CONSOLIDATED CAPITAL PROPERTIES IV
10-Q, 2000-08-14
REAL ESTATE INVESTMENT TRUSTS
Previous: LOJACK CORP, S-8, EX-24, 2000-08-14
Next: CONSOLIDATED CAPITAL PROPERTIES IV, 10-Q, EX-27, 2000-08-14





              FORM 10-Q-QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF

                       THE SECURITIES EXCHANGE ACT OF 1934

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

                                    Form 10-Q

(Mark One)
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
    ACT OF 1934

                    For the quarterly period ended June 30, 2000


[ ] 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 0-11002

                         CONSOLIDATED CAPITAL PROPERTIES IV
               (Exact name of registrant as specified in its charter)



         California                                              94-2768742
(State or other jurisdiction of                               (I.R.S. Employer
 incorporation or organization)                              Identification No.)

                          55 Beattie Place, PO Box 1089

                        Greenville, South Carolina 29602

                      (Address of principal executive offices)

                                 (864) 239-1000

                           (Issuer's telephone number)

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


<PAGE>

                         PART I - FINANCIAL INFORMATION

ITEM 1.     FINANCIAL STATEMENTS

a)
                       CONSOLIDATED CAPITAL PROPERTIES IV

                           CONSOLIDATED BALANCE SHEETS

                          (in thousands, except unit data)


<TABLE>
<CAPTION>

                                                             June 30,    December 31,
                                                               2000          1999
                                                           (Unaudited)      (Note)
Assets

<S>                                                          <C>             <C>
   Cash and cash equivalents                                 $  4,793        $ 8,921
   Receivables and deposits                                     1,649          2,162
   Restricted escrows                                           1,689          1,402
   Other assets                                                 1,762          1,403
   Investment properties:
      Land                                                     12,094         12,094
      Buildings and related personal property                 123,917        122,539
                                                              136,011        134,633
      Less accumulated depreciation                          (106,138)      (104,057)
                                                               29,873         30,576
                                                             $ 39,766      $  44,464
Liabilities and Partners' Deficit
Liabilities

   Accounts payable                                           $   654          $ 960
   Tenant security deposit liabilities                            528            506
   Accrued property taxes                                       1,113          1,284
   Distribution payable                                           343          4,318
   Other liabilities                                              975          1,287
   Mortgage notes payable                                      74,476         70,997
                                                               78,089         79,352
Partners' Deficit

   General partners                                            (6,783)        (6,634)
   Limited partners (342,773 units issued and
      outstanding)                                            (31,540)       (28,254)
                                                              (38,323)       (34,888)
                                                             $ 39,766      $ 44,464
</TABLE>

Note: The balance sheet at December 31, 1999,  has been derived from the audited
      financial statements at that date but does not include all the information
      and footnotes  required by generally  accepted  accounting  principles for
      complete financial statements.

            See Accompanying Notes to Consolidated Financial Statements

<PAGE>

b)

                       CONSOLIDATED CAPITAL PROPERTIES IV

                      CONSOLIDATED STATEMENTS OF OPERATIONS

                                   (Unaudited)

                          (in thousands, except unit data)

<TABLE>
<CAPTION>

                                                  Three Months Ended    Six Months Ended
                                                       June 30,             June 30,
                                                    2000       1999       2000      1999

Revenues:
<S>                                                <C>        <C>       <C>       <C>
  Rental income                                    $ 6,905    $ 7,029   $13,784   $14,117
  Other income                                         643        560     1,163     1,023
        Total revenues                               7,548      7,589    14,947    15,140

Expenses:
  Operating                                          2,857      2,833     5,615     5,551
  General and administrative                           347        263       803     1,024
  Depreciation                                       1,052      1,049     2,081     2,101
  Interest                                           1,444      1,419     2,885     2,840
  Property taxes                                       475        487       971       950
        Total expenses                               6,175      6,051    12,355    12,466

Income before extraordinary item                     1,373      1,538     2,592     2,674
Extraordinary loss on early extinguishment
  of debt                                               (5)        --       (64)       --

Net income                                         $ 1,368    $ 1,538   $ 2,528   $ 2,674

Net income allocated to general partner (4%)            55         62       101       107
Net income allocated to limited partners (96%)       1,313      1,476     2,427     2,567

                                                   $ 1,368    $ 1,538   $ 2,528   $ 2,674
Per limited partnership unit:

  Income before extraordinary item                    3.84       4.31      7.26      7.49
  Extraordinary loss on early extinguishment
   of debt                                           (0.01)        --     (0.18)       --

Net income                                         $  3.83     $ 4.31     $ 7.08    $ 7.49

Distributions per limited partnership unit         $  5.12      $ --     $ 16.67   $ 25.61

</TABLE>

            See Accompanying Notes to Consolidated Financial Statements


<PAGE>


c)
                       CONSOLIDATED CAPITAL PROPERTIES IV

              CONSOLIDATED STATEMENTS OF CHANGES IN PARTNERS' DEFICIT
                                   (Unaudited)

                          (in thousands, except unit data)


<TABLE>
<CAPTION>

                                       Limited                                 Total
                                     Partnership     General      Limited    Partners'
                                        Units        Partners    Partners     Deficit

<S>                                    <C>             <C>       <C>         <C>
Original capital contributions         343,106         $ 1       $171,553    $171,554

Partners' deficit at
   December 31, 1998                  $342,773       $ (6,175)   $(17,230)   $(23,405)

Distributions to partners                   --           (366)     (8,778)     (9,144)

Net income for the six months
   ended June 30, 1999                      --            107       2,567       2,674

Partners' deficit at
   June 30, 1999                       342,773       $ (6,434)   $(23,441)   $(29,875)

Partners' deficit at
   December 31, 1999                   342,773       $ (6,634)   $(28,254)   $(34,888)

Distributions to partners                   --           (250)     (5,713)     (5,963)

Net income for the six months
   ended June 30, 2000                      --            101       2,427       2,528

Partners' deficit at
   June 30, 2000                       342,773       $ (6,783)   $(31,540)   $(38,323)
</TABLE>

            See Accompanying Notes to Consolidated Financial Statements


<PAGE>


d)
                       CONSOLIDATED CAPITAL PROPERTIES IV

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                   (Unaudited)

                                   (in thousands)
<TABLE>
<CAPTION>

                                                                  Six Months Ended
                                                                        June 30,

                                                                  2000        1999
Cash flows from operating activities:

<S>                                                             <C>          <C>
  Net income                                                    $ 2,528      $ 2,674
  Adjustments to reconcile net income to net cash
   provided by operating activities:
   Depreciation                                                   2,081        2,101
   Amortization of loan costs                                       123          158
   Extraordinary loss on early extinguishment of debt                64           --
   Change in accounts:
      Receivables and deposits                                      300          411
      Other assets                                                  (82)        (173)
      Accounts payable                                             (306)         (46)
      Tenant security deposit liabilities                            22           --
      Accrued property taxes                                       (171)        (287)
      Other liabilities                                            (312)         163
       Net cash provided by operating activities                  4,247        5,001

Cash flows from investing activities:

  Property improvements and replacements                         (1,378)      (1,488)
  Net (deposits to) withdrawals from restricted escrows            (287)         671
  Insurance proceeds                                                213           --
       Net cash used in investing activities                     (1,452)        (817)

Cash flows from financing activities:

  Payments on mortgage notes payable                               (227)        (222)
  Repayment of mortgage notes payable                           (10,329)          --
  Proceeds from mortgage notes payable                           14,035           --
  Distribution to partners                                       (9,938)      (9,144)
  Prepayment penalties paid                                         (30)          --
  Loan costs paid                                                  (434)          --
       Net cash used in financing activities                     (6,923)      (9,366)

Net decrease in cash and cash equivalents                        (4,128)      (5,182)

Cash and cash equivalents at beginning of period                  8,921       13,241
Cash and cash equivalents at end of period                      $ 4,793      $ 8,059
</TABLE>

Supplemental Disclosures of Cash Flow Information and Non-Cash Activities:

Cash paid for interest was  approximately  $2,708,000 and $2,684,000 for the six
months ended June 30, 2000 and 1999, respectively.

Distribution  payable  and  distributions  to  partners  were each  adjusted  by
approximately  $343,000 for non-cash  activity for the six months ended June 30,
2000.

Distributions to partners of approximately  $4,318,000 were declared at December
31, 1999 and  approximately  $4,113,000  of this balance was paid during the six
months  ended  June  30,  2000.  The  remaining  balance  is  deferred  per  the
Partnership Agreement.

            See Accompanying Notes to Consolidated Financial Statements

<PAGE>

e)

                       CONSOLIDATED CAPITAL PROPERTIES IV

                     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

Note A - Basis of Presentation

The accompanying  unaudited  consolidated  financial  statements of Consolidated
Capital  Properties IV (the "Partnership" or "Registrant") have been prepared in
accordance with generally accepted  accounting  principles for interim financial
information and with the  instructions to Form 10-Q and Article 10 of Regulation
S-X.  Accordingly,  they do not include  all of the  information  and  footnotes
required by generally  accepted  accounting  principles  for complete  financial
statements.  In the  opinion of ConCap  Equities,  Inc.  ("CEI" or the  "General
Partner"),  all adjustments (consisting of normal recurring accruals) considered
necessary for a fair presentation have been included.  Operating results for the
three and six month periods ended June 30, 2000, are not necessarily  indicative
of the results  that may be expected  for the fiscal  year ending  December  31,
1999. For further  information,  refer to the consolidated  financial statements
and footnotes thereto included in the  Partnership's  Annual Report on Form 10-K
for the fiscal year ended December 31, 1999.

Consolidation

The  consolidated   financial  statements  include  the  Partnership's  majority
interest in a joint venture which owns South Port  Apartments.  The  Partnership
has the ability to control the major  operating  and  financial  policies of the
joint  venture.  No minority  interest has been  reflected for the joint venture
because  minority  interests are limited to the extent of their equity  capital,
and losses in excess of the minority interest equity capital are charged against
the Partnership's interest.  Should the losses reverse, the Partnership would be
credited with the amount of minority interest losses previously absorbed.

The Partnership's consolidated financial statements also include the accounts of
the Partnership,  its wholly-owned  partnerships and its 99% limited partnership
interest in Briar Bay Apartments Associates,  Ltd., Post Ridge Associates, Ltd.,
ConCap Rivers Edge  Associates,  Ltd.,  Foothill Chimney  Associates,  L.P., and
ConCap Stratford Associates, Ltd. Because the Partnership may remove the general
partner of its 99% owned  partnerships,  these  partnerships  are controlled and
consolidated by the Partnership.  All significant interpartnership balances have
been eliminated.

Note B - Transfer of Control

Pursuant  to a series  of  transactions  which  closed  on  October  1, 1998 and
February 26, 1999,  Insignia Financial Group, Inc. and Insignia Properties Trust
merged into Apartment  Investment and Management Company  ("AIMCO"),  a publicly
traded real estate investment trust, with AIMCO being the surviving  corporation
(the "Insignia Merger").  As a result, AIMCO acquired 100% ownership interest in
the General Partner.  The General Partner does not believe that this transaction
has had or will have a material  effect on the  affairs  and  operations  of the
Partnership.

The Partnership has no employees and is dependent on the General Partner and its
affiliates for the management and administration of all Partnership  activities.
The  Partnership  Agreement  provides  for certain  payments to  affiliates  for
services and reimbursements of certain expenses incurred by affiliates on behalf
of the Partnership.  The following  transactions with the General Partner and/or
its affiliates were incurred during the six months ended June 30, 2000 and 1999:

                                                                  2000      1999
                                                                  (in thousands)

 Property management fees (included in operating expenses)        $751      $765
 Reimbursement for services of affiliates (included in
   investment properties and general and administrative
   and operating expenses)                                         326       286
 Partnership management fee (included in general and
   administrative expenses)                                        279       555
 Loan costs (included in other assets)                             140        --

During the six months  ended June 30, 2000 and 1999,  affiliates  of the General
Partner were entitled to receive 5% of gross receipts from all the Partnership's
properties as  compensation  for providing  property  management  services.  The
Partnership paid to such affiliates  approximately $751,000 and $765,000 for the
six months ended June 30, 2000 and 1999, respectively.

An  affiliate  of the General  Partner  received  reimbursement  of  accountable
administrative expenses amounting to approximately $326,000 and $286,000 for the
six months ended June 30, 2000 and 1999, respectively.

The Limited  Partnership  Agreement  ("Partnership  Agreement")  provides  for a
special  management  fee  equal  to 9% of the  total  distributions  made to the
limited partners from cash flow provided by operations to be paid to the General
Partner for executive and administrative  management  services.  The Partnership
paid approximately $279,000 and $555,000 under this provision of the Partnership
Agreement to the General  Partner  during the six months ended June 30, 2000 and
1999, respectively.

In addition to reimbursement for services of affiliates, the Partnership paid an
affiliate of the General Partner  approximately  $140,000 for loan costs related
to the  refinancing  of three of the  Partnership's  properties  during  the six
months ended June 30,  2000.  These costs were  capitalized  and are included in
other assets on the consolidated balance sheet.

AIMCO and its affiliates  currently own 169,136 limited partnership units in the
Partnership representing approximately 49.34% of the outstanding units. A number
of these  units were  acquired  pursuant  to tender  offers made by AIMCO or its
affiliates.  It is possible that AIMCO or its  affiliates  will make one or more
additional offers to acquire  additional  limited  partnership  interests in the
Partnership  for cash or in exchange for units in the operating  partnership  of
AIMCO. Under the Partnership  Agreement,  unitholders  holding a majority of the
Units are  entitled to take action  with  respect to a variety of matters.  As a
result of its ownership of approximately  49.34% of the outstanding units, AIMCO
is in a position to significantly influence all voting decisions with respect to
the Registrant.  When voting on matters,  AIMCO would in all likelihood vote the
Units it acquired in a manner  favorable to the interest of the General  Partner
because of their affiliation with the General Partner.

Note D - Contingencies

The  Partnership is required by the  Partnership  Agreement to maintain  working
capital  reserves  for  contingencies  of $500 per  apartment  unit owned by the
Partnership,  or approximately  $2,004,000.  In the event  expenditures are made
from these  reserves,  operating  revenue shall be allocated to such reserves to
the extent necessary to maintain the foregoing level.  Reserves,  including cash
and cash  equivalents,  totaling  approximately  $4,793,000  at June  30,  2000,
exceeded the Partnership's reserve requirements of approximately $2,004,000.

Note E - Distributions

During  the  six  months  ended  June  30,  2000,  the  Partnership  paid a cash
distribution from operations of approximately $1,871,000, of which approximately
$1,679,000  ($4.90  per  limited  partnership  unit)  was  paid  to the  limited
partners,  and a distribution of financing proceeds  representing funds from the
financing  of Point  West  Apartments  of  approximately  $2,242,000  ($6.54 per
limited partnership unit), all of which was paid to the limited partners.  These
distributions were declared and accrued at December 31, 1999.

In addition,  the Partnership  declared and paid  distributions of approximately
$5,951,000  (approximately  $5,713,000  to the  limited  partners  or $16.67 per
limited  partnership  unit) during the six months ended June 30, 2000 consisting
of approximately $2,724,000 (approximately $2,615,000 to the limited partners or
$7.63 per limited  partnership unit) of refinance  proceeds from The Apartments,
Citadel  Apartments,  and  Stratford  Place  Apartments  and sale  proceeds from
Overlook Apartments which sold in December of 1999, and approximately $3,227,000
(approximately   $3,098,000  to  the  limited  partners  or  $9.04  per  limited
partnership  unit) from operations.  Approximately  $343,000 of the distribution
from  operations was payable at June 30, 2000 to the General Partner and special
limited partners.  Approximately  $31,000 of this balance was paid subsequent to
June 30,  2000.  The  remaining  balance is  subordinated  and  deferred per the
Partnership  Agreement until the limited partners receive 100% of their original
capital  contributions  from surplus funds. In conjunction  with the transfer of
funds  from  certain   majority-owned   sub-tier  limited  partnerships  to  the
Partnership, approximately $15,000 was distributed to the general partner of the
majority owned sub-tier limited partnerships.

In  January  1999,  the  General  Partner   declared  and  paid  a  distribution
attributable   to  cash  flow  from  operations  of   approximately   $6,422,000
(approximately  $6,165,000  to  the  limited  partners  or  $17.99  per  limited
partnership unit) and approximately $2,722,000  (approximately $2,613,000 to the
limited partners or $7.62 per limited partnership unit) representing a return of
capital.

Note F - Casualty Gains

In  January  2000,  Stratford  Place  Apartments  had a fire  which  damaged  12
apartment  units  and  30% of the  roof.  Insurance  proceeds  of  approximately
$214,000 were received  during the six months ended June 30, 2000.  The Managing
General Partner is repairing the damage and the financial  impact is still being
determined.

Note G - Extraordinary Loss on Early Extinguishment of Debt

On May 31, 2000, the Partnership  refinanced the mortgage encumbering  Stratford
Place.  The  refinancing   replaced   mortgage   indebtedness  of  approximately
$2,493,000  with a new mortgage of $4,550,000.  The mortgage was refinanced at a
rate of 8.48%  compared  to the prior rate of 8.65% and matures on June 1, 2020.
Capitalized loan costs incurred for the refinancing were approximately $124,000.
The Partnership  wrote off  approximately  $4,000 in unamortized  loan costs and
paid prepayment  penalties of approximately $1,000 resulting in an extraordinary
loss on early extinguishment of debt of approximately $5,000.

On February 2, 2000, the  Partnership  refinanced the mortgage  encumbering  The
Apartments.  The refinancing  replaced  mortgage  indebtedness of  approximately
$3,288,000  with a new mortgage of $4,775,000.  The mortgage was refinanced at a
rate of 8.37%  compared to the prior rate of 8.34% and matures on March 1, 2020.
Capitalized loan costs incurred for the refinancing were approximately $153,000.
The Partnership  wrote off  approximately  $11,000 in unamortized loan costs and
paid prepayment penalties of approximately $22,000 resulting in an extraordinary
loss on early extinguishment of debt of approximately $33,000.

On February 28,  2000,  the  Partnership  refinanced  the  mortgage  encumbering
Citadel   Apartments.   The  refinancing   replaced  mortgage   indebtedness  of
approximately  $4,548,000  with a new mortgage of  $4,710,000.  The mortgage was
refinanced at a rate of 8.25% compared to the prior rate of 8.38% and matures on
March  1,  2020.  Capitalized  loan  costs  incurred  for the  refinancing  were
approximately  $141,000.  The  Partnership  wrote off  approximately  $19,000 in
unamortized  loan costs and paid prepayment  penalties of  approximately  $7,000
resulting  in  an  extraordinary  loss  on  early   extinguishment  of  debt  of
approximately $26,000.

On November 9, 1999, the Partnership obtained financing on Point West Apartments
in the amount of $2,460,000.  The mortgage was financed at a rate equal to 7.86%
and  matures on  December  1, 2019.  Capitalized  loan  costs  incurred  for the
financing were approximately $47,000 during the year ended December 31, 1999. An
additional  $16,000 of loan costs were incurred during the six months ended June
30, 2000.

Note H - Segment Reporting

Description  of the types of products  and  services  from which the  reportable
segment  derives its  revenues:  The  Partnership  has one  reportable  segment:
residential properties.  The Partnership's residential property segment consists
of sixteen apartment complexes in ten states in the southeastern,  western,  and
mid-western  United States. The Partnership rents apartment units to tenants for
terms that are typically twelve months or less.

Measurement  of segment profit or loss: The  Partnership  evaluates  performance
based on segment profit (loss) before  depreciation.  The accounting policies of
the  reportable  segment are the same as those  described  in the  Partnership's
Annual Report on Form 10-K for the fiscal year ended December 31, 1999.

Factors management used to identify the Partnership's  reportable segments:  The
Partnership's  reportable segments are investment  properties that offer similar
products and services.  Although each of the  investment  properties are managed
separately,  they have been aggregated into one segment as they provide services
with similar types of products and customers.

Segment  information for the three and six month periods ended June 30, 2000 and
1999,  is shown in the tables below.  The "Other"  column  includes  Partnership
administration  related  items and  income  and  expense  not  allocated  to the
reportable segments.
<TABLE>
<CAPTION>

    For the Three Months Ended June 30, 2000     Residential    Other       Totals
                                                            (in thousands)
<S>                                                <C>           <C>       <C>
Rental income                                      $ 6,905       $ --      $ 6,905
Other income                                           621          22         643
Interest expense                                     1,444          (3)      1,444
Depreciation                                         1,052          --       1,052
General and administrative expenses                     --         347         347
Extraordinary loss on early extinguishment
  of debt                                               (5)         --          (5)
Segment profit (loss)                                1,690        (322)      1,368


     For the Six Months Ended June 30, 2000      Residential    Other       Totals
                                                            (in thousands)
Rental income                                      $13,784       $ --      $13,784
Other income                                         1,106          57       1,163
Interest expense                                     2,885          --       2,885
Depreciation                                         2,081          --       2,081
General and administrative expenses                     --         803         803
Extraordinary loss on early extinguishment
  of debt                                              (64)         --         (64)
Segment profit (loss)                                3,274        (746)      2,528
Total assets                                        32,329       7,436      39,765
Capital expenditures for investment
  properties                                         1,378          --       1,378


    For the Three Months Ended June 30, 1999     Residential     Other       Totals
                                                           (in thousands)
Rental income                                     $ 7,029        $ --       $ 7,029
Other income                                          535           25          560
Interest expense                                    1,419           --        1,419
Depreciation                                        1,049           --        1,049
General and administrative expenses                    --          263          263
Segment profit (loss)                               1,776         (238)       1,538


     For the Six Months Ended June 30, 1999      Residential     Other       Totals
                                                            (in thousands)
Rental income                                     $14,117        $ --       $14,117
Other income                                          931           92        1,023
Interest expense                                    2,840           --        2,840
Depreciation                                        2,101           --        2,101
General and administrative expenses                    --        1,024        1,024
Segment profit (loss)                               3,606         (932)       2,674
Total assets                                       37,824        5,985       43,809
Capital expenditures for investment
  properties                                        1,488           --        1,488
</TABLE>

Note I - Legal Proceedings

In March 1998, several putative unit holders of limited partnership units of the
Partnership  commenced an action  entitled  Rosalie  Nuanes,  et al. v. Insignia
Financial  Group,  Inc., et al. in the Superior Court of the State of California
for the County of San Mateo. The plaintiffs  named as defendants,  among others,
the   Partnership,   its  General  Partner  and  several  of  their   affiliated
partnerships  and corporate  entities.  The action  purports to assert claims on
behalf of a class of limited  partners and derivatively on behalf of a number of
limited  partnerships  (including  the  Partnership)  which are named as nominal
defendants,  challenging the acquisition of interests in certain general partner
entities by Insignia Financial Group, Inc. and entities which were, at one time,
affiliates of Insignia; past tender offers by the Insignia affiliates to acquire
limited  partnership  units;  the  management  of  partnerships  by the Insignia
affiliates;  and the Insignia  Merger.  The plaintiffs seek monetary damages and
equitable relief, including judicial dissolution of the Partnership. On June 25,
1998,  the General  Partner filed a motion seeking  dismissal of the action.  In
lieu  of  responding  to the  motion,  the  plaintiffs  have  filed  an  amended
complaint.  The General Partner filed  demurrers to the amended  complaint which
were heard February 1999.

Pending the ruling on such  demurrers,  settlement  negotiations  commenced.  On
November 2, 1999,  the parties  executed and filed a Stipulation  of Settlement,
settling claims,  subject to final court approval,  on behalf of the Partnership
and all limited  partners  who owned  units as of November 3, 1999.  Preliminary
approval of the settlement  was obtained on November 3, 1999 from the Court,  at
which time the Court set a final approval  hearing for December 10, 1999.  Prior
to the December 10, 1999 hearing,  the Court received various  objections to the
settlement, including a challenge to the Court's preliminary approval based upon
the alleged lack of authority of prior lead counsel to enter the settlement.  On
December  14,  1999,  the General  Partner  and its  affiliates  terminated  the
proposed settlement.  In February 2000, counsel for some of the named plaintiffs
filed a motion to disqualify plaintiff's lead and liaison counsel who negotiated
the settlement.  On June 27, 2000, the Court entered an order disqualifying them
from the case. The Court will entertain applications for lead counsel which must
be filed by August 4, 2000. The Court has scheduled a hearing on August 21, 2000
to address the issue of appointing  lead counsel.  The General  Partner does not
anticipate  that  costs  associated  with  this  case  will be  material  to the
Partnership's overall operations.

The  Partnership is unaware of any other pending or outstanding  litigation that
is not of a routine nature arising in the ordinary course of business.


<PAGE>

ITEM 2.     MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

The  matters  discussed  in  this  Form  10-Q  contain  certain  forward-looking
statements  and  involve  risks and  uncertainties  (including  changing  market
conditions,   competitive  and  regulatory   matters,   etc.)  detailed  in  the
disclosures  contained  in  this  Form  10-Q  and the  other  filings  with  the
Securities and Exchange Commission made by the Registrant from time to time. The
discussion of the  Partnership's  business and results of operations,  including
forward-looking  statements  pertaining  to such  matters,  does not  take  into
account the effects of any changes to the Partnership's  business and results of
operations.  Accordingly,  actual  results  could differ  materially  from those
projected in the forward-looking  statements as a result of a number of factors,
including those identified herein.

The Partnership's  investment properties consist of sixteen apartment complexes.
The following  table sets forth the average  occupancy of the properties for the
six months ended June 30, 2000 and 1999:

                                                  Average Occupancy

      Property                                     2000       1999

      The Apartments                                94%        93%
        Omaha, NE
      Arbours of Hermitage Apartments               95%        95%
        Nashville, TN
      Briar Bay Racquet Club Apartments             97%        97%
        Miami, FL
      Chimney Hill Apartments                       94%        95%
        Marietta, GA
      Citadel Apartments                            91%        94%
        El Paso, TX
      Citadel Village Apartments                    96%        98%
        Colorado Springs, CO
      Foothill Place Apartments                     95%        97%
        Salt Lake City, UT
      Knollwood Apartments                          93%        96%
        Nashville, TN
      Lake Forest Apartments                        92%        85%
        Omaha, NE
      Nob Hill Villa Apartments                     97%        93%
        Nashville, TN
      Point West Apartments                         98%        97%
        Charleston, SC
      Post Ridge Apartments                         93%        96%
        Nashville, TN
      Rivers Edge Apartments                        98%        96%
        Auburn, WA
      South Port Apartments                         97%        95%
        Tulsa, OK
      Stratford Place Apartments                    95%        93%
        Austin, TX
      Village East Apartments                       97%        98%
        Cimarron Hills, CO


<PAGE>


The decrease in occupancy at Citadel Apartments,  Knollwood Apartments, and Post
Ridge  Apartments  is due to  increased  competition  in the local  market.  The
increase in occupancy at Lake Forest Apartments and Nob Hill Villa Apartments is
due to increased marketing efforts and strong local markets.

Results of Operations

The  Partnership's  net income for the six months ended June 30,  2000,  totaled
approximately $2,528,000 as compared to a net income of approximately $2,674,000
for the corresponding period of 1999. The Partnership's net income for the three
month period  ended June 30, 2000 was  approximately  $1,368,000  as compared to
approximately  $1,538,000 for the corresponding  period in 1999. The decrease in
net income for the six months ended June 30, 2000, is due to a decrease in total
revenues and an  extraordinary  loss on early  extinguishment  of debt partially
offset by reduced total expenses. The decrease in net income for the three month
period  ended  June  30,  2000  is  due  to  decreased  total  revenues  and  an
extraordinary  loss on early  extinguishment  of debt as well as increased total
expenses.  Total  revenues  for both the three and six month  periods as well as
total expenses for the six months ended June 30, 2000  decreased  largely due to
the sale of Overlook  Apartments in December 1999 as discussed below.  Excluding
Overlook Apartment's operations, total expenses and total revenues increased for
the Partnership's  remaining  properties for the three and six months ended June
30, 2000.

Total  expenses  on the  remaining  properties  increased  due to an increase in
operating, depreciation,  property tax and interest expenses partially offset by
a decrease in general and administrative expenses.  Operating expenses increased
due  primarily  to  increased  utility  expenses,   increased  salary  expenses,
increased  hazard  insurance  expense,  and  reduced net  insurance  proceeds on
casualties.  In the six months  ended June 30,  1999  there were  several  small
insurance  claims made and proceeds  received.  Fewer  similar  claims were made
during the six months ended June 30, 2000. Depreciation expense on the remaining
properties  increased  due to  capital  improvements  completed  during the past
twelve months.  Property tax expense increased due to increased  assessed values
at some of the Partnership's properties, as well as the timing of the receipt of
1999 tax bills  affecting the accruals  recorded at June 30, 2000 and 1999.  The
increase in interest expense is primarily due to the new financing at Point West
Apartments  late in 1999 and to increased  debt balances at The  Apartments  and
Citadel  Apartments  due to the  refinancings  in February 2000. The decrease in
general and  administrative  expenses is due to the fact that a smaller  special
management fee of 9% on  distributions  from  operations was paid during the six
months  ended June 30, 2000 as compared to the six months  ended June 30,  1999.
While there was a  distribution  from  operations  of  approximately  $6,422,000
during  the six  months  ended  June 30,  1999,  the  total  distributions  from
operations  during  the six  months  ending  June  30,  2000  was  approximately
$3,227,000, so the special management fee was lower.

Total revenues for the Partnership's  remaining  properties  increased due to an
increase  in rental  income  and an  increase  in other  income.  Rental  income
increased due to increased  average rental rates partially offset by an increase
in bad debt  expenses  at most of the  Partnership's  properties.  Other  income
increased primarily due to increased utility income, telephone commissions,  and
cable TV income,  partially  offset by a decrease in laundry  income and reduced
security deposit forfeitures.

As part of the ongoing  business plan of the  Partnership,  the General  Partner
monitors the rental market  environment of each of its investment  properties to
assess the feasibility of increasing rents,  maintaining or increasing occupancy
levels and protecting  the  Partnership  from increases in expenses.  As part of
this plan,  the General  Partner  attempts to protect the  Partnership  from the
burden of  inflation-related  increases  in  expenses  by  increasing  rents and
maintaining a high overall  occupancy  level.  However,  due to changing  market
conditions,  which  can  result  in the use of  rental  concessions  and  rental
reductions to offset softening market conditions, there is no guarantee that the
General Partner will be able to sustain such a plan.

Liquidity and Capital Resources

At  June  30,  2000,  the  Partnership   held  cash  and  cash   equivalents  of
approximately $4,793,000, compared to approximately $8,059,000 at June 30, 1999.
Cash and cash equivalents decreased approximately  $4,128,000 for the six months
ended June 30, 2000 from the  Partnership's  year ended December 31, 1999.  This
net  decrease  was  comprised of  approximately  $6,889,000  of net cash used in
financing  activities  and  approximately  $1,452,000  of cash used in investing
activities,  partially  offset by net cash  provided by operating  activities of
approximately  $4,213,000.  Cash used in financing  activities  consisted of the
repayment of the mortgages encumbering The Apartments,  Citadel Apartments,  and
Stratford  Place  Apartments,  distributions  to the  partners,  loan  costs and
prepayment  penalties  paid and  payments  of  principal  made on the  mortgages
encumbering some of the Partnership's  properties,  partially offset by proceeds
from the new loans on The Apartments,  Citadel  Apartments,  and Stratford Place
Apartments.  Cash used in investing  activities  consisted primarily of property
improvements and replacements and net deposits to restricted escrows,  partially
offset by net insurance proceeds received.  The Partnership  invests its working
capital reserves in money market accounts.

The sufficiency of existing  liquid assets to meet future  liquidity and capital
expenditure   requirements   is  directly   related  to  the  level  of  capital
expenditures  required at the  properties  to  adequately  maintain the physical
assets and other  operating needs of the Partnership and to comply with Federal,
state, and local legal and regulatory requirements. Capital improvements planned
for each of the Partnership's properties are detailed below.

The Apartments

During  the  six  months  ended  June  30,  2000,   the   Partnership   expended
approximately  $25,000  on  capital  improvements  at the  property,  consisting
primarily of carpet and vinyl replacement and other building improvements. These
improvements were funded from operating cash flow. The Partnership has budgeted,
but is not limited to, capital improvements of approximately $61,000 for 2000 at
this property which consist primarily of carpet and vinyl replacement.

Arbours of Hermitage Apartments

During  the  six  months  ended  June  30,  2000,   the   Partnership   expended
approximately  $167,000  on capital  improvements  at the  property,  consisting
primarily  of  appliance   and  carpet   replacement,   as  well  as  structural
improvements,   lighting  upgrades,   air  conditioning  upgrades,  and  fencing
upgrades.   These  improvements  were  funded  from  operating  cash  flow.  The
Partnership  has  budgeted,  but is not  limited  to,  capital  improvements  of
approximately  $1,525,000 for 2000 at this property  which consist  primarily of
structural  improvements,  floor covering replacement,  countertop replacements,
appliance  replacement,   air  conditioning  upgrades,   equipment  and  fencing
upgrades.

Briar Bay Racquet Club Apartments

During  the  six  months  ended  June  30,  2000,   the   Partnership   expended
approximately  $80,000 on budgeted and non-budgeted  capital improvements at the
property,  consisting primarily of electrical upgrades, elevator upgrades, other
building  improvements,  carpet and vinyl  replacement,  and plumbing  upgrades.
These  improvements  were  funded  from  operating  cash  flow  and  Partnership
reserves.  The  Partnership  has  budgeted,  but  is  not  limited  to,  capital
improvements  of  approximately  $81,000 for 2000 at this property which consist
primarily   of   appliance   replacements,   carpet   replacements,   structural
improvements,  elevator upgrades, cabinet replacements,  major landscaping,  and
air conditioning upgrades.

Chimney Hill Apartments

During  the  six  months  ended  June  30,  2000,   the   Partnership   expended
approximately  $208,000  on capital  improvements  at the  property,  consisting
primarily  of roof  replacements,  carpet and vinyl  replacements,  cabinet  and
countertop  replacements,  other building  improvements,  plumbing upgrades, and
appliance replacements. These improvements were funded from operating cash flow.
The  Partnership  has budgeted,  but is not limited to, capital  improvements of
approximately  $216,000 for 2000 at this  property  which  consist  primarily of
appliance replacements,  plumbing upgrades, carpet and vinyl replacement,  major
landscaping, and air conditioning upgrades.

Citadel Apartments

During  the  six  months  ended  June  30,  2000,   the   Partnership   expended
approximately  $47,000  for capital  improvements  at the  property,  consisting
primarily of roof replacements,  carpet and vinyl  replacements,  other building
improvements,  and water heater upgrades.  These  improvements  were funded from
Partnership reserves and operating cash flow. The Partnership has budgeted,  but
is not limited to, capital  improvements  of  approximately  $78,000 for 2000 at
this property  which  consist  primarily of carpet and vinyl  replacements,  air
conditioning upgrades, structural improvements,  appliance replacements,  window
covering replacements, and roof replacements.

Citadel Village Apartments

During  the  six  months  ended  June  30,  2000,   the   Partnership   expended
approximately  $37,000  for capital  improvements  at the  property,  consisting
primarily of carpet and vinyl replacements.  These improvements were funded from
Partnership reserves and operating cash flow. The Partnership has budgeted,  but
is not limited to, capital  improvements  of  approximately  $87,000 for 2000 at
this property which consist primarily of carpet and vinyl replacement, appliance
replacements, plumbing upgrades, and other building improvements.

Foothill Place Apartments

During  the  six  months  ended  June  30,  2000,   the   Partnership   expended
approximately  $198,000  on capital  improvements  at the  property,  consisting
primarily of carpet and vinyl  replacements,  appliance  replacements,  lighting
upgrades,  and water  heater  upgrades.  These  improvements  were  funded  from
Partnership reserves and operating cash flow. The Partnership has budgeted,  but
is not limited to, capital  improvements of  approximately  $261,000 for 2000 at
this property  which consist  primarily of carpet and vinyl  replacement,  light
fixture enhancements, appliance replacements, and structural improvements.

Knollwood Apartments

During  the  six  months  ended  June  30,  2000,   the   Partnership   expended
approximately  $120,000 for capital  improvements  at the  property,  consisting
primarily of carpet replacement and appliance  replacements.  These improvements
were funded from operating cash flow. The Partnership  has budgeted,  but is not
limited to,  capital  improvements  of  approximately  $499,000 for 2000 at this
property  which  consist  primarily  of  carpet  and  vinyl   replacement,   air
conditioning upgrades, plumbing enhancements, and appliance replacements.

Lake Forest Apartments

During  the  six  months  ended  June  30,  2000,   the   Partnership   expended
approximately $102,000 for budgeted and non-budgeted capital improvements at the
property,  consisting primarily of electrical upgrades,  appliance replacements,
equipment  replacements,   carpet  and  vinyl  replacements,  and  water  heater
upgrades.  These improvements were primarily funded from operating cash flow and
Partnership  reserves.  The  Partnership  has  budgeted,  but is not limited to,
capital  improvements of  approximately  $94,000 for 2000 at this property which
consist primarily of carpet and vinyl replacement, and appliance replacements.

Nob Hill Villa Apartments

During  the  six  months  ended  June  30,  2000,   the   Partnership   expended
approximately  $62,000  for capital  improvements  at the  property,  consisting
primarily  of carpet  replacement,  appliance  replacements,  and  water  heater
upgrades.   These  improvements  were  funded  from  operating  cash  flow.  The
Partnership  has  budgeted,  but is not  limited  to,  capital  improvements  of
approximately  $234,000 for 2000 at this  property  which  consist  primarily of
floor covering replacement,  appliance  replacements,  structural  improvements,
cabinet replacements, water heater upgrades, and parking lot improvements.

Point West Apartments

During  the  six  months  ended  June  30,  2000,   the   Partnership   expended
approximately  $19,000  for capital  improvements  at the  property,  consisting
primarily of carpet and vinyl  replacement  and  appliance  replacements.  These
improvements  were  funded  from the  Partnership's  operating  cash  flow.  The
Partnership  has  budgeted,  but is not  limited  to,  capital  improvements  of
approximately  $100,000 for 2000 at this  property  which  consist  primarily of
carpet  and vinyl  replacement,  interior  decoration,  appliance  replacements,
fencing upgrades, and other building improvements.

Post Ridge Apartments

During  the  six  months  ended  June  30,  2000,   the   Partnership   expended
approximately  $57,000  for capital  improvements  at the  property,  consisting
primarily of appliance  replacements,  carpet  replacements,  plumbing upgrades,
interior  decorations,  and structural  improvements.  These  improvements  were
primarily funded from operating cash flow. The Partnership has budgeted,  but is
not limited to, capital improvements of approximately  $219,000 for 2000 at this
property which consist primarily of carpet replacements,  plumbing enhancements,
appliance replacements, air conditioning upgrades, and interior decoration.

Rivers Edge Apartments

During  the  six  months  ended  June  30,  2000,   the   Partnership   expended
approximately  $24,000  for capital  improvements  at the  property,  consisting
primarily of carpet replacements, and appliance replacements. These improvements
were funded from Partnership's reserves and operating cash flow. The Partnership
has  budgeted,  but is not limited to,  capital  improvements  of  approximately
$94,000 for 2000 at this property  which  consist  primarily of carpet and vinyl
replacement, appliance replacements, and landscaping and plumbing enhancements.

South Port Apartments

During  the  six  months  ended  June  30,  2000,   the   Partnership   expended
approximately  $70,000  for capital  improvements  at the  property,  consisting
primarily of floor covering replacement,  appliance  replacements,  and plumbing
upgrades.   These   improvements  were  funded  from  operating  cash  flow  and
Partnership  reserves.  The  Partnership  has  budgeted,  but is not limited to,
capital  improvements of approximately  $221,000 for 2000 at this property which
consist primarily of floor covering  replacements,  roof replacements,  plumbing
enhancements, and appliance replacements

Stratford Place Apartments

During  the  six  months  ended  June  30,  2000,   the   Partnership   expended
approximately $120,000 for budgeted and non-budgeted capital improvements at the
property,   consisting  primarily  of  floor  covering  replacement,   appliance
replacements,  fencing upgrades,  interior decoration, and maintenance equipment
replacement.  These  improvements  were funded from  Partnership  reserves.  The
Partnership  has  budgeted,  but is not  limited  to,  capital  improvements  of
approximately  $69,000 for 2000 at this  property  which  consists  primarily of
floor covering  replacements,  roof  replacements,  air  conditioning  upgrades,
maintenance equipment replacements, and other building improvements.

Village East Apartments

During  the  six  months  ended  June  30,  2000,   the   Partnership   expended
approximately  $42,000  for capital  improvements  at the  property,  consisting
primarily of plumbing upgrades,  electrical  upgrades,  and carpet replacements.
These  improvements  were funded from operating cash flow. The  Partnership  has
budgeted,  but is not limited to, capital improvements of approximately  $68,000
for 2000 at this property  which  consists of carpet and vinyl  replacement  and
electrical and plumbing enhancements.

The additional  capital  expenditures will be incurred only if cash is available
from operations or from Partnership  reserves.  To the extent that such budgeted
capital improvements are completed,  the Partnership's  distributable cash flow,
if any, may be adversely affected at least in the short term.

The  Partnership's  assets  are  currently  thought  to be  sufficient  for  any
near-term needs  (exclusive of capital  improvements)  of the  Partnership.  The
mortgage  indebtedness  of  approximately  $74,476,000  matures at various dates
between  2000 and 2020.  The General  Partner  will  attempt to  refinance  such
indebtedness  and/or sell the properties  prior to such maturity  dates.  If the
properties cannot be refinanced or sold for a sufficient amount, the Partnership
will risk losing such properties through foreclosure.

On May 31, 2000, the Partnership  refinanced the mortgage encumbering  Stratford
Place.  The  refinancing   replaced   mortgage   indebtedness  of  approximately
$2,493,000  with a new mortgage of $4,550,000.  The mortgage was refinanced at a
rate of 8.48%  compared  to the prior rate of 8.65% and matures on June 1, 2020.
Capitalized loan costs incurred for the refinancing were approximately $124,000.
The Partnership  wrote off  approximately  $4,000 in unamortized  loan costs and
paid prepayment  penalties of approximately $1,000 resulting in an extraordinary
loss on early extinguishment of debt of approximately $5,000.

On February 2, 2000, the  Partnership  refinanced the mortgage  encumbering  The
Apartments.  The refinancing  replaced  mortgage  indebtedness of  approximately
$3,288,000  with a new mortgage of $4,775,000.  The mortgage was refinanced at a
rate of 8.37%  compared to the prior rate of 8.34% and matures on March 1, 2020.
Capitalized loan costs incurred for the refinancing were approximately $153,000.
The Partnership  wrote off  approximately  $11,000 in unamortized loan costs and
paid prepayment penalties of approximately $22,000 resulting in an extraordinary
loss on early extinguishment of debt of approximately $33,000.

On February 28,  2000,  the  Partnership  refinanced  the  mortgage  encumbering
Citadel   Apartments.   The  refinancing   replaced  mortgage   indebtedness  of
approximately  $4,548,000  with a new mortgage of  $4,710,000.  The mortgage was
refinanced at a rate of 8.25% compared to the prior rate of 8.38% and matures on
March  1,  2020.  Capitalized  loan  costs  incurred  for the  refinancing  were
approximately  $141,000.  The  Partnership  wrote off  approximately  $19,000 in
unamortized  loan costs and paid prepayment  penalties of  approximately  $7,000
resulting  in  an  extraordinary  loss  on  early   extinguishment  of  debt  of
approximately $26,000.

On November 9, 1999, the Partnership obtained financing on Point West Apartments
in the amount of $2,460,000.  The mortgage was financed at a rate equal to 7.86%
and  matures on  December  1, 2019.  Capitalized  loan  costs  incurred  for the
financing were approximately $47,000 during the year ended December 31, 1999. An
additional  $16,000 of loan costs were incurred during the six months ended June
30, 2000.

During  the  six  months  ended  June  30,  2000,  the  Partnership  paid a cash
distribution from operations of approximately $1,871,000, of which approximately
$1,679,000  ($4.90  per  limited  partnership  unit)  was  paid  to the  limited
partners,  and a distribution of financing proceeds  representing funds from the
financing  of Point  West  Apartments  of  approximately  $2,242,000  ($6.54 per
limited partnership unit), all of which was paid to the limited partners.  These
distributions were declared and accrued at December 31, 1999.

In addition,  the Partnership  declared and paid  distributions of approximately
$5,951,000  (approximately  $5,713,000  to the  limited  partners  or $16.67 per
limited  partnership  unit) during the six months ended June 30, 2000 consisting
of approximately $2,724,000 (approximately $2,615,000 to the limited partners or
$7.63 per limited  partnership unit) of refinance  proceeds from The Apartments,
Citadel  Apartments,  and  Stratford  Place  Apartments  and sale  proceeds from
Overlook Apartments which sold in December of 1999, and approximately $3,227,000
(approximately   $3,098,000  to  the  limited  partners  or  $9.04  per  limited
partnership  unit) from operations.  Approximately  $343,000 of the distribution
from  operations was payable at June 30, 2000 to the General Partner and special
limited partners.  Approximately  $31,000 of this balance was paid subsequent to
June 30,  2000.  The  remaining  balance is  subordinated  and  deferred per the
Partnership  Agreement until the limited partners receive 100% of their original
capital  contributions  from surplus funds. In conjunction  with the transfer of
funds  from  certain   majority-owned   sub-tier  limited  partnerships  to  the
Partnership, approximately $15,000 was distributed to the general partner of the
majority owned sub-tier limited partnerships.

In  January  1999,  the  General  Partner   declared  and  paid  a  distribution
attributable   to  cash  flow  from  operations  of   approximately   $6,422,000
(approximately  $6,165,000  to  the  limited  partners  or  $17.99  per  limited
partnership unit) and approximately $2,722,000  (approximately $2,613,000 to the
limited partners or $7.62 per limited partnership unit) representing a return of
capital.

The Partnership's  distribution  policy is reviewed on a quarterly basis. Future
cash  distributions  will  depend  on the  levels  of net  cash  generated  from
operations,   the  availability  of  cash  reserves,  and  the  timing  of  debt
maturities,  refinancings  and/or  property  sales.  There can be no  assurance,
however,  that the Partnership  will generate  sufficient funds from operations,
after planned capital improvement expenditures,  to permit further distributions
to its partners in 2000 or subsequent periods.

The  Partnership is required by the  Partnership  Agreement to maintain  working
capital  reserves  for  contingencies  of $500 per  apartment  unit owned by the
Partnership,  or approximately  $2,004,000.  In the event  expenditures are made
from these  reserves,  operating  revenue shall be allocated to such reserves to
the extent necessary to maintain the foregoing level.  Reserves,  including cash
and cash  equivalents,  totaling  approximately  $4,793,000  at June  30,  2000,
exceeded the Partnership's reserve requirements of approximately $2,004,000.

<PAGE>

Item 3.     Quantitative and Qualitative Disclosures about Market Risk

The  Partnership  is exposed to market  risks from  adverse  changes in interest
rates. In this regard, changes in U.S. interest rates affect the interest earned
on the  Partnership's  cash and cash equivalents as well as interest paid on its
indebtedness.  As a policy,  the  Partnership  does not engage in speculative or
leveraged  transactions,  nor does it hold or issue  financial  instruments  for
trading  purposes.  The  Partnership  is exposed to  changes in  interest  rates
primarily as a result of its borrowing activities used to maintain liquidity and
fund  business  operations.  To  mitigate  the  impact of  fluctuations  in U.S.
interest rates,  the  Partnership  maintains its debt as fixed rate in nature by
borrowing on a long-term  basis.  Based on interest rates at June 30, 2000, a 1%
increase or decrease in market  interest rates would not have a material  impact
on the Partnership.

The following table  summarizes the  Partnership's  debt obligations at June 30,
2000. The interest rates represent the weighted-average rates. The fair value of
the debt obligations approximated the recorded value as of June 30, 2000.

Principal amount by expected maturity:

                                                     Long Term Debt
                                        Fixed Rate Debt    Average Interest Rate

                                         (in thousands)
                           2000             $ 2,158                7.57%
                           2001                 548                7.51%
                           2002                 596                7.53%
                           2003               9,398                7.53%
                           2004               4,819                7.57%
                        Thereafter           56,957                7.57%
                          Total             $74,476


<PAGE>


                           PART II - OTHER INFORMATION

ITEM 1.     LEGAL PROCEEDINGS

In March 1998, several putative unit holders of limited partnership units of the
Partnership  commenced an action  entitled  Rosalie  Nuanes,  et al. v. Insignia
Financial  Group,  Inc., et al. in the Superior Court of the State of California
for the County of San Mateo. The plaintiffs  named as defendants,  among others,
the   Partnership,   its  General  Partner  and  several  of  their   affiliated
partnerships  and corporate  entities.  The action  purports to assert claims on
behalf of a class of limited  partners and derivatively on behalf of a number of
limited  partnerships  (including  the  Partnership)  which are named as nominal
defendants,  challenging the acquisition of interests in certain general partner
entities by Insignia Financial Group, Inc. and entities which were, at one time,
affiliates of Insignia; past tender offers by the Insignia affiliates to acquire
limited  partnership  units;  the  management  of  partnerships  by the Insignia
affiliates;  and the Insignia  Merger.  The plaintiffs seek monetary damages and
equitable relief, including judicial dissolution of the Partnership. On June 25,
1998,  the General  Partner filed a motion seeking  dismissal of the action.  In
lieu  of  responding  to the  motion,  the  plaintiffs  have  filed  an  amended
complaint.  The General Partner filed  demurrers to the amended  complaint which
were heard February 1999.

Pending the ruling on such  demurrers,  settlement  negotiations  commenced.  On
November 2, 1999,  the parties  executed and filed a Stipulation  of Settlement,
settling claims,  subject to final court approval,  on behalf of the Partnership
and all limited  partners  who owned  units as of November 3, 1999.  Preliminary
approval of the settlement  was obtained on November 3, 1999 from the Court,  at
which time the Court set a final approval  hearing for December 10, 1999.  Prior
to the December 10, 1999 hearing,  the Court received various  objections to the
settlement, including a challenge to the Court's preliminary approval based upon
the alleged lack of authority of prior lead counsel to enter the settlement.  On
December  14,  1999,  the General  Partner  and its  affiliates  terminated  the
proposed settlement.  In February 2000, counsel for some of the named plaintiffs
filed a motion to disqualify plaintiff's lead and liaison counsel who negotiated
the settlement.  On June 27, 2000, the Court entered an order disqualifying them
from the case. The Court will entertain applications for lead counsel which must
be filed by August 4, 2000. The Court has scheduled a hearing on August 21, 2000
to address the issue of appointing  lead counsel.  The General  Partner does not
anticipate  that  costs  associated  with  this  case  will be  material  to the
Partnership's overall operations.

ITEM 6.     EXHIBITS AND REPORTS ON FORM 8-K

            a) Exhibits:

               Exhibit 10.80, Multifamily Note dated May 31, 2000 between Concap
               Stratford Associates,  Ltd., a Texas limited partnership and ARCS
               Commercial Mortgage Co., L.P., a California limited partnership.

               Exhibit 27, Financial Data Schedule, is filed as an exhibit to
               this report.

            b) Reports on Form 8-K:

               None filed during the quarter ended June 30, 2000.


<PAGE>



                                   SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.

                                    CONSOLIDATED CAPITAL PROPERTIES IV

                                    By:   CONCAP EQUITIES, INC.
                                          General Partner

                                    By:   /s/Patrick J. Foye
                                          Patrick J. Foye
                                          Executive Vice President

                                    By:   /s/Martha L. Long
                                          Martha L. Long
                                          Senior Vice President and
                                          Controller

                                    Date:
<PAGE>

                                                                  Exhibit 10.80

                                MULTIFAMILY NOTE

                                     (TEXAS)

US $4,550,000.00                                              As of May 25, 2000


      FOR VALUE RECEIVED, the undersigned ("Borrower") jointly and severally (if
more than one)  promises to pay to the order of ARCS  Commercial  Mortgage  Co.,
L.P., a California limited  partnership,  the principal sum of Four Million Five
Hundred Fifty Thousand Dollars and no/100's (US $4,550,000.00), with interest on
the unpaid principal balance at the annual rate of Eight and 480/1000's  percent
(8.480%).

      1. Defined  Terms.  As used in this Note,  (i) the term "Lender" means the
holder of this Note,  and (ii) the term  "Indebtedness"  means the principal of,
interest on, or any other amounts due at any time under, this Note, the Security
Instrument  or any other Loan  Document,  including  prepayment  premiums,  late
charges,  default interest, and advances to protect the security of the Security
Instrument under Section 12 of the Security  Instrument.  "Event of Default" and
other  capitalized  terms  used but not  defined  in this  Note  shall  have the
meanings given to such terms in the Security Instrument.

      2. Address for Payment.  All payments due under this Note shall be payable
at 26901 Agoura Road, Suite 200,  Calabasas Hills, CA 91301, or such other place
as may be designated by written notice to Borrower from or on behalf of Lender.

      3.    Payment of Principal and Interest.  Principal and interest shall be
paid as follows:

      (a) Unless  disbursement of principal is made by Lender to Borrower on the
first  day of the  month,  interest  for the  period  beginning  on the  date of
disbursement and ending on and including the last day of the month in which such
disbursement is made shall be payable  simultaneously with the execution of this
Note.  Interest under this Note shall be computed on the basis of a 360-day year
consisting of twelve 30-day months.

      (b) Consecutive  monthly  installments of principal and interest,  each in
the amount of Thirty  Nine  Thousand  Four  Hundred  Twenty  Eight  Dollars  and
38/100's  (US  $39,428.38),  shall be  payable  on the first  day of each  month
beginning on July 1, 2000, until the entire unpaid principal  balance  evidenced
by this Note is fully paid. Any accrued interest  remaining past due for 30 days
or more shall be added to and become  part of the unpaid  principal  balance and
shall  bear  interest  at the  rate or rates  specified  in this  Note,  and any
reference below to "accrued  interest" shall refer to accrued interest which has
not become part of the unpaid  principal  balance.  Any remaining  principal and
interest  shall be due and  payable  on June 1, 2020 or on any  earlier  date on
which the unpaid  principal  balance of this Note  becomes due and  payable,  by
acceleration or otherwise (the "Maturity  Date").  The unpaid principal  balance
shall  continue to bear interest after the Maturity Date at the Default Rate set
forth in this Note until and including the date on which it is paid in full.

      (c) Any regularly  scheduled monthly installment of principal and interest
that is  received  by Lender  before  the date it is due shall be deemed to have
been  received on the due date solely for the  purpose of  calculating  interest
due.

      4. Application of Payments. If at any time Lender receives,  from Borrower
or otherwise,  any amount applicable to the Indebtedness  which is less than all
amounts due and payable at such time,  Lender may apply that  payment to amounts
then due and  payable in any manner and in any order  determined  by Lender,  in
Lender's  discretion.  Borrower  agrees that neither  Lender's  acceptance  of a
payment  from  Borrower in an amount that is less than all amounts  then due and
payable nor Lender's  application of such payment shall  constitute or be deemed
to  constitute  either  a  waiver  of  the  unpaid  amounts  or  an  accord  and
satisfaction.

      5.  Security.  The  Indebtedness  is  secured,  among other  things,  by a
multifamily mortgage,  deed to secure debt or deed of trust dated as of the date
of this Note (the "Security Instrument"),  and reference is made to the Security
Instrument for other rights of Lender as to collateral for the Indebtedness.

      6.  Acceleration.  If an Event of Default has occurred and is  continuing,
the entire  unpaid  principal  balance,  any accrued  interest,  the  prepayment
premium  payable under Paragraph 10, if any, and all other amounts payable under
this Note and any other Loan Document  shall at once become due and payable,  at
the option of Lender, without any prior notice to Borrower.  Lender may exercise
this option to accelerate regardless of any prior forbearance.

      7. Default  Rate. So long as (a) any monthly  installment  under this Note
remains  past due for 30 days or more,  or (b) any other  Event of  Default  has
occurred and is continuing,  interest under this Note shall accrue on the unpaid
principal  balance from the earlier of the due date of the first unpaid  monthly
installment or the occurrence of such other Event of Default, as applicable,  at
a rate (the "Default Rate") equal to the lesser of 4 percentage points above the
rate stated in the first  paragraph  of this Note or the maximum  interest  rate
which may be  collected  from  Borrower  under  applicable  law.  If the  unpaid
principal  balance and all accrued interest are not paid in full on the Maturity
Date, the unpaid principal  balance and all accrued interest shall bear interest
from the Maturity Date at the Default Rate.  Borrower also acknowledges that its
failure to make timely payments will cause Lender to incur  additional  expenses
in servicing and processing the loan evidenced by this Note (the "Loan"),  that,
during the time that any monthly  installment  under this Note is delinquent for
more than 30 days,  Lender will incur additional costs and expenses arising from
its loss of the use of the money  due and from the  adverse  impact on  Lender's
ability to meet its other  obligations and to take advantage of other investment
opportunities,  and that it is extremely  difficult and impractical to determine
those additional costs and expenses. Borrower also acknowledges that, during the
time that any monthly installment under this Note is delinquent for more than 30
days or any other Event of Default has occurred and is continuing, Lender's risk
of nonpayment  of this Note will be materially  increased and Lender is entitled
to be compensated for such increased risk.  Borrower agrees that the increase in
the rate of interest  payable  under this Note to the Default Rate  represents a
fair and reasonable estimate,  taking into account all circumstances existing on
the date of this Note, of the additional costs and expenses Lender will incur by
reason of the  Borrower's  delinquent  payment and the  additional  compensation
Lender is entitled to receive for the increased  risks of nonpayment  associated
with a delinquent loan.

      8. Loan  Charges.  Borrower and Lender  intend at all times to comply with
the law of the State of Texas  governing  the maximum rate or amount of interest
payable on or in connection with this Note and the  Indebtedness  (or applicable
United States  federal law to the extent that it permits Lender to contract for,
charge,  take,  reserve or receive a greater amount of interest than under Texas
law).  If the  applicable  law is ever  judicially  interpreted  so as to render
usurious any amount payable under this Note or under any other Loan Document, or
contracted  for,  charged,  taken,  reserved  or  received  with  respect to the
Indebtedness,  or of  acceleration  of the  maturity  of  this  Note,  or if any
prepayment by Borrower results in Borrower having paid any interest in excess of
that permitted by any applicable law, then Borrower and Lender  expressly intend
that all  excess  amounts  collected  by Lender  shall be  applied to reduce the
unpaid  principal  balance  of this  Note  (or,  if this  Note has been or would
thereby be paid in full,  shall be refunded to Borrower),  and the provisions of
this Note,  the Security  Instrument  and any other Loan  Documents  immediately
shall be deemed reformed and the amounts thereafter  collectible under this Note
or any other Loan  Document  reduced,  without the necessity of the execution of
any new documents,  so as to comply with any applicable law, but so as to permit
the  recovery of the fullest  amount  otherwise  payable  under this Note or any
other Loan Document.  The right to accelerate the maturity of this Note does not
include the right to accelerate any interest which has not otherwise  accrued on
the date of such  acceleration,  and  Lender  does not  intend  to  collect  any
unearned  interest in the event of  acceleration.  All sums paid or agreed to be
paid to Lender for the use,  forbearance or detention of the Indebtedness shall,
to the extent permitted by any applicable law, be amortized, prorated, allocated
and spread throughout the full term of the Indebtedness until payment in full so
that the rate or amount of  interest  on  account of the  Indebtedness  does not
exceed the applicable usury ceiling.  Notwithstanding any provision contained in
this Note,  the Security  Instrument or any other Loan Document that permits the
compounding of interest,  including any provision by which any accrued  interest
is added to the principal amount of this Note, the total amount of interest that
Borrower is  obligated  to pay and Lender is entitled to receive with respect to
the  Indebtedness  shall not  exceed the amount  calculated  on a simple  (i.e.,
noncompounded)  interest basis at the maximum rate on principal amounts actually
advanced  to or for the  account of  Borrower,  including  all current and prior
advances and any advances made pursuant to the Security Instrument or other Loan
Documents  (such as for the  payment of taxes,  insurance  premiums  and similar
expenses or costs).

      9.    Limits on Personal Liability.

      (a) Except as otherwise  provided in this Paragraph 9, Borrower shall have
no personal liability under this Note, the Security Instrument or any other Loan
Document for the repayment of the  Indebtedness  or for the  performance  of any
other  obligations  of Borrower  under the Loan  Documents,  and  Lender's  only
recourse for the  satisfaction of the  Indebtedness  and the performance of such
obligations  shall be Lender's  exercise of its rights and remedies with respect
to the Mortgaged  Property and any other  collateral  held by Lender as security
for the Indebtedness. This limitation on Borrower's liability shall not limit or
impair  Lender's  enforcement  of  its  rights  against  any  guarantor  of  the
Indebtedness or any guarantor of any obligations of Borrower.

      (b) Borrower  shall be personally  liable to Lender for the repayment of a
portion of the Indebtedness equal to zero percent (0%) of the original principal
balance of this Note,  plus any other  amounts for which  Borrower  has personal
liability under this Paragraph 9.

      (c) In addition to Borrower's  personal  liability  under  Paragraph 9(b),
Borrower  shall be  personally  liable to Lender for the  repayment of a further
portion of the Indebtedness  equal to any loss or damage suffered by Lender as a
result of (1) failure of Borrower to pay to Lender upon demand after an Event of
Default all Rents to which Lender is entitled under Section 3(a) of the Security
Instrument  and the amount of all security  deposits  collected by Borrower from
tenants  then in  residence;  (2)  failure of  Borrower  to apply all  insurance
proceeds and condemnation  proceeds as required by the Security  Instrument;  or
(3)  failure of Borrower to comply  with  Section  14(d) or (e) of the  Security
Instrument relating to the delivery of books and records, statements,  schedules
and reports.

      (d) For  purposes  of  determining  Borrower's  personal  liability  under
Paragraph  9(b)  and  Paragraph  9(c),  all  payments  made by  Borrower  or any
guarantor of this Note with respect to the Indebtedness and all amounts received
by Lender from the enforcement of its rights under the Security Instrument shall
be applied first to the portion of the  Indebtedness  for which  Borrower has no
personal liability.

      (e) Borrower shall become personally liable to Lender for the repayment of
all of the  Indebtedness  upon the occurrence of any of the following  Events of
Default: (1) Borrower's acquisition of any property or operation of any business
not  permitted  by  Section  33 of  the  Security  Instrument;  (2)  a  Transfer
(including,  but not  limited  to,  a lien or  encumbrance)  that is an Event of
Default  under  Section  21 of the  Security  Instrument,  other than a Transfer
consisting  solely of the  involuntary  removal or  involuntary  withdrawal of a
general  partner in a limited  partnership  or a manager in a limited  liability
company; or (3) fraud or written material  misrepresentation  by Borrower or any
officer,  director,  partner,  member or employee of Borrower in connection with
the  application  for or  creation  of the  Indebtedness  or any request for any
action or consent by Lender.

      (f) In addition to any personal  liability for the Indebtedness,  Borrower
shall  be  personally  liable  to  Lender  for  (1)  the  performance  of all of
Borrower's  obligations under Section 18 of the Security Instrument (relating to
environmental  matters);  (2) the costs of any audit under  Section 14(d) of the
Security  Instrument;  and (3) any  costs  and  expenses  incurred  by Lender in
connection  with the  collection of any amount for which  Borrower is personally
liable under this  Paragraph  9,  including  fees and out of pocket  expenses of
attorneys and expert witnesses and the costs of conducting any independent audit
of Borrower's  books and records to determine the amount for which  Borrower has
personal liability.

      (g)  To the  extent  that  Borrower  has  personal  liability  under  this
Paragraph 9, Lender may exercise its rights against Borrower  personally without
regard to whether Lender has exercised any rights against the Mortgaged Property
or any other security,  or pursued any rights against any guarantor,  or pursued
any other rights  available to Lender under this Note, the Security  Instrument,
any other Loan Document or applicable law. For purposes of this Paragraph 9, the
term "Mortgaged Property" shall not include any funds that (1) have been applied
by Borrower as required or  permitted by the  Security  Instrument  prior to the
occurrence  of an  Event of  Default  or (2)  Borrower  was  unable  to apply as
required  or  permitted  by the  Security  Instrument  because of a  bankruptcy,
receivership, or similar judicial proceeding.

      10.   Voluntary and Involuntary Prepayments.

      (a)  A  prepayment  premium  shall  be  payable  in  connection  with  any
prepayment made under this Note as provided below:

            (1)  Borrower  may  voluntarily  prepay all of the unpaid  principal
balance of this Note on the last  Business  Day of a calendar  month if Borrower
has given  Lender at least 30 days prior  notice of its  intention  to make such
prepayment.  Such prepayment shall be made by paying (A) the amount of principal
being prepaid,  (B) all accrued  interest,  (C) all other sums due Lender at the
time of such prepayment,  and (D) the prepayment premium calculated  pursuant to
Schedule A. For all purposes  including the accrual of interest,  any prepayment
received  by  Lender on any day other  than the last  calendar  day of the month
shall be deemed to have been  received on the last  calendar  day of such month.
For purposes of this Note, a "Business Day" means any day other than a Saturday,
Sunday or any other day on which Lender is not open for business. Borrower shall
not have the option to voluntarily  prepay less than all of the unpaid principal
balance.

            (2) Upon Lender's  exercise of any right of acceleration  under this
Note,  Borrower shall pay to Lender,  in addition to the entire unpaid principal
balance  of this  Note  outstanding  at the  time of the  acceleration,  (A) all
accrued interest and all other sums due Lender,  and (B) the prepayment  premium
calculated pursuant to Schedule A.

            (3) Any application by Lender of any collateral or other security to
the repayment of any portion of the unpaid principal  balance of this Note prior
to the Maturity Date and in the absence of acceleration  shall be deemed to be a
partial prepayment by Borrower, requiring the payment to Lender by Borrower of a
prepayment premium.  The amount of any such partial prepayment shall be computed
so as to provide to Lender a prepayment  premium computed pursuant to Schedule A
without Borrower having to pay out-of-pocket any additional amounts.

      (b)  Notwithstanding  the  provisions  of Paragraph  10(a),  no prepayment
premium  shall be payable with respect to (A) any  prepayment  made no more than
180 days before the Maturity Date, or (B) any  prepayment  occurring as a result
of the  application of any insurance  proceeds or  condemnation  award under the
Security Instrument.

      (c)   Schedule A is hereby incorporated by reference into this Note.

      (d) Any permitted or required prepayment of less than the unpaid principal
balance of this Note shall not extend or postpone the due date of any subsequent
monthly  installments or change the amount of such  installments,  unless Lender
agrees otherwise in writing.

      (e)  Borrower  recognizes  that any  prepayment  of the  unpaid  principal
balance of this Note,  whether  voluntary or  involuntary  or  resulting  from a
default  by  Borrower,   will  result  in  Lender's  incurring  loss,  including
reinvestment loss,  additional expense and frustration or impairment of Lender's
ability to meet its  commitments  to third  parties.  Borrower  agrees to pay to
Lender  upon demand  damages for the  detriment  caused by any  prepayment,  and
agrees that it is extremely difficult and impractical to ascertain the extent of
such damages.  Borrower  therefore  acknowledges and agrees that the formula for
calculating  prepayment premiums set forth on Schedule A represents a reasonable
estimate of the damages Lender will incur because of a prepayment.

      (f) Borrower further  acknowledges that the prepayment  premium provisions
of this  Note  are a  material  part of the  consideration  for  the  Loan,  and
acknowledges that the terms of this Note are in other respects more favorable to
Borrower as a result of the  Borrower's  voluntary  agreement to the  prepayment
premium provisions.

      11.  Costs and  Expenses.  Borrower  shall  pay all  expenses  and  costs,
including fees and out-of-pocket  expenses of attorneys and expert witnesses and
costs of investigation, incurred by Lender as a result of any default under this
Note or in connection with efforts to collect any amount due under this Note, or
to enforce the provisions of any of the other Loan  Documents,  including  those
incurred in post-judgment  collection  efforts and in any bankruptcy  proceeding
(including  any action  for relief  from the  automatic  stay of any  bankruptcy
proceeding) or judicial or non-judicial foreclosure proceeding.

      12.  Forbearance.  Any  forbearance  by Lender in exercising  any right or
remedy under this Note, the Security  Instrument,  or any other Loan Document or
otherwise  afforded by applicable  law, shall not be a waiver of or preclude the
exercise of that or any other right or remedy.  The  acceptance by Lender of any
payment after the due date of such  payment,  or in an amount which is less than
the required payment,  shall not be a waiver of Lender's right to require prompt
payment  when due of all other  payments or to exercise any right or remedy with
respect to any  failure to make  prompt  payment.  Enforcement  by Lender of any
security for  Borrower's  obligations  under this Note shall not  constitute  an
election by Lender of remedies so as to preclude the exercise of any other right
or remedy available to Lender.

      13. Waivers.  Presentment,  demand, notice of dishonor, protest, notice of
acceleration,  notice of intent to demand or  accelerate  payment  or  maturity,
presentment  for  payment,  notice  of  nonpayment,   grace,  and  diligence  in
collecting  the  Indebtedness  are  waived by  Borrower  and all  endorsers  and
guarantors of this Note and all other third party obligors.

      14.   Commercial Purpose.  Borrower represents that the Indebtedness is
being  incurred by Borrower solely for the purpose of carrying on a business or
commercial enterprise, and not for personal, family or household purposes.

     15. Counting of Days.  Except where otherwise  specifically  provided,  any
reference in this Note to a period of "days" means  calendar  days, not Business
Days.

      16.   Governing Law.  This Note shall be governed by the law of the
jurisdiction in which the Land is located.

      17.   Captions.  The captions of the paragraphs of this Note are for
convenience only and shall be disregarded in construing this Note.

     18.  Notices.  All notices,  demands and other  communications  required or
permitted to be given by Lender to Borrower pursuant to this Note shall be given
in accordance with Section 31 of the Security Instrument.

      19.  Consent  to  Jurisdiction   and  Venue.   Borrower  agrees  that  any
controversy  arising  under or in  relation  to this  Note  shall  be  litigated
exclusively  in the  jurisdiction  in which the Land is located  (the  "Property
Jurisdiction").  The state and federal courts and authorities with  jurisdiction
in  the  Property  Jurisdiction  shall  have  exclusive  jurisdiction  over  all
controversies  which shall  arise  under or in  relation to this Note.  Borrower
irrevocably consents to service,  jurisdiction, and venue of such courts for any
such  litigation  and waives any other  venue to which it might be  entitled  by
virtue of domicile, habitual residence or otherwise.

      20.  WAIVER OF TRIAL BY JURY.  BORROWER  AND LENDER EACH (A) AGREES NOT TO
ELECT A TRIAL BY JURY WITH RESPECT TO ANY ISSUE  ARISING OUT OF THIS NOTE OR THE
RELATIONSHIP BETWEEN THE PARTIES AS LENDER AND BORROWER THAT IS TRIABLE OF RIGHT
BY A JURY AND (B) WAIVES  ANY RIGHT TO TRIAL BY JURY WITH  RESPECT TO SUCH ISSUE
TO THE EXTENT THAT ANY SUCH RIGHT  EXISTS NOW OR IN THE  FUTURE.  THIS WAIVER OF
RIGHT  TO  TRIAL  BY JURY IS  SEPARATELY  GIVEN  BY EACH  PARTY,  KNOWINGLY  AND
VOLUNTARILY WITH THE BENEFIT OF COMPETENT LEGAL COUNSEL.

      ATTACHED SCHEDULES.  The following Schedules are attached to this Note:

      |X |    Schedule A      Prepayment Premium (required)

      |X |    Schedule B      Modifications to Multifamily Note

<PAGE>

      IN WITNESS  WHEREOF,  Borrower has signed and delivered this Instrument or
has caused this  Instrument  to be signed and  delivered by its duly  authorized
representative.

BORROWER:

ConCap Stratford Associates, Ltd.
a Texas limited partnership

By:   ConCap CCP/IV Stratford Place Properties, Inc.
Its:  General Partner

            By:   ________________________
                  Patti K. Fielding
            Its:  Vice President

--------------------------------------
Borrower's Social Security/Employer ID Number

PAY TO THE ORDER OF


WITHOUT RECOURSE

ARCS Commercial Mortgage Co., L. P.,
a California limited partnership
By:   ACMC Realty, Inc.,
      a California corporation
Its:  General Partner

By:   _________________________
      Kathy Millhouse
Its:  Senior Vice President

<PAGE>

                                   SCHEDULE A

                               PREPAYMENT PREMIUM

Any prepayment premium payable under Paragraph 10 of this Note shall be computed
as follows:

      (a) If the  prepayment  is made between the date of this Note and the date
that is 180 months after the first day of the first calendar month following the
date of this Note (the "Yield Maintenance Period"), the prepayment premium shall
be the greater of:

      (i)   1.0% of the unpaid principal balance of this Note; or

      (ii)  the product obtained by multiplying:

            (A)   the amount of principal being prepaid,

                  by

            (B)   the excess (if any) of the Monthly Note Rate over the Assumed
                  Reinvestment Rate,

                  by

            (C)   the Present Value Factor.

            For purposes of subparagraph  (ii), the following  definitions shall
apply:

            Monthly Note Rate: one-twelfth (1/12) of the annual interest rate of
            the Note, expressed as a decimal calculated to five digits.

            Prepayment Date:  in the case of a voluntary prepayment, the date on
            which the prepayment is made; in any other case, the date on which
            Lender accelerates the unpaid principal balance of the Note.

            Assumed  Reinvestment Rate:  one-twelfth (1/12) of the yield rate as
            of the date 5 Business  Days  before  the  Prepayment  Date,  on the
            9.250% U.S.  Treasury  Security due February 1, 2016, as reported in
            The Wall Street Journal,  expressed as a decimal  calculated to five
            digits.  In the event that no yield is published  on the  applicable
            date  for the  Treasury  Security  used  to  determine  the  Assumed
            Reinvestment  Rate,  Lender,  in its  discretion,  shall  select the
            non-callable  Treasury  Security  maturing  in the same  year as the
            Treasury Security specified above with the lowest yield published in
            The  Wall  Street  Journal  as  of  the  applicable   date.  If  the
            publication  of such  yield  rates in The  Wall  Street  Journal  is
            discontinued  for any reason,  Lender shall select a security with a
            comparable rate and term to the Treasury  Security used to determine
            the  Assumed  Reinvestment  Rate.  The  selection  of  an  alternate
            security  pursuant  to this  Paragraph  shall  be  made in  Lender's
            discretion.

            Present Value Factor: the factor that discounts to present value the
            costs  resulting  to Lender from the  difference  in interest  rates
            during the months remaining in the Yield Maintenance  Period,  using
            the Assumed  Reinvestment  Rate as the discount  rate,  with monthly
            compounding, expressed numerically as follows:

                                     [OBJECT OMITTED]

            n = number of months remaining in Yield Maintenance Period

            ARR = Assumed Reinvestment Rate

      (b)  If  the  prepayment  is  made  after  the  expiration  of  the  Yield
Maintenance  Period  but more  than 180  days  before  the  Maturity  Date,  the
prepayment premium shall be 1.0% of the unpaid principal balance of this Note.

<PAGE>

                                   SCHEDULE B

                        MODIFICATIONS TO MULTIFAMILY NOTE

1.    The first sentence of Paragraph 7 of the Note  ("Default  Rate") is hereby
      deleted and replaced with the following:

            So long as (a) any monthly  installment under this Note remains past
            due for more than thirty (30) days or (b) any other event of Default
            has  occurred  and is  continuing,  interest  under  this Note shall
            accrue on the unpaid  principal  balance from the earlier of the due
            date of the first unpaid  monthly  installment  or the occurrence of
            such other Event of Default, as applicable,  at a rate (the "Default
            Rate")  equal to the lesser of (1) the maximum  interest  rate which
            may be  collected  from  Borrower  under  applicable  law or (2) the
            greater of (i) three  percent (3%) above the  Interest  Rate or (ii)
            four percent  (4.0%) above the  then-prevailing  Prime Rate. As used
            herein,  the term  "Prime  Rate"  shall  mean  the rate of  interest
            announced by The Wall Street Journal from time to time as the "Prime
            Rate".

2.  Paragraph 9(c) of the Note is amended to add the following subparagraph (4):

(4)            failure  by  Borrower  to pay the  amount  of the water and sewer
               charges, taxes, fire, hazard or other insurance premiums,  ground
               rents in accordance with the terms of the Security Instrument.




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