,105   |                                           |  |                                          
|Real Estate Taxes                          |  |                                           | 4,435   |                                           |   | 0       |                                           |  |                                          
|Management Services                        |  |                                           | 600     |                                           |   | 0       |                                           |  |                                          
|                                           |  |                                           |         |                                           |   |         |                                           |  |                                          
|Total Expenses                             |  |                                           | 5,644   |                                           |   | 114,552 |                                           |  |                                          
|                                           |  |                                           |         |                                           |   |         |                                           |  |                                          
|Net Gain on Sale of Properties             |  |                                           | 304,373 |                                           |   | 0       |                                           |  |                                          
|                                           |  |                                           |         |                                           |   |         |                                           |  |                                          
|Income (Loss) from Discontinued Operations |  | $                                         | 312,783 |                                           | $ | (52,152 | )                                         |  | $                                        
|                                           |  |                                           |         |                                           |   |         |                                           |  |                                          



The following summarizes significant
developments, by property, for properties with such developments.



Hardees property- Fond du Lac, WI



During June 2003,
Management entered into a contract to sell the Hardees restaurant in Fond du Lac, WI at a sales price of $720,000. The closing date on the sale of the property was July 30, 2003 and the net sales proceeds totaled $690,000. A net gain on the
sale of $80,000 was recognized in the Third Quarter of 2003. Closing and other sale related costs amounted to $30,000, which included a sales commission totaling $22,000 paid to a General Partner affiliate in the Third Quarter of 2003. The net asset
value of the property at June 30, 2003 was approximately $610,000, which included $297,000 related to land, $305,000 related to buildings and equipment, and $8,000 related to deferred charges, and was included on the balance sheet as property held
for sale at June 30, 2003.



9



---

Milwaukee, WI property



In May 2003 Management entered into a contract to sell the Milwaukee, WI property to the tenant at a sales price of $825,000. The closing date on the sale of the
property was July 28, 2003, and the net sales proceeds totaled $799,000. A net gain on the sale of $9,000 was recognized in the Third Quarter of 2003. Closing costs amounted to $1,000, and a sales commission of $25,000 was paid to a General Partner
affiliate. In the Second Quarter of 2003 the net asset value of the Omega restaurant property was written-down by $15,000 to reflect the net estimated sales price, less costs to sell, of the property at June 30, 2003 of approximately $790,000, which
included $409,000 related to land and $278,000 related to buildings and equipment, $49,000 related to deferred charges and $54,000 related to deferred rent, and was included on the balance sheet as property held for sale at June 30, 2003.



Grand Forks, ND Property



During February 2003 a new 10-year lease was executed with Panda Buffet, Inc. in relation to
the Grand Forks, ND property, formerly occupied by Village Inn. The lease is set to expire in 2012 and the annual first year base rent is $32,000. Although the tenant took possession of the property upon execution of the lease, the lease payments
commenced in July 2003. Commissions of $18,500 and $3,700 were paid to an unaffiliated leasing agent and to an affiliate of the General Partner, respectively, in March 2003. HVAC maintenance and repair expenditures of $18,000 were incurred in the
First Quarter of 2003 at the property.



During October 2001, the Village Inn
Restaurant had notified Management of its intent to close and vacate its restaurant in Grand Forks, ND. The Village Inn lease on the property expires in 2009. In February 2002, Management was notified Village Inn had closed and vacated the
restaurant. Rent income was collected from the tenant through December 2001, however, rent income was not collected for January 2002 through June 2003. The Partnership has not recognized revenue in 2003 related to Village Inn. In March 2002 and
September 2002, the Partnership paid the propertys first and second installments of 2001 real estate taxes. The Partnership also paid the 2002 real estate taxes in the Fourth Quarter of 2002. Management sought legal action in relation to
Village Inns past due rent and real estate taxes of approximately $167,000, as well as future lease and other obligations that will be determined to be in excess of the lease payments received by the Partnership from the new tenant, Panda
Buffet. The Partnership incurred expenditures of approximately $27,000 to replace the roof on the property in the Third Quarter of 2002. During June 2003 a settlement and lease termination agreement was executed between Management and Village Inn.
The Partnership received a $50,000 termination fee from Village Inn.



South
Milwaukee, WI property



In October 2002 Management entered into a contract
to sell the vacant Hardees- South Milwaukee, WI property at a sales price of $450,000. In the Third Quarter of 2002 the net asset value of the South Milwaukee property was written-down by $98,000 to reflect the estimated market value of the
property at September 30, 2002 of approximately $450,000, shown on the balance sheet as property held for sale at September 30, 2002. In the First Quarter of 2003 the net asset value of the South Milwaukee property was written-down by an additional
$33,000 to reflect the net estimated sales price, less costs to sell, of the property at March 31, 2003 of approximately $417,000, which included $275,000 related to land and $142,000 related to buildings and equipment, shown on the balance sheet as
property held for sale at March 31, 2003.



The vacant South Milwaukee property
was sold in April 2003 and the net proceeds upon the sale were $417,000. The net asset value of the property at March 31, 2003 was approximately $417,000. Closing costs amounted to $6,000 and sales commissions related to the sale, which were paid to
non-affiliated brokers, totaled $27,000.



10



---

4785 Merle Hay Road- Des Moines, IA



The lease on the property in Des Moines, IA expired on December 31, 2002. In October 2002 Hickory Park, Inc. informed Management that they
would not be renewing the property lease. However, in January 2003 Management was notified that the sub-tenant, Daytonas- All Sports Cafe, did not vacate the Des Moines property and was continuing to operate the property as a restaurant.
Management allowed the sub-tenant a holdover lease for two months, and the Partnership received the January and February 2003 rent payments from Daytonas applicable to the holdover lease. In March 2003 Management executed a five (5) year
direct lease with Daytonas, which is set to expire in 2008. The first year base rent is $60,000. A leasing commission of $9,700 was paid to an affiliate of the General Partner in March 2003 upon the execution of the lease.



Twin Falls, ID property



During the Fourth Quarter of 2001, the Bankruptcy court granted the motion of Phoenix Restaurant Group, Inc. (Phoenix) to reject
the lease with the Partnership at the Twin Falls, Idaho location. The lease was terminated and rent income ceased in the Fourth Quarter of 2001. Although Phoenix had rejected the lease, its subtenant, Fiesta Time, maintained possession of the
property. Management, therefore, took legal action to evict Fiesta Time from the Twin Falls property. In the Fourth Quarter of 2002, a judgment was entered in Magistrate Court evicting Fiesta Time. However, Fiesta Time appealed the action to
District Court and the Court upheld the judgment in February 2003. The Partnership then received $30,000 in past rent that the court had required Fiesta Time to escrow during the court proceedings.



In February 2003 Management entered a purchase and sale agreement to sell the vacant Twin
Falls property at a sales price of $565,000. The closing date on the sale of the property was August 22, 2003 and the net sales proceeds totaled $530,000. A net gain of $215,000 was recognized in the Third Quarter of 2003 upon the sale. Closing and
other sale related costs amounted to $35,000, which included sales commissions of $22,000 to a non-affiliated broker and $11,000 to a General Partner affiliate in the Third Quarter of 2003. The net book value of the property at June 30, 2003 was
approximately $315,000, which included $155,000 related to land and $160,000 related to buildings and equipment, and was included on the balance sheet as property held for sale at June 30, 2003.



Miami Subs- Palm Beach, FL



During the Fourth Quarter of 2002 the Miami Subs lease with QSR, Inc. was terminated. The
lease was set to expire in 2016. A new ten-year lease was executed in the Fourth Quarter of 2002 with Difede Finance Group Corporation and is set to expire in 2012. The property will continue to be operated as a Miami Subs Restaurant.



Hardees property- Hartford, WI



During the Second Quarter of 2002, Management entered a contract to sell the vacant
Hardees restaurant in Hartford, WI at a sales price of $618,000. During December 2001, Hardees Food Systems, Inc. notified Management that it had vacated its restaurant in Hartford, Wisconsin. Hardees lease on the Hartford property
was set to expire on April 30, 2009 and they continued making rent payments until the closing date of October 2002. The net asset value of the property at September 30, 2002 was approximately $470,000, which included $202,000 related to land and
$268,000 related to buildings and equipment, and the net gain on the sale of the property in October 2002 was approximately $124,000. A sales commission of $18,500 was paid by the Partnership to an affiliate of the General Partner in the Fourth
Quarter of 2002.



11



---

North 7thStreet property- Phoenix, AZ



During the Fourth Quarter of 2001, the Bankruptcy court granted the motion of Lessee, Phoenix Restaurant Group, Inc. (Phoenix), to reject the lease with the
Partnership at the N. 7thStreet, Phoenix, Arizona location. Following the rejection of this lease by Phoenix, the
Mountain Range Restaurants (Phoenixs subtenant) declined the Partnerships offer to lease the property directly to them. Therefore, the property was vacated and rent ceased as of May 31, 2002.



During August 2002, a ten (10) year lease, with annual first year base rent of $64,000, was
negotiated with new tenant, Jun Cheng Pan, at the vacant N. 7thStreet property in Phoenix, Arizona. The new tenant
took possession of the property in August 2002 and rent commenced in January 2003. The restaurant is operated as a Chinese Super Buffet. Commissions of $34,500 and $13,800 were paid to an unaffiliated leasing agent and to an affiliate of the General
Partner, respectively, upon the execution of the new lease in the Third Quarter of 2002.



Former Mulberry Street Grill property- Phoenix, AZ



During April 2001, the sub-tenant AMF Corporation notified Management of its intent to close and vacate its Mulberry Street Grill restaurant in Phoenix, Arizona. Although the lease on the property was not set to
expire until 2007, monthly rental and Common Area Maintenance (CAM) income ceased as of June 1, 2001. The past due amount of $10,000 was reserved in the Fourth Quarter of 2001, due to its uncertainty of collection. Management moved forward with all
legal remedies to collect the balances due from AMF, however, Management learned in the Third Quarter of 2002 that AMF had filed for bankruptcy and that the bankruptcy court had released AMF from all of its debts. The Partnership owned the building
in Phoenix, Arizona occupied by the Mulberry Street Grill restaurant, however, the land upon which the building was located was leased (the Ground Lease) to the Partnership by the Ground Lease Landlord, Centre at 38thStreet, L.L.C, (Centre.) Management returned possession of the property to Centre, and as such the net asset value
of the property was written-off in the Fourth Quarter of 2001, resulting in a loss of $157,000.



Beginning in May 2001 and through December 2001 the Partnership accrued but withheld payment of the ground lease obligations to Centre, and on December 31, 2001 the total ground lease accrual approximated $50,000. In
the Second Quarter of 2001, Centre filed suit against the Partnership and TPG (as General Partner) seeking possession of the property and damages for breach of the Ground Lease. In April 2002, an additional $43,000 was accrued as payable to Centre,
due to the Courts granting a summary judgment of $93,000 against the Partnership. In June 2002 the Partnership filed an appeal with respect to this judgment. In September 2002, the Partnership was required to escrow a $140,000 cash bond at the
clerk of the court during the appeal process. A Settlement Agreement and Mutual Release (the Agreement) was made and entered into as of February 1, 2003. According to the terms of the Agreements the Partnership was required to pay Centre
$115,000 (the Settlement) to discharge all claims of Centre against the Partnership and TPG (except for violations of environmental laws.) The court returned the $140,0000 cash bond to the Partnership in April 2003. (See Legal
Proceedings in Note 10 and Part II- Item 1.)



Other Investment in Properties
Information



According to the Partnership Agreement, the former general
partners were to commit 80% of the original offering proceeds to investment in properties. Upon the close of the offering, approximately 75% of the original proceeds were invested in the Partnerships properties.



As of December 31, 2002 two of the Partnerships property leases, where the Partnership
is the lessor, contain purchase option provisions with stated purchase prices in excess of the original cost of the properties. The owner



12



---

of the Omega Restaurant exercised his purchase option and entered into a purchase agreement to buy the Milwaukee, WI property for $825,000. Closing on the
property was in July 2003. The current General Partner is not aware of any unfavorable purchase options in relation to original cost.



4. PARTNERSHIP AGREEMENT:



The Partnership Agreement, prior to an amendment effective May 26, 1993, provided that, for financial reporting and income tax purposes, net profits or losses from
operations were allocated 90% to the Limited Partners and 10% to the general partners. The Partnership Agreement also provided for quarterly cash distributions from Net Cash Receipts, as defined, within 60 days after the last day of the first full
calendar quarter following the date of release of the subscription funds from escrow, and each calendar quarter thereafter, in which such funds were available for distribution with respect to such quarter. Such distributions were to be made 90% to
Limited Partners and 10% to the former general partners, provided, however, that quarterly distributions were to be cumulative and were not to be made to the former general partners unless and until each Limited Partner had received a distribution
from Net Cash Receipts in an amount equal to 10% per annum, cumulative simple return on his or her Adjusted Original Capital, as defined, from the Return Calculation Date, as defined.



Net Proceeds, as originally defined, were to be distributed as follows: (a) to the Limited Partners, an amount equal to 100% of their
Adjusted Original Capital; (b) then, to the Limited Partners, an amount necessary to provide each Limited Partner a Liquidation Preference equal to a 13.5% per annum, cumulative simple return on Adjusted Original Capital from the Return Calculation
Date including in the calculation of such return all prior distributions of Net Cash Receipts and any prior distributions of Net Proceeds under this clause; and (c) then, to Limited Partners, 90% and to the General Partners, 10%, of the remaining
Net Proceeds available for distribution.



On May 26, 1993, pursuant to the
results of a solicitation of written consents from the Limited Partners, the Partnership Agreement was amended to replace the former general partners and amend various sections of the agreement. The former general partners were replaced as General
Partner by The Provo Group, Inc., an Illinois corporation. Under the terms of the amendment, net profits or losses from operations are allocated 99% to the Limited Partners and 1% to the current General Partner. The amendment also provided for
distributions from Net Cash Receipts to be made 99% to Limited Partners and 1% to the current General Partner provided, that quarterly distributions will be cumulative and will not be made to the current General Partner unless and until each Limited
Partner has received a distribution from Net Cash Receipts in an amount equal to 10% per annum, cumulative simple return on his or her Adjusted Original Capital, as defined, from the Return Calculation Date, as defined, except to the extent needed
by the General Partner to pay its federal and state income taxes on the income allocated to it attributable to such year. Distributions paid to the General Partner are based on the estimated tax liability resulting from allocated income. Subsequent
to the filing of the General Partners income tax returns, a true up with actual distributions is made.



The provisions regarding distribution of Net Proceeds, as defined, were also amended to provide that Net Proceeds are to be distributed as follows: (a) to the Limited Partners, an amount equal to 100% of their
Adjusted Original Capital; (b) then, to the Limited Partners, an amount necessary to provide each Limited Partner a Liquidation Preference equal to a 13.5% per annum, cumulative simple return on Adjusted Original Capital from the Return Calculation
Date including in the calculation of such return on all prior distributions of Net Cash Receipts and any prior distributions of Net Proceeds under this clause, except to the extent needed by the General Partner to pay its federal and state income
tax on the income allocated to it attributable to such year; and (c) then, to Limited Partners, 99%, and to the General Partner, 1%, of remaining Net Proceeds available for distribution.



Additionally, per the amendment of the Partnership Agreement dated May 26, 1993, the total compensation paid to all persons for the sale of
the investment properties shall be limited to a competitive real estate commission, not to



13



---

exceed 6% of the contract price for the sale of the property. The General Partner may receive up to one-half of the competitive real estate commission, not
to exceed 3%, provided that the General Partner provides a substantial amount of services in the sales effort. It is further provided that a portion of the amount of such fees payable to the General Partner is subordinated to its success in
recovering the funds misappropriated by the former general partners. (See Note 7.)



Effective June 1, 1993, the Partnership Agreement was amended to (i) change the definition of Distribution Quarter to be consistent with calendar quarters, and (ii) change the distribution provisions to subordinate the General
Partners share of distributions from Net Cash Receipts and Net Proceeds, except to the extent necessary for the General Partner to pay its federal and state income taxes on Partnership income allocated to the General Partner. Because these
amendments do not adversely affect the rights of the Limited Partners, pursuant to section 10.2 of the Partnership Agreement, the General Partner made the amendments without a vote of the Limited Partners.



On November 14, 2003, the Partnership intends to make distributions to the Limited Partners
of $2,430,000, which amounts to $52.51 per Interest.



5. LEASES:



Original lease terms for the majority of the investment properties are
generally 10 - 20 years from their inception. The leases generally provide for minimum rents and additional rents based upon percentages of gross sales in excess of specified sales breakpoints. The lessee is responsible for occupancy costs such as
maintenance, insurance, real estate taxes, and utilities. Accordingly, these amounts are not reflected in the statements of income except in circumstances where, in managements opinion, the Partnership will be required to pay such costs to
preserve its assets (i.e., payment of past-due real estate taxes). Management has determined that the leases are properly classified as operating leases; therefore, rental income is reported when earned on a straight-line basis and the cost of the
property, excluding the cost of the land, is depreciated over its estimated useful life.



As of September 30, 2003 aggregate minimum operating lease payments to be received under the leases for the Partnerships properties are as follows:



|Year ending December 31, |  |  
|------------------------ |  | -
|2003                     |  | $
|2004                     |  |  
|2005                     |  |  
|2006                     |  |  
|2007                     |  |  
|Thereafter               |  |  
|                         |  |  
|                         |  | $
|                         |  |  



Ten (10) of the properties are leased
to Wensouth Orlando, a franchisee of Wendys restaurants. Wensouth base rents accounted for 51% of total operating base rents for the nine months ended September 30, 2003.



6. TRANSACTIONS WITH CURRENT GENERAL PARTNER AND ITS AFFILIATES:



The current General Partner was to receive a fee for managing the three original affiliated
Partnerships equal to 4% of gross receipts, subject to a minimum of $300,000 annually, and a maximum annual reimbursement for



14



---

office rent and related office overhead of $25,000, as provided in the Permanent Manager Agreement (PMA). The
current General Partner receives a fee for managing the Partnership equal to 4% of gross receipts and the Partnership shall only be responsible for its allocable share of such minimum and maximum annual amounts as indicated above ($159,000 minimum
annual base fee and $13,250 maximum annual rent reimbursement). Effective March 1, 2003, the minimum annual management fee and the maximum annual reimbursement for office rent and overhead increased by 1.58%, representing the allowable annual
Consumer Price Index adjustment per the PMA. Therefore, as of March 1, 2003 the minimum monthly management fee paid by the Partnership was raised to $16,903.



For purposes of computing the 4% overall fee, gross receipts includes amounts recovered in connection with the misappropriation of assets by the former general partners
and their affiliates. TPG has received fees from the Partnership totaling $55,758 to date on the amounts recovered, which includes 2003 fees of $160. The fees received from the Partnership on the amounts recovered reduce the 4% minimum fee by that
same amount.



Amounts paid and/or accrued to the current General Partner and
its affiliates for the three and nine-month periods ended September 30, 2003 and 2002 are as follows:



|Current General Partner                  |  | Incurred for the Three-month Periodended September 30,2003 |         | Incurred for the Three-month Periodended September 30,2002 |   | Incurred for the Nine-month Periodended September 30,2003 |  | Incurred for the Nine-month Periodended September 30,2002
|---------------------------------------- |  | ---------------------------------------------------------- | ------- | ---------------------------------------------------------- | - | --------------------------------------------------------- |  | ---------------------------------------------------------
|Management fees                          |  | $                                                          | 50,664  |                                                            | $ | 49,839                                                    |  | $                                                        
|Restoration fees                         |  |                                                            | 45      |                                                            |   | 81                                                        |  |                                                          
|Overhead allowance                       |  |                                                            | 4,091   |                                                            |   | 4,028                                                     |  |                                                          
|Leasing commissions                      |  |                                                            | 0       |                                                            |   | 13,800                                                    |  |                                                          
|Sales commissions                        |  |                                                            | 58,000  |                                                            |   | 0                                                         |  |                                                          
|Reimbursement for out-of-pocket expenses |  |                                                            | 1,339   |                                                            |   | 2,766                                                     |  |                                                          
|Cash distribution                        |  |                                                            | 3,295   |                                                            |   | 1,881                                                     |  |                                                          
|                                         |  |                                                            |         |                                                            |   |                                                           |  |                                                          
|                                         |  | $                                                          | 117,434 |                                                            | $ | 72,395                                                    |  | $                                                        
|                                         |  |                                                            |         |                                                            |   |                                                           |  |                                                          



7. CONTINGENT LIABILITIES:



According to the Partnership Agreement, as amended, the current General
Partner may receive a disposition fee not to exceed 3% of the contract price of the sale of investment properties. Fifty percent (50%) of all such disposition fees earned by the current General Partner is to be escrowed until the aggregate amount of
recovery of the funds misappropriated from the Partnerships by the former general partners is greater than $4,500,000. Upon reaching such recovery level, full disposition fees will thereafter be payable and fifty percent (50%) of the previously
escrowed amounts will be paid to the current General Partner. At such time as the recovery exceeds $6,000,000 in the aggregate, the remaining escrowed disposition fees shall be paid to the current General Partner. If such levels of recovery are not
achieved, the current General Partner will contribute the amounts escrowed towards the recovery. In lieu of an escrow, 50% of all such disposition fees have been paid directly to a restoration account and then distributed among the three original
Partnerships. Fifty percent (50%) of the total amount paid to the recovery was refunded to the current General Partner during March 1996 after exceeding the recovery level of $4,500,000. The General Partner does not expect any future refunds, as the
possibility of achieving the $6,000,000 recovery threshold appears remote.



15



---

8. PMA INDEMNIFICATION TRUST:



The Permanent Manager Agreement (PMA) provides that the Permanent Manager will be indemnified from any claims or expenses
arising out of or relating to the Permanent Manager serving in such capacity or as substitute general partner, so long as such claims do not arise from fraudulent or criminal misconduct by the Permanent Manager. The PMA provides that the Partnership
fund this indemnification obligation by establishing a reserve of up to $250,000 of Partnership assets which would not be subject to the claims of the Partnerships creditors. An Indemnification Trust (Trust) serving such purposes
has been established at United Missouri Bank, N.A. The Trust has been fully funded with Partnership assets as of September 30, 2003. Funds are invested in U.S. Treasury securities. In addition, $131,650 of earnings has been credited to the Trust as
of September 30, 2003. The rights of the Permanent Manager to the Trust shall be terminated upon the earliest to occur of the following events: (i) the written release by the Permanent Manager of any and all interest in the Trust; (ii) the
expiration of the longest statute of limitations relating to a potential claim which might be brought against the Permanent Manager and which is subject to indemnification; or (iii) a determination by a court of competent jurisdiction that the
Permanent Manager shall have no liability to any person with respect to a claim which is subject to indemnification under the PMA. At such time as the indemnity provisions expire or the full indemnity is paid, any funds remaining in the Trust will
revert back to the general funds of the Partnership.



9. FORMER GENERAL
PARTNERS CAPITAL ACCOUNTS:



The capital account balance of the
former general partners as of May 26, 1993, the date of their removal as general partners pursuant to the results of a solicitation of written consents from the Limited Partners, was a deficit of $840,229. At December 31, 1993, the former general
partners deficit capital account balance in the amount of $840,229 was reallocated to the Limited Partners.



10. LEGAL PROCEEDINGS:



The Partnership owned the building in Phoenix, Arizona occupied by the Mulberry Street Grill restaurant, which was located on a parcel of land leased to the Partnership
pursuant to a long-term ground lease (the Ground Lease.) The Ground Lease was considered an operating lease and the lease payments were paid by the Partnership and expensed in the periods to which they applied. During the Second Quarter
of 2001, sub-tenant AMF Corporation (AMF) notified Management of its intent to close its Mulberry Street Grill restaurant. Although the sub-lease had not expired, since such notification the Partnership has received no rent from the
former tenant and has returned possession of the Phoenix, Arizona property to the Ground Lease Landlord, Centre at 38thStreet, L.L.C., (Centre.) Beginning in May 2001 and through December 2001 the Partnership accrued but withheld payment of the ground lease obligations, and on March 31, 2002 and December 31, 2001 the total ground lease
accrual approximated $50,000. On June 12, 2001 Centre leased the property to a new tenant.



On June 18, 2001, Centre filed a lawsuit (the Complaint) in the Maricopa County, Arizona, Superior Court, against the Partnership and TPG. The Complaint alleged that the Partnership was a tenant under a
Ground Lease with Centre and that the Partnership defaulted on its obligations under that lease. The suit named TPG as a defendant because TPG is the Partnerships general partner. The Complaint sought damages for unpaid rent, commissions,
improvements, and unspecified other damages exceeding $120,000.



The
Partnership and TPG filed an answer denying any liability to Centre. In addition, the Partnership filed a third-party complaint against the National Restaurant Group, (National Restaurant), L.L.C., and its sub-tenant AMF. In the
third-party complaint, the Partnership alleged that National Restaurant and AMF are liable to the Partnership for breach of the subleases and any damages for which the Partnership may be held liable pursuant to the Ground Lease. Due to the
bankruptcy filing by AMF the Partnership was prevented from proceeding against them. Although the Partnership had difficulty locating National Restaurant, the lawsuit against them continues.



16



---

On April 10, 2002 the Maricopa County Superior Court granted Centres motion for summary judgment against the
Partnership and TPG. The Court entered a final judgment (the Judgment) on May 22, 2002, awarding approximately $93,000 in damages to Centre, as well as attorneys fees and court costs in the amount of $16,000. As of December 31,
2001 the Partnership had accrued $50,000 in ground lease obligations payable to Centre and the remaining summary judgment balance of $43,000 was accrued in April 2002.



On June 20, 2002 the Partnership and TPG filed a Notice of Appeal (the Appeal) with respect to such Judgment. Both parties filed
briefs with the Court of Appeals, and the Court set oral argument for March 5, 2003. In order to prevent Centre from enforcing the judgment while the Appeal was pending, in August 2002, the Partnership deposited a $140,000 cashiers check with
the Clerk of the Maricopa County Superior Court to serve as a bond. By law, the amount of the bond must be sufficient to cover the amount of the judgment, plus interest, and any additional costs that may be incurred during the appeal.



In early January 2003, Centre informed the Partnership that the replacement tenant had
vacated the premises. In February 2003 the Partnerhip explored its options and made an offer to Centre to settle the lawsuit and terminate the Ground Lease. In February 2003 a Settlement Agreement and Mutual Release (Agreement) was
executed between Centre, the Partnership and TPG. The Agreement included a February 28, 2003 settlement payment of $115,000 (the Settlement) from the Partnership to Centre in satisfaction of any and all obligations the Partnership and
TPG has now, or may have in the future, to Centre, whether in connection with the Complaint, the Judgment, the Ground Lease, or otherwise, except for any liability for violations of environmental law for which the Partnership is liable. In addition,
the Agreement includes the termination of the Ground Lease, dismissal of the Partnerships Appeal, and the mutual liability release of all parties relating to or arising out of the Ground Lease, the Complaint, the Judgment, and the Appeal,
except for violations of environmental laws.



Upon filing the Agreement with
the Court, the $140,000 cash bond was returned from the clerk of the court to the Partnership in April 2003.



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



Liquidity and Capital Resources:



Investment Properties and Net Investment in Direct Financing Leases



The Properties, including equipment held by the Partnership and properties held for sale at September 30, 2003, were originally purchased at
a price, including acquisition costs, of approximately $17,025,116.



The total
cost of the investment properties and specialty leasehold improvements includes the original purchase price plus acquisition fees and other capitalized costs paid to an affiliate of the former general partners.



As of September 30, 2003, the Partnership owned 19 fully constructed fast-food restaurants, a
video store, and a preschool. The 21 properties are composed of the following: ten (10) Wendys restaurants, one (1) Dennys restaurant, one (1) Applebees restaurant, one (1) Popeyes Famous Fried Chicken restaurant, one (1)
Hooters restaurant, one (1) Kentucky Fried Chicken restaurant, (1) Chinese Super Buffet restaurant, one (1) Miami Subs restaurant, one (1) Blockbuster Video store, one (1) Sunrise Preschool, one (1) Panda Buffet Restaurant, and one (1)
Daytonas- All Sports Café. The 21 properties are located in a total of eleven (11) states.



17



---

During the three months ended September 30, 2003 and 2002, the Partnership recognized income (loss) from discontinued
operations of $313,000 and $(52,000), respectively. During the nine months ended September 30, 2003 and 2002, the Partnership recognized income from discontinued operations of $361,000 and $33,000, respectively. The 2003 and 2002 income from
discontinued operations is attributable to the Hartford, WI property (which was sold in October 2002), and the reclassifications of the vacant South Milwaukee, WI property to property held for sale in the Fourth Quarter of 2002, the vacant Twin
Falls, ID property in the First Quarter of 2003, and the Omega restaurant property in Milwaukee, WI and the Hardees restaurant in Fond du Lac, WI in the Second Quarter of 2003. The Third Quarter 2003 income from discontinued operations
includes net gains of $9,000, $80,000 and $215,000, which are related to the sales of the Omega restaurant, Hardees- Fond du Lac and Twin Falls properties, respectively. The First Quarter 2003 income from discontinued operations includes a
write-down of $33,000 related to the South Milwaukee property. The Second Quarter 2003 income from discontinued operations includes a property write-down of $15,000 related to the Omega restaurant property. The 2002 income from discontinued
operations includes a Third Quarter write-down of $98,000 related to the South Milwaukee property.



The components of discontinued operations for the three and nine-month periods ended September 30, 2003 and 2002 are outlined below.



|                                           |  | Three- monthperiod ended September 30,2003 |         | Three- monthperiod ended September 30,2002 |   |         | Nine- month Period ended September 30,2003 |  | Nine- month Period ended September 30,2002
|------------------------------------------ |  | ------------------------------------------ | ------- | ------------------------------------------ | - | ------- | ------------------------------------------ |  | ------------------------------------------
|Revenues                                   |  |                                            |         |                                            |   |         |                                            |  |                                           
|Rental Income                              |  | $                                          | 14,054  |                                            | $ | 62,400  |                                            |  | $                                         
|                                           |  |                                            |         |                                            |   |         |                                            |  |                                           
|Total Revenues                             |  |                                            | 14,054  |                                            |   | 62,400  |                                            |  |                                           
|                                           |  |                                            |         |                                            |   |         |                                            |  |                                           
|Expenses                                   |  |                                            |         |                                            |   |         |                                            |  |                                           
|Property Write-down                        |  |                                            | 0       |                                            |   | 98,000  |                                            |  |                                           
|Depreciation                               |  |                                            | 0       |                                            |   | 14,447  |                                            |  |                                           
|Amortization                               |  |                                            | 609     |                                            |   | 2,105   |                                            |  |                                           
|Real Estate Taxes                          |  |                                            | 4,435   |                                            |   | 0       |                                            |  |                                           
|Management Services                        |  |                                            | 600     |                                            |   | 0       |                                            |  |                                           
|                                           |  |                                            |         |                                            |   |         |                                            |  |                                           
|Total Expenses                             |  |                                            | 5,644   |                                            |   | 114,552 |                                            |  |                                           
|                                           |  |                                            |         |                                            |   |         |                                            |  |                                           
|Net Gain on Sale of Properties             |  |                                            | 304,373 |                                            |   | 0       |                                            |  |                                           
|                                           |  |                                            |         |                                            |   |         |                                            |  |                                           
|Income (Loss) from Discontinued Operations |  | $                                          | 312,783 |                                            | $ | (52,152 | )                                          |  | $                                         
|                                           |  |                                            |         |                                            |   |         |                                            |  |                                           



The following summarizes significant
developments, by property, for properties with such developments.



Hardees property- Fond du Lac, WI



During June 2003,
Management entered into a contract to sell the Hardees restaurant in Fond du Lac, WI at a sales price of $720,000. The closing date on the sale of the property was July 30, 2003 and the net sales proceeds



18



---

totaled $690,000. A net gain on the sale of $80,000 was recognized in the Third Quarter of 2003. Closing and other sale
related costs amounted to $30,000, which included a sales commission totaling $22,000 paid to a General Partner affiliate in the Third Quarter of 2003. The net asset value of the property at June 30, 2003 was approximately $610,000, which included
$297,000 related to land, $305,000 related to buildings and equipment, and $8,000 related to deferred charges, and was included on the balance sheet as property held for sale at June 30, 2003.



Milwaukee, WI property



In May 2003 Management entered into a contract to sell the Milwaukee, WI property to the tenant at a sales price of $825,000. The closing
date on the sale of the property was July 28, 2003, and the net sales proceeds totaled $799,000. A net gain on the sale of $9,000 was recognized in the Third Quarter of 2003. Closing costs amounted to $1,000, and a sales commission of $25,000 was
paid to a General Partner affiliate. In the Second Quarter of 2003 the net asset value of the Omega restaurant property was written-down by $15,000 to reflect the net estimated sales price, less costs to sell, of the property at June 30, 2003 of
approximately $790,000, which included $409,000 related to land and $278,000 related to buildings and equipment, $49,000 related to deferred charges and $54,000 related to deferred rent, and was included on the balance sheet as property held for
sale at June 30, 2003.



Grand Forks, ND Property



During February 2003 a new 10-year lease was executed with Panda Buffet, Inc. in relation to
the Grand Forks, ND property, formerly occupied by Village Inn. The lease is set to expire in 2012 and the annual first year base rent is $32,000. Although the tenant took possession of the property upon execution of the lease, the lease payments
commenced in July 2003. Commissions of $18,500 and $3,700 were paid to an unaffiliated leasing agent and to an affiliate of the General Partner, respectively, in March 2003. HVAC maintenance and repair expenditures of $18,000 were incurred in the
First Quarter of 2003 at the property.



During October 2001, the Village Inn
Restaurant had notified Management of its intent to close and vacate its restaurant in Grand Forks, ND. The Village Inn lease on the property expires in 2009. In February 2002, Management was notified Village Inn had closed and vacated the
restaurant. Rent income was collected from the tenant through December 2001, however, rent income was not collected for January 2002 through June 2003. The Partnership has not recognized revenue in 2003 related to Village Inn. In March 2002 and
September 2002, the Partnership paid the propertys first and second installments of 2001 real estate taxes. The Partnership also paid the 2002 real estate taxes in the Fourth Quarter of 2002. Management sought legal action in relation to
Village Inns past due rent and real estate taxes of approximately $167,000, as well as future lease and other obligations that will be determined to be in excess of the lease payments received by the Partnership from the new tenant, Panda
Buffet. The Partnership incurred expenditures of approximately $27,000 to replace the roof on the property in the Third Quarter of 2002. During June 2003 a settlement and lease termination agreement was executed between Management and Village Inn.
The Partnership received a $50,000 termination fee from Village Inn.



South
Milwaukee, WI property



In October 2002 Management entered into a contract
to sell the vacant Hardees- South Milwaukee, WI property at a sales price of $450,000. In the Third Quarter of 2002 the net asset value of the South Milwaukee property was written-down by $98,000 to reflect the estimated market value of the
property at September 30, 2002 of approximately $450,000, shown on the balance sheet as property held for sale at September 30, 2002. In the First Quarter of 2003 the net asset value of the South Milwaukee property was written-down by an additional
$33,000 to reflect the net estimated sales price, less costs to sell, of the property at March 31, 2003 of approximately $417,000, which included $275,000 related to land and $142,000 related to buildings and equipment, shown on the balance sheet as
property held for sale at March 31, 2003.



19



---

The vacant South Milwaukee property was sold in April 2003 and the net proceeds upon the sale were $417,000. The net asset value of the property at March 31,
2003 was approximately $417,000. Closing costs amounted to $6,000 and sales commissions related to the sale, which were paid to non-affiliated brokers, totaled $27,000.



4785 Merle Hay Road- Des Moines, IA



The lease on the property in Des Moines, IA expired on December 31, 2002. In October 2002 Hickory Park, Inc. informed Management that they would not be renewing the
property lease. However, in January 2003 Management was notified that the sub-tenant, Daytonas- All Sports Cafe, did not vacate the Des Moines property and was continuing to operate the property as a restaurant. Management allowed the
sub-tenant a holdover lease for two months, and the Partnership received the January and February 2003 rent payments from Daytonas applicable to the holdover lease. In March 2003 Management executed a five (5) year direct lease with
Daytonas, which is set to expire in 2008. The first year base rent is $60,000. A leasing commission of $9,700 was paid to an affiliate of the General Partner in March 2003 upon the execution of the lease.



Twin Falls, ID property



During the Fourth Quarter of 2001, the Bankruptcy court granted the motion of Phoenix Restaurant Group, Inc. (Phoenix) to reject
the lease with the Partnership at the Twin Falls, Idaho location. The lease was terminated and rent income ceased in the Fourth Quarter of 2001. Although Phoenix had rejected the lease, its subtenant, Fiesta Time, maintained possession of the
property. Management, therefore, took legal action to evict Fiesta Time from the Twin Falls property. In the Fourth Quarter of 2002, a judgment was entered in Magistrate Court evicting Fiesta Time. However, Fiesta Time appealed the action to
District Court and the Court upheld the judgment in February 2003. The Partnership then received $30,000 in past rent that the court had required Fiesta Time to escrow during the court proceedings.



In February 2003 Management entered a purchase and sale agreement to sell the vacant Twin
Falls property at a sales price of $565,000. The closing date on the sale of the property was August 22, 2003 and the net sales proceeds totaled $530,000. A net gain of $215,000 was recognized in the Third Quarter of 2003 upon the sale. Closing and
other sale related costs amounted to $35,000, which included sales commissions of $22,000 to a non-affiliated broker and $11,000 to a General Partner affiliate in the Third Quarter of 2003. The net book value of the property at June 30, 2003 was
approximately $315,000, which included $155,000 related to land and $160,000 related to buildings and equipment, and was included on the balance sheet as property held for sale at June 30, 2003.



Miami Subs- Palm Beach, FL



During the Fourth Quarter of 2002 the Miami Subs lease with QSR, Inc. was terminated. The
lease was set to expire in 2016. A new ten-year lease was executed in the Fourth Quarter of 2002 with Difede Finance Group Corporation and is set to expire in 2012. The property will continue to be operated as a Miami Subs Restaurant.



Hardees property- Hartford, WI



During the Second Quarter of 2002, Management entered a contract to sell the vacant
Hardees restaurant in Hartford, WI at a sales price of $618,000. During December 2001, Hardees Food Systems, Inc. notified Management that it had vacated its restaurant in Hartford, Wisconsin. Hardees lease on the Hartford property
was



20



---

set to expire on April 30, 2009 and they continued making rent payments until the closing date of October 2002. The net
asset value of the property at September 30, 2002 was approximately $470,000, which included $202,000 related to land and $268,000 related to buildings and equipment, and the net gain on the sale of the property in October 2002 was approximately
$124,000. A sales commission of $18,500 was paid by the Partnership to an affiliate of the General Partner in the Fourth Quarter of 2002.



North 7thStreet property- Phoenix,
AZ



During the Fourth Quarter of 2001, the Bankruptcy court granted the motion of Lessee, Phoenix Restaurant Group, Inc. (Phoenix), to reject the lease with the Partnership at the N. 7thStreet, Phoenix, Arizona location. Following the rejection of this lease by Phoenix, the Mountain Range Restaurants (Phoenixs subtenant) declined the
Partnerships offer to lease the property directly to them. Therefore, the property was vacated and rent ceased as of May 31, 2002.



During August 2002, a ten (10) year lease, with annual first year base rent of $64,000, was negotiated with new tenant, Jun Cheng Pan, at the vacant N. 7thStreet property in Phoenix, Arizona. The new tenant took possession of the property in August 2002 and rent commenced in
January 2003. The restaurant is operated as a Chinese Super Buffet. Commissions of $34,500 and $13,800 were paid to an unaffiliated leasing agent and to an affiliate of the General Partner, respectively, upon the execution of the new lease in the
Third Quarter of 2002.



Former Mulberry Street Grill property- Phoenix,
AZ



During April 2001, the sub-tenant AMF Corporation notified Management
of its intent to close and vacate its Mulberry Street Grill restaurant in Phoenix, Arizona. Although the lease on the property was not set to expire until 2007, monthly rental and Common Area Maintenance (CAM) income ceased as of June 1, 2001. The
past due amount of $10,000 was reserved in the Fourth Quarter of 2001, due to its uncertainty of collection. Management moved forward with all legal remedies to collect the balances due from AMF, however, Management learned in the Third Quarter of
2002 that AMF had filed for bankruptcy and that the bankruptcy court had released AMF from all of its debts. The Partnership owned the building in Phoenix, Arizona occupied by the Mulberry Street Grill restaurant, however, the land upon which the
building was located was leased (the Ground Lease) to the Partnership by the Ground Lease Landlord, Centre at 38thStreet, L.L.C, (Centre.) Management returned possession of the property to Centre, and as such the net asset value of the property was written-off in the Fourth Quarter of 2001, resulting in a loss of $157,000.



Beginning in May 2001 and through December 2001 the Partnership accrued but
withheld payment of the ground lease obligations to Centre, and on December 31, 2001 the total ground lease accrual approximated $50,000. In the Second Quarter of 2001, Centre filed suit against the Partnership and TPG (as General Partner) seeking
possession of the property and damages for breach of the Ground Lease. In April 2002, an additional $43,000 was accrued as payable to Centre, due to the Courts granting a summary judgment of $93,000 against the Partnership. In June 2002 the
Partnership filed an appeal with respect to this judgment. In September 2002, the Partnership was required to escrow a $140,000 cash bond at the clerk of the court during the appeal process. A Settlement Agreement and Mutual Release (the
Agreement) was made and entered into as of February 1, 2003. According to the terms of the Agreements the Partnership was required to pay Centre $115,000 (the Settlement) to discharge all claims of Centre against the
Partnership and TPG (except for violations of environmental laws.) The court returned the $140,0000 cash bond to the Partnership in April 2003. (See Legal Proceedings in Note 10 and Part II- Item 1.)



21



---

Other Investment in Properties Information



According to the Partnership Agreement, the former general partners were to commit 80% of the original offering proceeds to investment in
properties. Upon the close of the offering, approximately 75% of the original proceeds were invested in the Partnerships properties.



As of December 31, 2002 two of the Partnerships property leases, where the Partnership is the lessor, contain purchase option provisions with stated purchase prices
in excess of the original cost of the properties. In May 2003 the owner of the Omega Restaurant exercised his purchase option and entered into a purchase agreement to buy the Milwaukee, WI property for $825,000. The closing date on the sale of the
property was July 28, 2003. The current General Partner is not aware of any unfavorable purchase options in relation to original cost.



Other Assets



Cash and cash equivalents, held by the Partnership, totaled approximately $2,782,000 at September 30, 2003 compared to $1,369,000 at December 31, 2002. Cash of $2,430,000
is anticipated to be used to fund the Third Quarter 2003 distributions to Limited Partners in November 2003; cash of $81,000 is anticipated to be used for the payment of accounts payable and accrued expenses; and the remainder represents amounts
deemed necessary to allow the Partnership to operate normally.



Cash generated
through the operations of the Partnerships Properties and sales of Properties will provide the sources for future fund liquidity and Limited Partner distributions.



The Partnership established an Indemnification Trust (the Trust) during the Fourth Quarter of 1993, deposited $100,000 in the
Trust during 1993 and completed funding of the Trust with $150,000 during 1994. The provision to establish the Trust was included in the Permanent Manager Agreement for the indemnification of TPG, in the absence of fraud or gross negligence, from
any claims or liabilities that may arise from TPG acting as Permanent Manager. The Trust is owned by the Partnership. For additional information regarding the Trust refer to Note 8 to the condensed financial statements included in Item 1 of this
report.



Deposit- Clerk of the Court amounted to $140,000 at December 31, 2002.
In September 2002, the Partnership was required to escrow a $140,000 cash bond at the clerk of the Maricopa County Superior Court during the appeal process related to the Phoenix, Arizona property. Upon the execution of the Settlement and Mutual
Release Agreement in the First Quarter of 2003, the $140,000 cash bond was returned to the Partnership in April 2003. (See Legal Proceedings in Part II. - Item 1 and Note 10.)



Rents and other receivables amounted to $357,000 as of September 30, 2003. Village Inn was in default in relation to its January 2002
through June 2003 lease payments. The Partnership did not recognize revenue in 2003 related to Village Inn. Management sought legal action in relation to Village Inns past due rents of approximately $137,000, as well as future lease and other
obligations that would be determined to be in excess of the lease payments received by the Partnership from the new Grand Forks tenant, Panda Buffet. Due to the uncertainty of collection, the past due 2002 rents totaling approximately $97,000 were
fully reserved in the year 2002. In the year 2002 Management charged Village Inn late fees totaling $3,400 in relation to the 2002 past due rents. These late fee charges were fully reserved in the year 2002 as Management was uncertain of collection.
During June 2003 the Partnership recovered $50,000 in past rent due from Village Inn subsequent to the execution of a settlement and lease termination agreement. The remaining past due rents and allowances were removed from the balance sheet in June
2003. The tenant Popeyes- Park Forest is delinquent on its January 2002 percentage rent billing for 2001 of $72,000 and its February 2003 percentage rent billing for 2002 of $31,500. Management continues to pursue legal remedies in relation to
the collection of the tenants percentage rent past due balance of approximately



22



---

$103,500. In addition, Management has charged Popeyes late fees totaling $42,000 (which includes 2003 and 2002 late
fee charges of $25,000 and $17,000, respectively, which have not been recognized as revenue due to uncertainty of collection) in relation to the percentage rent balances due.



Property tax receivable at December 31, 2002 totaled $5,200 (net of allowance of $30,000). The balance primarily represented 2001 and 2002
property taxes paid by the Partnership, which were due from the defaulted tenant Village Inn. The $30,000 due from Village Inn was fully reserved in 2002 due to the uncertainty of collection. The remaining past due property tax receivable and
allowances in relation to Village Inn were removed from the balance sheet in June 2003, subsequent to the settlement and lease termination agreement. A portion of the amount also represented a property tax receivable due from the new tenant, Chinese
Super Buffet, for its portion of 2002 real estate taxes. In agreement with Management, Chinese Super Buffet made monthly payments in 2003 toward its balance due at December 31, 2002.



Deferred charges totaled approximately $276,000 and $313,000, net of amortization, at September 30, 2003 and December 31, 2002,
respectively. Deferred charges represent leasing commissions paid when properties are leased or upon the negotiated extension of a lease. Leasing commissions are capitalized and amortized over the life of the lease. During the First Quarter of 2003,
commissions of $18,500 and $3,700 were paid to an unaffiliated leasing agent and to an affiliate of the General Partner, respectively, upon the execution of the new Panda Buffet lease, and a commission of $9,700 was paid to an affiliate of the
General Partner upon the execution of the new Daytons- All Sports Café lease. Deferred charges totaling $56,000 related to the Omega and Hardees- Fond du Lac properties were written-off when the two properties were sold in the
Third Quarter of 2003.



Liabilities



Accounts payable and accrued expenses at September 30, 2003, in the amount of $76,000,
primarily represented the accruals of auditing, tax and data processing fees.



Judgment Payable at December 31, 2002, in the amount of $93,000 represented the accrual of the summary judgment against the Partnership in relation to the former Mulberry Street Grill property. As of December 31, 2001 the Partnership had
withheld the May through December 2001 accrued ground lease obligations totaling approximately $50,000 related to the property. In the Second Quarter of 2001, the Ground Lease landlord filed suit against the Partnership and TPG (as General Partner)
seeking possession of the property and damages for breach of the Ground Lease. In April 2002, an additional $43,000 was accrued as payable to the Ground Lease landlord, due to the Courts granting a summary judgment of $93,000 against the
Partnership. In February 2003 a Settlement Agreement and Mutual Release (the Agreement) was executed. According to the terms of the Agreement the Partnership was required to pay directly to Centre a settlement payment of $115,000 (the
Settlement). (See Legal Proceedings in Part I- Item 1 and Note 10.)



Property taxes payable at December 31, 2002, in the amount of $17,000, represented 2002 real estate taxes due for the Chinese Super Buffet property, and the vacant Twin Falls and South Milwaukee properties.



Due to the Current General Partner amounted to $4,900 at September 30, 2003 and primarily
represented the General Partners Third and Second Quarter 2003 distributions.



Security deposits amounted to $130,000 and $137,000 at September 30, 2003 and December 31, 2002, respectively. The variance is due to a $5,000 purchase deposit being relinquished upon the sale of the South Milwaukee property in April 2003,
and a $7,000 rent security deposit being returned upon the sale of the Omega Restaurant property in July 2003. However, a $5,000 security deposit was received from the new tenant Panda Buffet in the First Quarter of 2003.



23



---

Partners Capital:



Net income for the year was allocated between the General Partner and the Limited Partners, 1% and 99%, respectively, as provided in the
Partnership Agreement as discussed more fully in Note 4 of the condensed financial statements included in Item 1 of this report. The former general partners deficit capital account balance was reallocated to the Limited Partners at December
31, 1993. Refer to Note 9 to the condensed financial statements included in Item 1 of this report for additional information regarding the reallocation.



Cash distributions to the Limited Partners and to the General Partner during 2003 of $2,410,000 and $4,999, respectively, have also been made in accordance with the
Partnership Agreement. The Fourth Quarter 2002 Limited Partner distributions totaling $1,055,000 were paid February 15, 2003, the First Quarter 2003 Limited Partner distributions totaling $510,000 were paid May 15, 2003, and the Second Quarter 2003
Limited Partner distributions totaling $845,000 were paid August 15, 2003. The Partnership intends to pay Third Quarter 2003 distributions of $2,430,000 on November 14, 2003.



Results of Operations:



The Partnership reported income from continuing operations for the three-month period ended September 30, 2003, in the amount of $511,000 compared to income from
continuing operations for the three-month period ended September 30, 2002, of $425,000. The Partnership reported income from continuing operations for the nine-month period ended September 30, 2003, in the amount of $841,000 compared to income from
continuing operations for the nine-month period ended September 30, 2002, of $848,000. The variance in income from continuing operations in 2003 compared to 2002 is due primarily to: (i) increased legal expenditures in 2003 due to tenant defaults,
eviction proceedings at the Twin Falls property, and court proceedings related to the former Mulberry Street Grill property; (ii) increased audit fees in 2003; (iii) an insurance premium adjustment in the First Quarter of 2003; (iv) 1989 personal
property taxes paid in the First Quarter of 2003; (v) increased maintenance expenditures at the Grand Forks, ND property in 2003; (vi) the Mulberry Street Grill settlement payment in February 2003; (vii) $30,000 rent collection from Fiesta Time in
the First Quarter of 2003; (viii) $50,000 lease termination fee from Village Inn in the Second Quarter of 2003; and (ix) Village Inn rent charges recorded in 2002 and not in 2003.



Discontinued Operations:



Income (loss) from discontinued operations was $313,000 and ($52,000) for the three-month periods ended September 30, 2003 and 2002, respectively. Income from
discontinued operations was $361,000 and $33,000 for the nine-month periods ended September 30, 2003 and 2002, respectively. In accordance with SFAS 144, discontinued operations represent the operations of properties disposed of or classified as
held for sale subsequent to January 1, 2002 as well as any gain or loss recognized in their disposition. The Hardees- Hartford property was sold in October 2002, the vacant South Milwaukee property was classified as held for sale in the Fourth
Quarter of 2002 and sold in April 2003, the vacant Twin Falls property was classified as held for sale in the First Quarter of 2003 and sold in August 2003, and the Hardees- Fond du Lac and Omega restaurant properties were classified as held
for sale in the Second Quarter of 2003 and sold in July 2003. Therefore the operating results of these properties are reflected as income from discontinued operations for the three and nine-month periods ended September 30, 2003 and 2002. The Third
Quarter 2003 income from discontinued operations includes net gains of $9,000, $80,000 and $215,000, which are related to the sale of the Omega restaurant, Hardees- Fond du Lac and Twin Falls properties, respectively. The First Quarter 2003
income from discontinued operations included a $33,000 property write-down of the South Milwaukee property to reflect the net estimated sales price, less costs to sell. The Second Quarter 2003 income from discontinued operations included a $15,000
property write-down of the Omega restaurant property to reflect the net estimated sales price, less costs to sell. The 2002 income from discontinued operations includes a $98,000 property write-down of the South Milwaukee property to reflect its
estimated market value.



24



---

Revenues



Total operating revenues amounted to $686,000 and $682,000, for the three-month periods ended September 30, 2003 and 2002, respectively. For the nine-month periods
ended September 30, 2003 and 2002, the total operating revenues amounted to $1,595,000 and $1,591,000, respectively.



As of September 30, 2003 total base operating rent revenues should approximate $1,700,000 for the year 2003 based on leases currently in place. Future revenues may
decrease with tenant defaults and/or sales of Properties. They may also increase with additional rents due from tenants, if those tenants experience sales levels, which require the payment of additional rent to the Partnership.



During June 2003 the Partnership received a lease termination fee of $50,000 from defaulted
former tenant Village Inn upon a settlement and lease termination agreement.



Expenses



For the three-month periods ended
September 30, 2003 and 2002, total operating expenses, amounted to approximately 26% and 39%, of total operating revenue, compared to 48% and 48% for the nine-month periods ended September 30, 2003 and 2002. Operating cash expenses (which do not
include non-cash items such as depreciation, amortization, property write-downs, and write-off of non-collectible receivables) amounted to approximately 16%, and 24%, of total operating revenues, for the three-month periods ended September 30, 2003
and 2002, respectively. Operating cash expenses amounted to 47% and 42%, respectively, for the nine-month periods ended September 30, 2003 and 2002.



The variance in 2003 and 2003 operating expenditures are due to: (i) increased 2003 legal expenditures due to tenant defaults, eviction proceedings at the Twin Falls
property, and court proceedings related to the former Mulberry Street Grill property; (ii) increased 2003 audit fees; (iii) an insurance premium adjustment in the First Quarter of 2003; (iv) 1989 personal property taxes paid in the First Quarter of
2003; (v) the Mulberry Street Grill settlement payment in February 2003; (vi) increased maintenance expenditures at the Grand Forks, ND property in 2002; and (vii) Mulberry Street Grill additional judgment accrual in the Second Quarter of 2002.



Charge-offs of depreciation, and amortization are non-cash items and do not
affect current operating cash flow of the Partnership or distributions to the Limited Partners.



Write-offs for non-collectible rents and receivables amounted to $2,600 and $90,000 for the nine-month periods ended September 30, 2003 and 2002, respectively. The write-offs are the result of tenant defaults or
management agreements.



Other Income:



Recoveries from former general partners received during the
three-month period ended September 30, 2003, and 2002 totaled $1,000 and $2,000, respectively. Recoveries from former general partners received during the nine-month period ended September 30, 2003 and 2002 totaled $4,000 and $2,000, respectively.



Inflation:



Inflation has a minimal effect on operating earnings and related cash flows from a portfolio
of triple net leases. By their nature, such leases actually fix revenues and are not impacted by rising costs of maintenance, insurance, or real estate taxes. Although the majority of the Partnerships leases have percentage rent clauses,
revenues from percentage rents represented only 23% of rental income for the year 2002. If inflation causes operating margins to deteriorate for lessees, if expenses grow faster than revenues, then, inflation may well negatively impact the portfolio
through tenant defaults.



25



---

It would be misleading to associate inflation with asset appreciation for real estate, in general, and the
Partnerships portfolio, specifically. Due to the triple-net nature of the property leases, asset values generally move inversely with interest rates.



Critical Accounting Policies:



The Partnership believes that its most significant accounting policies deal with:



Depreciation methods and lives- Depreciation of the properties is provided on a straight-line basis over 31.5 years, which is the estimated
useful life of the buildings and improvements. While the Partnership believes these are the appropriate lives and methods, use of different lives and methods could result in different impacts on net income. Additionally, the value of real estate is
typically based on market conditions and property performance, so depreciated book value of real estate may not reflect the market value of real estate assets.



Revenue recognition- Rental revenue from investment properties is recognized on the straight-line basis over the life of the respective lease. Percentage rents are
accrued only when the tenant has reached the sales breakpoint stipulated in the lease.



The Partnership periodically reviews its long-lived assets, primarily real estate, for impairment whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. The Partnerships
review involves comparing current and future operating performance of the assets, the most significant of which is undiscounted operating cash flows, to the carrying value of the assets. Based on this analysis, a provision for possible loss is
recognized, if any.



Item 3. Quantitative and Qualitative
Disclosure About Market Risk



The Partnership is not subject to market
risk.



Item 4. Changes in and Disagreements With Accountants on
Accounting and Financial Disclosure



Although the Partnerships
previous independent auditors, Arthur Andersen LLP (Arthur Andersen), never informed the Partnership that it was unable to continue as its independent auditors, as a result of the press reports of the wind-down of Arthur Andersens
business, the Partnership treated Arthur Andersen as having constructively resigned. Effective August 26, 2002 the Partnership dismissed Arthur Andersen as its independent auditors. The dismissal was disclosed in the Partnerships Form 8-K
dated August 14, 2002.



Prior to the wind-down of Arthur Andersens
business, its report on the Partnerships financial statements for either of the past two-years did not contain an adverse opinion or a disclaimer opinion, nor was it qualified or modified as to uncertainty, audit scope or accounting
principles. In addition, during the Partnerships two most recent fiscal years and the interim period following the wind-down of Arthur Andersens business, there were no disagreements with Arthur Andersen on any matter of accounting
principles or practices, financial statement disclosure or auditing scope or procedure, which disagreements, if not resolved to the satisfaction of Arthur Andersen, would have caused it to make reference to the subject matter of the disagreement in
connection with the report.



26



---

The Partnership engaged Deloitte and Touche LLP (D&T) as its new independent auditors on December 19,
2002. The engagement was disclosed in the Partnerships Form 8-K filed January 6, 2003.



During the two most recent fiscal years and the interim period up to and including the date of engagement, neither the Partnership nor anyone on behalf of the Partnership had consulted with D&T regarding (i)
either the application of accounting principles to a specific transaction, either completed or proposed; or the type of audit opinion that might be rendered on the Partnerships financial statements; or (ii) any matter that was either the
subject of a disagreement, or a reportable event, with the Partnerships former auditors Arthur Andersen.



27



---

PART II - OTHER INFORMATION



Item 1. Legal Proceedings



The Partnership owned the building in Phoenix, Arizona occupied by the Mulberry Street Grill restaurant, which was located on a parcel of land leased to the Partnership
pursuant to a long-term ground lease (the Ground Lease.) The Ground Lease was considered an operating lease and the lease payments were paid by the Partnership and expensed in the periods to which they applied. During the Second Quarter
of 2001, sub-tenant AMF Corporation (AMF) notified Management of its intent to close its Mulberry Street Grill restaurant. Although the sub-lease had not expired, since such notification the Partnership has received no rent from the
former tenant and has returned possession of the Phoenix, Arizona property to the Ground Lease Landlord, Centre at 38thStreet, L.L.C., (Centre.) Beginning in May and through December 2001 the Partnership accrued but withheld payment of the ground lease obligations, and on March 31, 2002 and December 31, 2001 the total ground lease
accrual approximated $50,000. On June 12, 2001 Centre leased the property to a new tenant.



On June 18, 2001, Centre filed a lawsuit (the Complaint) in the Maricopa County, Arizona, Superior Court, against the Partnership and TPG. The Complaint alleged that the Partnership was a tenant under a
Ground Lease with Centre and that the Partnership defaulted on its obligations under that lease. The suit named TPG as a defendant because TPG is the Partnerships general partner. The Complaint sought damages for unpaid rent, commissions,
improvements, and unspecified other damages exceeding $120,000.



The
Partnership and TPG filed an answer denying any liability to Centre. In addition, the Partnership filed a third-party complaint against the National Restaurant Group, (National Restaurant), L.L.C., and its sub-tenant AMF. In the
third-party complaint, the Partnership alleged that National Restaurant and AMF are liable to the Partnership for breach of the subleases and any damages for which the Partnership may be held liable pursuant to the Ground Lease. Due to the
bankruptcy filing by AMF the Partnership was prevented from proceeding against them. Although the Partnership had difficulty locating National Restaurant, the lawsuit against them continues.



On April 10, 2002 the Maricopa County Superior Court granted Centres motion for summary
judgment against the Partnership and TPG. The Court entered a final judgment (the Judgment) on May 22, 2002, awarding approximately $93,000 in damages to Centre, as well as attorneys fees and court costs in the amount of $16,000.
As of December 31, 2001 the Partnership had accrued $50,000 in ground lease obligations payable to Centre and the remaining summary judgment balance of $43,000 was accrued in April 2002.



On June 20, 2002 the Partnership and TPG filed a Notice of Appeal (the Appeal) with respect to such Judgment. Both parties filed
briefs with the Court of Appeals, and the Court set oral argument for March 5, 2003. In order to prevent Centre from enforcing the judgment while the Appeal was pending, in August 2002, the Partnership deposited a $140,000 cashiers check with
the Clerk of the Maricopa County Superior Court to serve as a bond. By law, the amount of the bond must be sufficient to cover the amount of the judgment, plus interest, and any additional costs that may be incurred during the appeal.



In early January 2003, Centre informed the Partnership that the replacement tenant had
vacated the premises. In February 2003 the Partnership explored its options and made an offer to Centre to settle the lawsuit and terminate the Ground Lease. In February 2003 a Settlement Agreement and Mutual Release (Agreement) was
executed between Centre, the Partnership and TPG. The Agreement included a February 28, 2003 settlement payment of $115,000 (the Settlement) from the Partnership to Centre in satisfaction of any and all obligations the Partnership and
TPG has now, or may have in the future, to Centre, whether in connection with the Complaint, the Judgment, the Ground Lease, or otherwise, except for any liability for violations of environmental law for which the Partnership is liable. In addition,
the Agreement includes the termination of the Ground Lease, dismissal of the Partnerships Appeal, and the mutual liability release of all parties relating to or arising out of the Ground Lease, the Complaint, the Judgment, and the Appeal,
except for violations of environmental laws.



28



---

Upon filing the Agreement with the Court, the $140,000 cash bond was returned from the clerk of the court to the
Partnership in April 2003.



Items 2-4.



None



Item 5. Controls and Procedures



Within the 90-day period prior to the filing of this report, the Partnership carried out an evaluation, under the supervision and with the participation of the
Companys management, including the Chief Executive Officer (CEO)/Financial Officer (CFO), of the effectiveness of the design and operation of the Partnerships disclosure controls and procedures. Based on that
evaluation, the CEO/CFO has concluded that the Partnerships disclosure controls and procedures are effective to ensure that information required to be disclosed by the Partnership in the reports it files under the Securities and Exchange Act
of 1934, as amended, is recorded, processed, summarized and reported within the time periods specified in the securities and Exchange Commission rules and forms. There have been no significant changes in the Partnerships internal controls or
in other factors that could significantly affect internal controls subsequent to the date of the evaluation referred to above.



Item 6. Exhibits and Reports on Form 8-K



| | (a) | Listing of Exhibits
| | --- | -------------------



| | 31.1 | 302 Certifications
| | ---- | ------------------



| | 32.1 | Certification of Periodic Financial Report Pursuant to 18 U.S.C. Section 1350.
| | ---- | ------------------------------------------------------------------------------



| | 99.0 | Correspondence to the Limited Partners dated November 14, 2003 regarding the Third Quarter 2003 distribution.
| | ---- | -------------------------------------------------------------------------------------------------------------



| | (b) | Reports on Form 8-K:
| | --- | --------------------



The Registrant filed Form 8-K on January 6, 2003.



The Registrant filed Form 8-K/A on January 17, 2003.



29



---

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.



DIVALL INSURED
INCOME PROPERTIES 2 LIMITED PARTNERSHIP



|By:   |  | The Provo Group, Inc., General Partner
|----- |  | --------------------------------------
|      | 
|By:   |  | /s/Bruce A. Provo                     
|      |  | Bruce A. Provo, President             
|      | 
|Date: |  | November 14, 2003                     



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



|      | 
|----- | 
|By:   | 
|      | 
|By:   | 
|      | 
|      | 
|Date: | 



30