VININGS INVESTMENT PROPERTIES TRUST/GA
10-Q, 2000-05-17
REAL ESTATE INVESTMENT TRUSTS
Previous: QUALSTAR CORP, S-1/A, 2000-05-17
Next: BERKSHIRE BANCORP INC /DE/, 10-Q, 2000-05-17






                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549



                   ******************************************

                                   FORM 10-Q

                   QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                   ******************************************
                    For the period ended MARCH 31, 2000




                         Commission file number 0-13693
                         ------------------------------

                       VININGS INVESTMENT PROPERTIES TRUST
                                AND SUBSIDIARIES
                -------------------------------------------
               (Exact name of registrant as specified in charter)




         Massachusetts                                              13-6850434
         -------------                                            --------------
(State or other jurisdiction of                                 (I.R.S. Employer
incorporation or organization)                               Identification No.)


2839 Paces Ferry Road, Suite 1170, Atlanta, GA                         30339
- ----------------------------------------------                    --------------
(Address of principal executive offices)                             (Zip Code)


                                 (770) 984-9500
                               -------------------
               Registrant's telephone number, including area code:


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

                                                                  Yes X No___

The number of shares outstanding as of May 15, 2000 was 1,100,491.

<PAGE>

                       VININGS INVESTMENT PROPERTIES TRUST
                                AND SUBSIDIARIES

                         INDEX OF FINANCIAL INFORMATION


PART I   FINANCIAL INFORMATION                                             PAGE

Item 1   Financial Statements

         Consolidated Balance Sheets (unaudited) as of March 31, 2000
         and December 31, 1999                                                3

         Consolidated Statements of Operations (unaudited)
         for the three months ended March 31, 2000 and 1999                   4

         Consolidated Statement of Shareholders' Equity (unaudited)
         for the three months ended March 31, 2000                            5

         Consolidated Statements of Cash Flows (unaudited)
         for the three months ended March 31, 2000 and 1999                   6

         Notes to Consolidated Financial Statements                           7

Item 2   Management's Discussion and Analysis of Financial
         Condition and Results of Operations                                  19


PART II  OTHER INFORMATION/SIGNATURE

Item 6            Exhibits and Reports on Form 8-K                            23

                  Signature                                                   24

<PAGE>
<TABLE>

                      VININGS INVESTMENT PROPERTIES TRUST
                                AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                   (unaudited)
<CAPTION>

                                                                                   March 31,          December 31,
                                                                                     2000                 1999
                                                                                ----------------     ----------------

<S>                                                                             <C>                  <C>
Real estate assets:
    Land                                                                            $ 8,247,900          $ 8,247,900
    Buildings and improvements                                                       55,551,787           55,545,257
    Furniture, fixtures & equipment                                                   4,000,097            3,968,848
Less:  accumulated depreciation                                                      (3,908,703)          (3,351,811)
                                                                                ----------------     ----------------
         Net real estate assets                                                      63,891,081           64,410,194

Investment in unconsolidated Joint Venture                                            1,488,268            1,551,974
Cash and cash equivalents                                                               571,982              916,215
Restricted cash                                                                       1,448,285            1,816,102
Receivable from Joint Venture                                                            19,706               27,356
Receivables and other assets                                                            252,451              236,900
Deferred financing costs, less accumulated amortization of $145,192 And
    $127,656 at March 31, 2000 and December 31, 1999, respectively                      105,372              117,908
Deferred leasing costs, less accumulated amortization of $65,757 And
    $59,240 at March 31, 2000 and December 31, 1999, respectively                        31,148               37,665
                                                                                ----------------     ----------------
 Total assets                                                                       $ 67,808,293         $ 69,114,314
                                                                                ================     ================

LIABILITIES AND SHAREHOLDERS' EQUITY

Mortgage notes payable                                                             $ 54,994,339         $ 55,074,923
Line of credit                                                                        1,865,000            1,715,000
Accounts payable and accrued liabilities                                              1,334,918            1,899,937
Distributions payable to Preferred Unitholders                                          232,375              464,750
                                                                                ----------------     ----------------
         Total liabilities                                                           58,426,632           59,154,610
                                                                                ----------------     ----------------


Minority interests of unitholders in Operating Partnership:
    Preferred partnership interests                                                   8,834,386            8,730,003
    Common partnership interests                                                         98,844              222,084
                                                                                ----------------     ----------------
         Total minority interests                                                     8,933,230            8,952,087
                                                                                ----------------     ----------------

Shareholders' equity:
    Common shares of beneficial interest, without par or stated value,
    25,000,000 authorized,  1,100,491 and 1,100,493 shares issued and
    outstanding at March 31, 2000 and December 31, 1999,  respectively

    Additional paid in capital                                                        3,295,983            3,295,998
    Accumulated deficit                                                              (2,847,552)          (2,288,381)
                                                                                ----------------     ----------------
       Total shareholders' equity                                                       448,431            1,007,617
                                                                                ----------------     ----------------
Total liabilities and shareholders' equity                                         $ 67,808,293         $ 69,114,314
                                                                                ================     ================
<FN>
The accompanying notes are an integral part of these consolidated financial statements.
</FN>
</TABLE>
<PAGE>
<TABLE>
                       VININGS INVESTMENT PROPERTIES TRUST
                                AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (unaudited)

<CAPTION>
                                                                 For the three months ended
                                                                         March 31,
                                                               -----------------------------
                                                                   2000              1999
                                                              ------------      -----------
REVENUES

<S>                                                            <C>               <C>
     Rental revenues                                           $ 2,718,309       $  998,389
     Other property revenues                                       148,457           40,374
     Other income                                                   12,620           12,000
                                                               ------------      -----------
                                                                  2,879,386       1,050,763
                                                               ------------      -----------
EXPENSES

     Property operating and maintenance                          1,103,341          397,549
     Depreciation and amortization                                 563,408          166,557
     Amortization of deferred financing costs                       17,536            7,726
     Interest expense                                            1,289,235          332,079
     General and administrative                                    187,812          143,537
                                                               ------------      -----------
                                                                 3,161,332        1,047,448

     Income (loss) before equity in loss of unconsolidated
         Joint Venture and minority interests                     (281,946)           3,315

     Equity in loss of unconsolidated Joint Venture                (63,707)               -
                                                               ------------      -----------
     Income (loss) before minority interests                      (345,653)           3,315

     Less Minority interests in Operating Partnership:
         Preferred partnership interests                           336,758                -
         Common partnership interests                             (123,240)             599
                                                               ------------      -----------

     Net income (loss)                                         $  (559,171)      $    2,716
                                                               ============      ===========

NET INCOME (LOSS) PER SHARE - BASIC                                $ (0.51)          $ 0.00
                                                               ============      ===========
NET INCOME (LOSS) PER SHARE - DILUTED                              $ (0.51)          $ 0.00
                                                               ============      ===========

WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC                      1,100,491        1,100,505
                                                               ============      ===========
WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED                    1,343,037        1,343,051
                                                               ============      ===========
<FN>
The accompanying notes are an integral part of these consolidated financial statements.
</FN>
</TABLE>
<PAGE>
<TABLE>
                       VININGS INVESTMENT PROPERTIES TRUST
                                AND SUBSIDIARIES
                 CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
                    For the three months ended March 31, 2000
                                   (unaudited)
<CAPTION>

                                                    Additional                                  Total
                                                     paid in            Accumulated         shareholders'
                                                     capital              deficit               equity
                                                  ---------------     -----------------    -----------------

<S>                                                 <C>                   <C>                  <C>
BALANCE AT DECEMBER 31, 1999                         $ 3,295,998           $(2,288,381)         $ 1,007,617

Net loss                                                       -              (559,171)            (559,171)

Retirement of shares                                         (15)                    -                  (15)

Distributions Common                                           -                     -                    -
                                                  ---------------     -----------------    -----------------
BALANCE AT MARCH 31, 2000                            $ 3,295,983           $(2,847,552)           $ 448,431
                                                  ===============     =================    =================
<FN>
The accompanying notes are an integral part of these consolidated financial statements.
</FN>
</TABLE>
<PAGE>

<TABLE>

                       VININGS INVESTMENT PROPERTIES TRUST
                                AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (unaudited)
<CAPTION>
                                                                        For the three months
                                                                           ended March 31,
                                                                         2000             1999
                                                                     ------------      ----------
CASH FLOWS FROM OPERATING ACTIVITIES:

<S>                                                                   <C>              <C>
Net income (loss)                                                     $ (559,171)      $  2,716
                                                                     ------------      ---------

Adjustments to reconcile net income (loss) to net cash
   provided by operating activities:

        Depreciation and amortization                                    563,408        166,557
        Amortization of deferred financing costs                          17,536          7,726

        Equity in loss of unconsolidated Joint Venture                    63,707              -
        Minority interests in Operating Partnership:
           Preferred partnership interests                               336,758              -
           Common partnership interests                                 (123,240)           599
        Distributions to preferred unitholders                          (464,750)             -
        Changes in assets and liabilities, net of the effect
           of real estate assets acquired
               Restricted cash                                           367,817        (13,983)
               Receivable from Joint Venture                               7,650              -
               Receivables and other assets                              (15,551)        19,289
               Capitalized leasing costs                                       -        (11,842)
               Accounts payable and accrued liabilities                 (565,019)        94,789
                                                                     ------------      ---------
        Total adjustments                                                188,316        263,135
                                                                     ------------      ---------
Net cash provided (used) by operating activities                        (370,855)       265,851
                                                                     ------------      ---------


CASH FLOWS FROM INVESTING ACTIVITIES:

Capital expenditures                                                     (37,779)      (128,907)
Refundable deposits and acquisition costs                                      -        (13,278)
                                                                     ------------      ---------
Net cash used in investing activities                                    (37,779)      (142,185)
                                                                     ------------      ---------

CASH FLOWS FROM FINANCING ACTIVITIES:

Deferred financing costs                                                  (5,000)             -
Net proceeds from line of credit                                         150,000              -
Principal repayments on mortgage notes payable                           (80,584)       (37,987)
Purchase of retired shares                                                   (15)            (3)
                                                                     ------------      ---------
Net cash provided (used) by financing activities                          64,401        (37,990)
                                                                     ------------      ---------


NET INCREASE IN CASH AND CASH EQUIVALENTS                               (344,233)        85,676

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                         916,215        158,302
                                                                     ------------     ----------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                             $ 571,982       $243,978
                                                                     ============     ==========

<FN>
The accompanying notes are an integral part of these consolidated financial statements.
</FN>
</TABLE>

<PAGE>


                       VININGS INVESTMENT PROPERTIES TRUST
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (unaudited)
                                 March 31, 2000


NOTE 1 - BUSINESS AND ORGANIZATION

         Vinings  Investment  Properties  Trust  ("Vinings"  or the "Trust") was
         organized  on  December 7, 1984 as a mortgage  real  estate  investment
         trust   ("REIT")   whose   original   plan  was  to  liquidate   within
         approximately  ten years.  On February  28,  1996,  Vinings  Investment
         Properties,  Inc.  completed a tender  offer to acquire  control of the
         Trust  in  order  to  rebuild  Vinings  assets  by  expanding  into the
         multifamily real estate markets through the acquisition of garden style
         apartment  communities  which are  leased to  middle-income  residents.
         Current  management   believes  that  these  investments  will  provide
         attractive  sources of income to Vinings  which will not only  increase
         net income and provide cash  available  for future  distributions,  but
         will increase the value of Vinings' real estate portfolio as well.

         Currently  Vinings  conducts  all of  its  operations  through  Vinings
         Investment Properties,  L.P. (the "Operating Partnership"),  a Delaware
         limited  partnership.  As of March 31, 2000,  the Trust was the sole 1%
         general  partner  and  an  80.94%  limited  partner  in  the  Operating
         Partnership.  (This  structure  is commonly  referred to as an umbrella
         partnership REIT or an "UPREIT").

         On April 29, 1999,  the  Operating  Partnership  offered,  in a private
         transaction  pursuant  to a  Securities  Purchase  Agreement,  Series A
         Convertible  Preferred  Partnership  interests (the "Preferred Units"),
         the  proceeds  from  which were used to  acquire  thirteen  multifamily
         communities  (collectively,  the "Portfolio Properties") from seventeen
         limited  partnerships  and limited  liability  companies.  Eight of the
         Portfolio Properties were purchased through subsidiary  partnerships of
         the Operating  Partnership.  The remaining  Portfolio  Properties  were
         purchased through a joint venture structure. (See Notes 3 and 4.) As of
         December 31, 1999, a total of 1,988,235 Preferred Units had been issued
         for an aggregate  purchase price of  $8,450,000.  On March 15, 2000 the
         Board of  Trustees  voted to convert the  Preferred  Units into a newly
         created class of preferred shares of beneficial interest in Vinings and
         consequently authorized the issuance of 1,988,235 preferred shares with
         the same rights, preferences and privileges as the Preferred Units (the
         "Preferred Shares") (See Notes 5).

         Vinings  currently  owns,  through  wholly  owned   subsidiaries,   ten
         apartment  communities  totaling  1,520 units and a 75,000 square foot,
         single story business  park. In addition,  Vinings holds a 20% interest
         in and is the general partner of an unconsolidated joint venture, which
         owns  through   subsidiary   partnerships  five  additional   apartment
         communities  totaling  968 units (See Note 4). At March 31,  2000,  the
         average occupancy of Vinings' portfolio, including the communities held
         by the unconsolidated joint venture, was 93%.


<PAGE>
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         Basis of Presentation
         ---------------------

         The consolidated  financial statements have been prepared in accordance
         with generally accepted accounting principles and with the instructions
         to Form 10-Q and Article 10 of Regulation S-X.

         The accompanying  consolidated  financial statements of Vinings include
         the  consolidated  accounts  of the  Trust  and its  subsidiaries.  All
         significant intercompany balances and transactions have been eliminated
         in   consolidation.   Vinings   accounts  for  its  investment  in  the
         unconsolidated joint venture using the equity method of accounting. The
         term  "Vinings"  or "Trust"  hereinafter  refers to Vinings  Investment
         Properties  Trust  and  its   subsidiaries,   including  the  Operating
         Partnership.

         The  minority  interests  of the common  unitholders  in the  Operating
         Partnership (the "Common Units") reflected on the accompanying  balance
         sheets  are  calculated  based  on  the  common  unitholders'  minority
         interest ownership  percentage (18.06% as of March 31, 2000) multiplied
         by the Operating  Partnership's net assets.  The minority  interests of
         the preferred  unitholders on the accompanying  balance sheet represent
         cash   contributed   in  exchange  for  those  units  and  the  accrued
         liquidation  preference  of  $0.21  per  Preferred  Unit  ($280,003  at
         December  31,  1999 and  $384,386  at March  31,  2000).  The  minority
         interests  of the  common  unitholders  in the  income  or  loss of the
         Operating  Partnership on the accompanying  statements of operations is
         calculated based on the weighted average  minority  interest  ownership
         percentage  (approximately 18% for all periods presented) multiplied by
         income  (loss)  before  minority  interests  after  subtracting  income
         allocated  to  the  preferred  partnership   interests.   The  minority
         interests of the preferred  unitholders on the statements of operations
         represents  the accrued  preferred  11% return on the  Preferred  Units
         ($232,375 for the period ended March 31, 2000) and the accrued pro rata
         liquidation  preference of $0.21 per Preferred  Unit  ($104,383 for the
         period ended March 31, 2000) (See Note 5).


         Income Taxes
         ------------

         Vinings  has elected to be taxed as a REIT under the  Internal  Revenue
         Code of 1986,  as  amended  (the  "Code").  As a result,  Vinings  will
         generally not be subject to federal income  taxation on that portion of
         its income that  qualifies  as REIT  taxable  income to the extent that
         Vinings  distributes  at  least  95%  of  its  taxable  income  to  its
         shareholders and satisfies certain other requirements.  Accordingly, no
         provision   for  federal   income  taxes  has  been   included  in  the
         accompanying consolidated financial statements.

         As a result of the Stock  Transaction,  as hereinafter  defined,  fewer
         than five  shareholders  own in excess of 50% of the  equity in Vinings
         (See Note 7). On March 15, 2000,  the Board of Trustees  voted to waive
         the ownership limitations in Vinings' Declaration of Trust with respect
         to shareholders  acquiring shares in the Stock Transaction,  as well as
         with  respect  to  certain  holders  of  Preferred  Units  who  will be
         acquiring Preferred Shares. The Board is currently  considering whether
         it is in the best interests of shareholders  for Vinings to continue to
         qualify  as a REIT for  federal  income  tax  purposes  in light of the
         restrictions  imposed  on Vinings in order for it to qualify as a REIT.
         To  maintain  its REIT  status,  Vinings  would be required to effect a
         change in its  ownership  structure  prior to June 30,  2000.  However,
         there  can be no  assurances  that  the  Trust  will be  successful  in
         effecting such a change prior to June 30, 2000.
<PAGE>
         Presently,  the Board does not believe that there would be negative tax
         consequences  to the  shareholders  should Vinings lose its REIT status
         due to the fact  that the  Trust is not  currently  generating  taxable
         income.   However,   management  is  continuing  to   investigate   all
         alternatives for maintaining REIT status as well as all consequences to
         the shareholders should Vinings lose its REIT status.


         Cash and Cash Equivalents
         -------------------------

         Vinings  considers  all highly  liquid  investments  purchased  with an
         original maturity of three months or less to be cash equivalents.


         Restricted Cash
         ---------------

         Restricted cash consists of real estate tax,  insurance and replacement
         reserve  escrows  held by  mortgagees,  which are funded  monthly  from
         property  operations and released solely for the purpose for which they
         were  established.  Restricted  cash also  includes  security  deposits
         collected and held on behalf of the residents and tenants.


         Use of Estimates
         ----------------

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


         Real Estate Assets
         ------------------

         Real estate assets are stated at depreciated  cost less  reductions for
         impairment,  if any. In identifying  potential  impairment,  management
         considers   such  factors  as  declines  in  a   property's   operating
         performance  or market  value,  a change in use, or adverse  changes in
         general market conditions. In determining whether an asset is impaired,
         management  estimates  the future cash flows  expected to be  generated
         from the asset's use and its eventual disposition.  If the sum of these
         estimated  future cash flows on an undiscounted  basis is less than the
         asset's  carrying cost, the asset is written down to its fair value. In
         management's  opinion,  there has been no  impairment  of Vinings' real
         estate assets as of March 31, 2000.

         Ordinary  repairs  and  maintenance  are  expensed as  incurred.  Major
         improvements  and  replacements  are capitalized  and depreciated  over
         their estimated useful lives when they extend the useful life, increase
         capacity or improve  efficiency of the related asset.  Depreciation  is
         computed  on a  straight-line  basis over the useful  lives of the real
         estate  assets  (buildings  and  improvements,  5-40 years;  furniture,
         fixtures and equipment,  3-7 years; and tenant improvements,  generally
         over the life of the related lease).
<PAGE>
         Revenue Recognition
         -------------------

         All leases are  classified  as  operating  leases and rental  income is
         recognized   when  earned   which   materially   approximates   revenue
         recognition on a straight-line basis.


         Deferred Financing Costs and Amortization
         -----------------------------------------

         Deferred  financing  costs  include  fees and costs  incurred to obtain
         financing  and are  capitalized  and  amortized  over  the  term of the
         related debt.


         Net Income (Loss) Per Share
         ---------------------------

         The following is a reconciliation of net income (loss) available to the
         common  shareholders  and the weighted  average shares used in Vinings'
         basic and diluted net income (loss) per share computations:
<TABLE>
<CAPTION>

                                                                    For the three months
                                                                        ended March 31,
                                                                 ----------------------------
                                                                      2000          1999
                                                                 ----------------------------

<S>                                                                <C>                <C>
         Net income (loss) - basic                                 $(559,171)         $2,716
          Minority interests in Operating Partnership:
             Preferred partnership interests                               -               -
             Common partnership interests                           (123,240)            599
                                                                 ----------------------------
         Total minority interest                                    (123,240)            599
                                                                 ----------------------------

         Net income (loss) - diluted                               $(682,411)         $3,315
                                                                 ============================

         Weighted average shares - basic                           1,100,491       1,100,505
         Dilutive Securities:
             Weighted average Common Units                           242,546         242,546
             Weighted average Preferred Units                              -              -
             Share options                                                 -              -
                                                                 ============================
         Weighted average shares - diluted                         1,343,037       1,343,051
                                                                 ============================
</TABLE>

         Both common and preferred  units in the Operating  Partnership  held by
         the  minority  unitholders  are  redeemable  for  shares of  beneficial
         interest of the Trust  ("Shares") on a one-for-one  basis, or for cash,
         at the option of the Trust.  For the three months ended March 31, 1999,
         and 2000, options to purchase 107,750 shares,  27,500 shares and 26,000
         shares,  respectively  were  excluded as the impact of such options was
         antidilutive.  For the three months ended March 31, 2000 the  Preferred
         Units totaling 1,988,235 were also excluded as the impact of such units
         was  antidilutive.  On March 15, 2000,  the Board of Trustees  voted to
         convert the Preferred Units into Preferred Shares (See Notes 5).

<PAGE>
         Recent Accounting Pronouncement
         -------------------------------

         Vinings adopted Statements of Financial  Accounting  Standards ("SFAS")
         No. 130,  "Reporting  of  Comprehensive  Income,"  during  1998,  which
         establishes  a standard  for  reporting  and  display of  comprehensive
         income  and its  components.  Comprehensive  income is the total of net
         income and all other nonowner  changes in shareholders'  equity.  As of
         March 31, 2000 and 1999,  Vinings  had no items of other  comprehensive
         income.

         Vinings also adopted SFAS No. 131,  "Disclosures  About  Segments of an
         Enterprise and Related Information," during 1998, which establishes new
         standards  for  disclosure  of  segment  information  on the so  called
         "management approach." The management approach is based on the way that
         the chief operating  decision maker organizes segments within a company
         for  making  operating  decisions  and  assessing  performance.   Since
         Vinings' real estate  portfolio has similar  economic  characteristics,
         customers,  and products and services,  Vinings evaluates the operating
         performance of its real estate portfolio as one reportable  segment, on
         the same basis of  presentation  for internal  and external  reporting.
         Therefore, no additional segment information is presented herein.


         Reclassifications
         -----------------

         Certain 1999  financial  statement  amounts have been  reclassified  to
         conform with the current year presentation.


NOTE 3 - REAL ESTATE ASSETS

         On May 1,  1999,  Vinings,  through  its  subsidiaries,  completed  the
         acquisition  of  the  Portfolio   Properties  from  seventeen   limited
         partnerships and limited  liability  companies.  Eight of the Portfolio
         Properties  (the  "Mississippi   Properties")  were  purchased  through
         subsidiary  partnerships  of the Operating  Partnership.  The remaining
         Portfolio  Properties (the "Joint Venture  Properties")  were purchased
         through a joint venture structure. (See Note 4.)

         The  Mississippi  Properties,  totaling 1,064 units,  were purchased by
         eight individual partnerships in each of which Vinings Holdings,  Inc.,
         a wholly owned subsidiary of the Trust, owns a .1% general  partnership
         interest and the Operating Partnership owns a 99.9% limited partnership
         interest.  The aggregate purchase price for the Mississippi  Properties
         was  $47,665,396   (excluding   closing  costs),   which  included  the
         assumption of debt of  approximately  $41,693,000 with the balance paid
         in cash,  which was funded by the issuance of the  Preferred  Units.  A
         total of  approximately  $749,200 in escrows held by the mortgagees was
         also purchased.

         In addition Vinings owns, also through  subsidiary  partnerships of the
         Operating Partnership,  two additional  multifamily  communities in the
         metropolitan   Atlanta   area  for  a  total  of  1,520  units  in  ten
         communities,  as well as a 75,000 square foot business  center.  All of
         the  multifamily  communities  are  encumbered  by fixed rate  mortgage
         financing and the business center is security for the line of credit.
<PAGE>
NOTE 4 - INVESTMENT IN UNCONSOLIDATED JOINT VENTURE

         On May 1, 1999, Vinings  purchased,  through a joint venture structure,
         five  apartment  communities,  totaling  968 units (the "Joint  Venture
         Properties").  The Joint  Venture  Properties  were  purchased  by nine
         individual  partnerships  in each of which  Vinings  Holdings,  Inc., a
         wholly owned  subsidiary of the Trust,  owns a .1% general  partnership
         interest and Vinings/CMS Master Partnership,  L.P.  (collectively,  the
         "Joint Venture"), a Delaware limited partnership,  owns a 99.9% limited
         partnership  interest.  The  Operating  Partnership  has a .1%  general
         partner  interest and a 19.98%  limited  partner  interest in the Joint
         Venture,  for which it paid  $1,705,100.  This investment was funded by
         the issuance of the Preferred Units. The remaining limited  partnership
         interests in the Joint Venture are held by an unaffiliated third party.
         The Joint  Venture was formed on March 22,  1999,  primarily to acquire
         the limited  partner  interest in limited  partnerships  that  acquire,
         operate, manage, hold and sell certain real property,  specifically the
         Joint  Venture  Properties.  The aggregate  purchase  price paid by the
         property  partnerships for the Joint Venture Properties was $46,634,603
         (excluding   closing   costs),   which   included  the   assumption  of
         approximately  $39,265,000  of debt with the  balance  paid in cash.  A
         total of  approximately  $716,400 in escrows held by the mortgagees was
         also purchased.

         Vinings  accounts for its  investment  in the Joint  Venture  using the
         equity method of accounting.  The following is a summary of the results
         of operations of the Joint Venture and Vinings'  share of the equity in
         the loss from the Joint Venture for the three month period from January
         1, 2000 to March 31, 2000:

<TABLE>
<S>                                                                          <C>
         Revenues                                                            $  1,653,858
                                                                            --------------
         Expenses:
              Property operating and maintenance                                  717,839
              General and administrative                                           13,690
              Depreciation and amortization                                       376,769
              Interest expense                                                    864,092
                                                                            --------------
                  Total Expenses                                                1,972,390
                                                                            --------------
         Net loss                                                                (318,532)

              Vinings' equity percentage                                             20%
                                                                            --------------
         Vinings' equity in loss of unconsolidated Joint Venture             $    (63,707)
                                                                            ==============
         Distributions received by Vinings from Joint Venture                $          -
                                                                            ==============
         Cash flows used in operating activities                             $   (112,348)
                                                                            ==============
         Cash flows used in investing activities                             $    (42,462)
                                                                            ==============
         Cash flows used in financing activities                             $    (53,440)
                                                                            ==============
</TABLE>
<PAGE>

         The following  summarizes  the balance sheet of the Joint Venture as of
March 31, 2000:
<TABLE>
<S>                                                                          <C>
         Real estates assets, net of accumulated depreciation                $ 45,882,190
         Cash and other assets                                                  1,455,246
                                                                            --------------
                   Total assets                                              $ 47,337,436
                                                                            ==============

         Mortgage notes payable                                              $ 39,105,770
         Other liabilities                                                        790,728
                                                                            --------------
              Total liabilities                                                39,896,498
                                                                            --------------

         Capital - Vinings                                                      1,488,268
         Capital - Other                                                        5,952,670
                                                                            --------------
             Total capital                                                      7,440,938
                                                                            -------------
                  Total liabilities and capital                              $ 47,337,436
                                                                            ==============

</TABLE>

         Mortgage notes payable held by the Joint Venture are non-recourse fixed
         rate  notes  secured  by the  individual  properties.  All of the notes
         except one are  insured  by the U.S.  Department  of Housing  and Urban
         Development ("HUD") and,  therefore,  distributions from the properties
         are subject to "surplus  cash" as defined by HUD. The maturity dates of
         the notes  payable  range from June 2007 to November  2037 and interest
         rates range from 8.00% to 8.75%.


NOTE 5 - SHAREHOLDERS' EQUITY AND PREFERRED PARTNERSHIP INTERESTS

         On April 29,  1999,  the  Operating  Partnership  offered  in a private
         transaction  Preferred  Units.  The  holders  of  Preferred  Units  are
         entitled to receive  cumulative  preferential cash distributions at the
         per annum rate of $0.4675 per Preferred  Unit.  Upon the  occurrence of
         certain  triggering events, the holders of Preferred Units are entitled
         to  receive,  in  addition to an amount  equal to any  accumulated  and
         unpaid  distributions  on such holder's  Preferred Units, a liquidation
         preference  of $4.46 per  Preferred  Unit,  or, if any such  triggering
         event  occurs  prior to one year  from the date of  issuance  $4.25 per
         Preferred Unit.

         Under certain circumstances, the holders of Preferred Units may convert
         any part or all of such Preferred Units into common  partnership units,
         common shares,  or Preferred  Shares.  In lieu of converting  Preferred
         Units  into  common  shares,  the  Operating  Partnership,  in its sole
         discretion, may satisfy its conversion obligations through certain cash
         payments,  as further  set forth in the  partnership  agreement  of the
         Operating Partnership.

         Generally, the holders of Preferred Units do not have the right to vote
         on any matter on which any general or limited  partner of the Operating
         Partnership may vote. The holders of Preferred Units do, however,  have
         the  right to vote as a  separate  class of  Partnership  Interests  on
         certain   transactions   including,    without   limitation,    certain
         authorizations   and  issuances  of  preferred   units  of  partnership
         interests  designated as ranking senior to the Preferred Units, certain
         amendments  to the  Partnership  Agreement,  and certain sales or other
         dispositions of assets of the Operating Partnership, certain mergers or
         consolidations  of the Operating  Partnership,  and transactions  which
         result in the liquidation of the Partnership.
<PAGE>
         As of March 31,  2000, a total of  1,988,235  Preferred  Units had been
         issued for an aggregate  purchase  price of  $8,450,000.  The Operating
         Partnership  used the proceeds of such sales of Preferred  Units to pay
         the cash consideration for the Operating Partnership's interests in the
         property partnerships that acquired the Mississippi Properties, and its
         interest in the Joint Venture. (See Notes 3 and 4.)

         At the annual meeting of shareholders  held on June 29, 1999,  Vinings'
         shareholders  approved  proposals to amend the Trust's  Declaration  of
         Trust to  decrease  the total  number of  common  shares of  beneficial
         interest  authorized  from an  unlimited  amount to  25,000,000  and to
         authorize  a new class of  7,050,000  preferred  shares  of  beneficial
         interest which, upon the affirmative vote of two-thirds of the Board of
         Trustees,  may be issued in such  amounts,  in one or more series,  and
         with such  designations,  preferences,  limitations and relative rights
         for each series as the Board of Trustees shall determine.

         On March 15, 2000, the Board of Trustees voted to convert the Preferred
         Units into a newly  created  class of  preferred  shares of  beneficial
         interest  in  Vinings,  and  consequently  authorized  the  issuance of
         1,988,235 Series A Preferred  Shares with the same rights,  preferences
         and privileges as the existing Preferred Units.


NOTE 6 - NOTES PAYABLE

         Mortgage Notes Payable
         ----------------------
         Mortgage  notes  payable were  secured by the  following  apartment
         communities  at March 31, 2000 and December 31, 1999,  as follows:
<TABLE>
<CAPTION>
                                               Fixed interest
                                                 rate as of            Principal balance as of:
                               Maturity            3/31/00             3/31/00          12/31/99
                            ---------------   ---------------       ------------    --------------
<S>                            <C>                  <C>             <C>               <C>
        Cottonwood             10/01/2036           8.875%          $ 4,679,695       $ 4,683,888
        Delta Bluff            08/01/2036           9.25 %            6,198,489         6,203,591
        Foxgate I              06/01/2037           8.50 %            6,592,397         6,598,549
        Hampton House          08/01/2037           8.50 %            5,164,240         5,169,167
        Heritage Place         10/01/2036           8.75 %            3,138,958         3,141,865
        Northwood              06/01/2034           8.75 %            4,477,729         4,482,862
        River Pointe           01/01/2037           8.625%            5,975,880         5,981,475
        Trace Ridge            07/01/2036           8.50 %            5,324,736         5,330,125
        The Thicket            07/01/2003           9.04 %            7,184,023         7,200,487
        Windrush               07/01/2024           7.50 %            6,258,192         6,282,914
                                                                    ------------    --------------
             Total                                                  $54,994,339       $55,074,923
                                                                    ============    ==============
</TABLE>
<PAGE>
         All of the notes except The Thicket are insured by HUD and,  therefore,
         distributions  from the  properties  are subject to  "surplus  cash" as
         defined by HUD.

         Scheduled maturities of the mortgage notes payable as of March 31, 2000
         are as follows:


                         2000              $   252,130
                         2001                  361,792
                         2002                  393,425
                         2003                7,314,761
                         2004                  367,596
                         Thereafter         46,304,635
                                          -------------
                         Total             $54,994,339
                                          =============


         Line of Credit
         --------------

         On April 27,  1999  Vinings  obtained a line of credit in the amount of
         $2,000,000 from a financial institution.  The line of credit is secured
         by Peachtree  Business Center.  The interest rate on the line of credit
         is one percent over prime as posted in The Wall Street  Journal,  which
         was 9.50% at March  31,  2000.  The  principal  balance  of the line of
         credit as of March 31, 2000 and  December 31, 1999 was  $1,865,000  and
         $1,715,000,  respectively. The line of credit expired on April 27, 2000
         and was renewed until April 30, 2001.


NOTE 7 - RELATED PARTY TRANSACTIONS

         On January 1, 1999, Vinings entered into management agreements with VIP
         Management,  LLC ("VIP"),  an affiliate of the  officers,  who are also
         Trustees of Vinings,  to provide property management services for a fee
         equal to  varying  percentages  ranging  from three and one half to six
         percent of gross  revenues,  plus a fee for data  processing.  Prior to
         January 1, 1999,  Vinings had entered into  management  agreements with
         Vinings Properties, Inc., also an affiliate of the officers of Vinings,
         to provide property management services on substantially the same terms
         as  the  current  agreements.  In  addition,  as a  commitment  to  the
         rebuilding  of Vinings,  prior to 1998 The  Vinings  Group,  Inc.,  the
         parent corporation of Vinings Properties,  Inc. (collectively with VIP,
         "The Vinings Group"),  provided numerous services at no cost to Vinings
         relating to administration, acquisition, and capital and asset advisory
         services.  Certain direct costs paid on Vinings' behalf were reimbursed
         to The Vinings Group.  Beginning  January 1, 1998 the Vinings Group has
         charged Vinings for certain overhead charges. Beginning August 1, 1999,
         the Trust has also paid for its pro-rata share of rent,  administrative
         and other  overhead  charges,  which includes  reimbursing  The Vinings
         Group for a pro-rata  portion of salaries and benefits for the officers
         and other employees providing services to Vinings.
<PAGE>
         The following table reflects payments made to The Vinings Group:

                                                             Three months
                                                            ended March 31,
                                                         2000             1999
                                                      -----------     ----------
            Vinings
                 Management fees                       $103,286        $ 56,184
                 Data processing fees                    16,416           6,840
                 Overhead reimbursements                 94,921          53,250
                                                      -----------     ----------
                      Total                            $214,623        $177,899
                                                      ===========     ==========

            Joint Venture
                 Management fees                       $ 47,105            -
                 Data processing fees                    14,520            -
                                                      -----------     ----------
                      Total                            $ 61,625            -
                                                      ===========     ==========

         On  February  4, 1999 one of the  independent  Trustees  purchased  the
         Trust's line of credit,  which expired on December 28, 1998 and Vinings
         paid  interest  to the  Trustee  monthly  at the  annual  rate of 8.50%
         through April 27, 1999, at which time the Trustee was repaid in full.

         In connection  with the  acquisition of the Portfolio  Properties,  MFI
         Realty,  Inc.,  an affiliate of the officers of Vinings,  received fees
         totaling   $400,276  of  which  $167,103  was  paid  by  the  Operating
         Partnership and $233,173 was paid by the Joint Venture.

         Effective March 1, 2000,  628,927 shares of Vinings were purchased in a
         privately  negotiated   transaction  by  the  Officers,  one  of  their
         affiliates  and an  affiliate  of one of the  Trustees  from a  limited
         number  of  shareholders,  which  included  three of the  Trustees  and
         certain of their  affiliates (the "Stock  Transaction").  In connection
         with the Stock  Transaction,  the three  selling  Trustees  -- James D.
         Ross, Martin H. Petersen and Gilbert H. Watts, Jr. -- resigned from the
         Board of Trustees.

         As a result of the Stock Transaction,  fewer than five shareholders own
         in excess of 50% of the equity in Vinings. On March 15, 2000, the Board
         of  Trustees  voted to waive  the  ownership  limitations  in  Vinings'
         Declaration of Trust with respect to shareholders  acquiring  shares in
         the Stock  Transaction,  as well as with respect to certain  holders of
         Preferred Units who will be acquiring  Preferred  Shares.  The Board is
         currently   considering   whether  it  is  in  the  best  interests  of
         shareholders  for  Vinings to continue to qualify as a REIT for federal
         income tax purposes in light of the restrictions  imposed on Vinings in
         order for it to qualify as a REIT. To maintain its REIT status, Vinings
         would be required to effect a change in its ownership  structure  prior
         to June 30, 2000.  However,  there can be no assurances  that the Trust
         will be successful in effecting such a change prior to June 30, 2000.
<PAGE>
         Presently,  the Board does not believe that there would be negative tax
         consequences  to the  shareholders  should Vinings lose its REIT status
         due to the fact  that the  Trust is not  currently  generating  taxable
         income.   However,   management  is  continuing  to   investigate   all
         alternatives for maintaining REIT status as well as all consequences to
         the shareholders should Vinings lose its REIT status.


NOTE 8 - DISTRIBUTIONS

         Vinings has not declared or paid any dividends  during the three months
         ended March 31, 2000.  Vinings declared two dividends of five cents per
         share each,  which were paid  September  1, 1999 and  December 8, 1999,
         respectively  to shareholders of record on August 16, 1999 and November
         26,  1999,   respectively.   For  federal  income  tax  purposes  these
         distributions  represented  a return of  capital.  Vinings  intends  to
         continue  to pay  distributions  to  shareholders  in  amounts at least
         sufficient to enable the Trust to qualify as a REIT (See Note 2).


NOTE 9 - LEASING ACTIVITY

         The following is a schedule of future minimum rents due under operating
         leases that have  initial or  remaining  noncancellable  lease terms in
         excess of one year as of March 31, 2000, at Peachtree:

                        2000                $289,102
                        2001                 386,175
                        2002                 148,236
                                          -----------
                       Total               $823,513
                                          ===========

         One tenant  generated 48% of  Peachtree's  revenues for the period
         ended March 31, 2000.  The same tenant  accounts for 76% of the future
         minimum lease payments.


NOTE 10 - CONTINGENCIES

         Vinings is, from time to time,  subject to various claims that arise in
         the ordinary course of business. These matters are generally covered by
         insurance.  While the  resolution of these matters  cannot be predicted
         with  certainty,  management  believes  that the final  outcome of such
         matters  will not  have a  material  adverse  effect  on the  financial
         position or results of operations of Vinings.


NOTE 11 - SUPPLEMENTAL CASH FLOW INFORMATION

         Vinings paid interest of  $1,230,593  and $312,319 for the three months
         ended March 31, 2000 and 1999, respectively.

<PAGE>
NOTE 12 - DISCLOSURE ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

         Based on interest rates and other  pertinent  information  available to
         Vinings as of March 31, 2000 and December 31, 1999 the Trust  estimates
         that the  carrying  value of cash and cash  equivalents,  the  mortgage
         notes payable,  the line of credit,  and other liabilities  approximate
         their fair values when compared to instruments  of similar type,  terms
         and maturity.

         Disclosure  about  fair  value  of  financial  instruments  is based on
         pertinent  information available to management as of March 31, 2000 and
         December 31, 1999. Although management is not aware of any factors that
         would  significantly  affect its  estimated  fair value  amounts,  such
         amounts  have not been  comprehensively  revalued for purposes of these
         financial statements since March 31, 2000.


NOTE 13 - 1997 STOCK OPTION AND INCENTIVE PLAN

         Vinings'  1997 Stock Option and  Incentive  Plan (the "Plan")  provides
         incentives  to  officers,  employees,  Trustees,  and other key persons
         including  the  grant  of share  options,  share  appreciation  rights,
         restricted and unrestricted share awards, performance share awards, and
         dividend equivalent rights.

         Under the Plan,  the maximum  number of shares that may be reserved and
         available for issuance is 10% of the total number of outstanding shares
         at any time  plus 10% of the  number of Units  outstanding  at any time
         that are subject to redemption  rights.  At December 31, 1999 the total
         number of shares  available  for  issuance  under the Plan was 134,305.
         Options granted under the Plan expire ten years from the date of grant.

         During 1998 and 1997,  Vinings granted  non-qualified  share options to
         the officers, Trustees and certain key persons. The options were vested
         in full  after  one year  from the date of the  grant.  Of the  options
         granted in 1998,  81,250 have an  exercise  price of $4.00 per share as
         compared  to a fair  value of $3.63 on the date of the  grant and 1,500
         have an exercise price of $4.75 per share,  which was equal to the fair
         value on the date of grant.  A total of 26,000  options were granted in
         1997,  which have an exercise price of $5.00 per share as compared to a
         fair value of $4.56 per share on the date of the  grant.  There were no
         options granted during 1999 or 2000.

         On July 1, 1998 Vinings  awarded  20,000 shares of restricted  stock to
         the   officers  and  certain   trustees   (the   "Restricted   Stock"),
         representing  a total value of $80,000  (based on the fair market value
         of a share of the  Trust on the award  date)  which  was  reflected  in
         compensation  expense and shareholders'  equity in 1998. The Restricted
         Stock was awarded as compensation for services to the Trust provided by
         such officers and trustees as well as by The Vinings Group.
<PAGE>
ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS

Overview
- --------

Vinings Investment  Properties Trust ("Vinings" or the "Trust") was organized on
December  7, 1984 as a mortgage  real estate  investment  trust  ("REIT")  whose
original plan was to liquidate within  approximately  ten years. On February 28,
1996,  Vinings Investment  Properties,  Inc. completed a tender offer to acquire
control  of the Trust and to  rebuild  Vinings'  assets  by  expanding  into the
multifamily  real  estate  markets  through  the  acquisition  of  garden  style
apartment  communities  which are  leased to  middle-income  residents.  Current
management  believes that these investments will provide  attractive  sources of
income to Vinings  which will not only  increase  net  income and  provide  cash
available for future distributions, but will increase the value of Vinings' real
estate portfolio as well.

Currently  Vinings  conducts all of its operations  through  Vinings  Investment
Properties, L.P. (the "Operating Partnership").  As of March 31, 2000, the Trust
was the sole 1% general  partner and an 80.94% limited  partner in the Operating
Partnership.  (This structure is commonly referred to as an umbrella partnership
REIT or "UPREIT").

On April 29, 1999, the Operating  Partnership  offered, in a private transaction
pursuant to a Securities Purchase Agreement (the "Purchase Agreement"), Series A
Preferred  Partnership interests (the "Preferred Units"). See Note 5 to Vinings'
March 31, 2000 Consolidated Financial Statements.  As of March 31, 2000, a total
of 1,988,235  Preferred Units had been issued for an aggregate purchase price of
$8,450,000,  the proceeds from which were used to acquire  thirteen  multifamily
communities  (collectively,  the "Portfolio  Properties") from seventeen limited
partnerships and limited liability companies.  Eight of the Portfolio Properties
(the "Mississippi Properties") were purchased through subsidiary partnerships of
the  Operating  Partnership.  The  remaining  Portfolio  Properties  (the "Joint
Venture  Properties")  were  purchased  through  a joint  venture  in which  the
Operating  Partnership  has a 20% limited  partner  interest  and is the general
partner  (the "Joint  Venture").  See Notes 3 and 4 to  Vinings'  March 31, 2000
Consolidated Financial Statements.

The following  discussion and analysis of the financial condition and results of
operations  should be read in  conjunction  with the  accompanying  consolidated
financial statements of Vinings and the notes thereto.


Results of Operations
- ---------------------

Rental  and  other  property  revenues  increased  $1,828,003,   or  176%,  from
$1,038,763  for the three months ended March 31, 1999 to $2,866,766 for the same
period in 2000.  This  increase is due  primarily to the  revenues  generated in
connection  with the Trust's  ownership of the  Mississippi  Properties  for the
three months ended March 31, 2000,  which were not in Vinings'  portfolio during
the same three month period of 1999.

Other  income  increased  $620,  or 5%, from  $12,000 for the three months ended
March 31, 1999 to $12,620 for the same period of 2000.
<PAGE>
Property operating and maintenance expense increased by $705,792,  or 178%, from
$397,549 for the three months ended March 31, 1999, to  $1,103,341  for the same
period in 2000.  Of this  increase,  $715,490  was due to expenses  generated in
connection  with the Trusts'  ownership of the  Mississippi  Properties  for the
three months ended March 31, 2000,  which were not in Vinings'  portfolio during
the same three month period in 1999.  This  increase was offset by a decrease in
operating  expenses  of $9,698 for the three  months  ended  March 31,  2000 due
primarily to savings in Windrush and Thicket's management expense.

Depreciation and amortization  increased by $396,851, or 238%, from $166,557 for
the three  months  ended March 31, 1999 to $563,408 for the same period in 2000.
This increase is due primarily to depreciation  generated in connection with the
Trusts' ownership of the Mississippi Properties for the three months ended March
31, 2000,  which were not in Vinings'  portfolio during the same period of 1999.
There was a slight  increase  in  Windrush  and  Thicket's  depreciation  due to
additional capital expenditures.

Amortization  of deferred  financing  costs  increased by $9,810,  or 127%, from
$7,726 for the three  months ended March 31, 1999 to $17,536 for the same period
in 2000 due to costs incurred in connection  with the refinancing of the line of
credit.

Interest expense increased $957,156, or 288%, from $332,079 for the three months
ended March 31, 1999 to $1,289,235 for the same period in 2000, due primarily to
the mortgage interest  generated in connection with the Trusts' ownership of the
Mississippi Properties for the three months ended March 31, 2000, which were not
in the Vinings' portfolio during the same period in 1999. In addition,  interest
on Vinings'  line of credit  increased  slightly due to rising  interest  rates.
Windrush and Thicket had slight  decreases  in interest  expense due to mortgage
amortization.

General and administrative  expense increased $44,275, or 31%, from $143,537 for
the three  months  ended March 31, 1999 to $187,812 for the same period in 2000.
This increase  consists of: (1) overhead  allocations  paid to The Vinings Group
totaling $41,672;  (2) professional fees totaling $10,762;  and (3) rent expense
totaling  $9,539.  This  increase  is offset  by the  following  decreases:  (1)
corporate  communications  expense  totaling  $12,939;  and (2) trustee  expense
totaling $5,124.


Liquidity and Capital Resources
- -------------------------------

Net cash was used by operating activities of $370,855 for the three months ended
March 31, 2000 as  compared to net cash  provided  by  operating  activities  of
$265,851 for the three months ended March 31, 1999. This change is due primarily
to the distribution paid to the holders of Preferred Units made by the Operating
Partnership. This distribution was for the six month period from July 1, 1999 to
December 31, 1999  totaling  $464,750  and was paid during the first  quarter of
2000.

Cash flows used in investing activities decreased $104,406 from $142,185 for the
three  months  ended March  31,1999 to $37,779 for the same period in 2000,  due
primarily to a reduction in capital expenditures.
<PAGE>
Cash of $64,401 was provided by financing  activities for the three months ended
March 31, 1999 as compared to cash used by financing  activities  of $37,990 for
the same of period in 2000.  This is due  primarily to a draw of $150,000 on the
line of credit,  which was offset by principal  payments made on mortgage  notes
payable.

The cash held by Vinings  at March 31,  2000,  plus the cash flow from  Vinings'
assets,  including the investment in the Joint  Venture,  is expected to provide
sources of liquidity  to allow  Vinings to meet  current  operating  obligations
excluding the distributions to the preferred unitholders. Currently, the Trust's
cash flow is not  sufficient  to make the total  distribution  on the  Preferred
Units. This is due to the assimilation of the Portfolio Properties into Vinings'
operations,  which has  taken  longer  than  expected.  As a  result,  it may be
necessary  to draw  funds  from  the  line of  credit  in order to make the next
scheduled distribution to preferred unitholders in August, 2000. However, if the
current  trend  of  increasing  revenues  and net  operating  income  continues,
management  believes that sufficient cash flow may be generated in the future to
make the scheduled  distribution  on the Preferred  Units without drawing on the
line of credit.  However,  there can be no assurance that  sufficient  cash flow
will be generated from the Trust's operations. In addition,  management plans to
continue ongoing  discussions with capital sources,  both public and private, as
well as explore financing alternatives,  so as to allow the Trust to continue to
grow its income producing investments.


Other Matters
- -------------

This Form 10-Q contains forward-looking statements within the meaning of Section
27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act
of 1934. Vinings' actual results could differ materially from those set forth in
the  forward-looking  statements.  Certain  factors  that  might  cause  such  a
difference  include  the  following:   the  inability  of  Vinings  to  identify
properties  for  acquisition;  the  inability  of Vinings to continue to acquire
properties in the future; the less than satisfactory performance of any property
which might be acquired by Vinings;  the inability to access the capital markets
in order to fund Vinings'  present growth and expansion  strategy;  the cyclical
nature of the real estate market  generally and locally in Georgia,  Mississippi
and the surrounding  southeastern  states;  the national economic  climate;  the
local economic climate in Georgia,  Mississippi and the surrounding southeastern
states; the local real estate conditions and competition in Georgia, Mississippi
and the surrounding  southeastern states; the ability of Vinings to identify and
correct all potential  Year 2000 sensitive  problems;  the ability of Vinings to
continue to qualify as a REIT; and the ability of Vinings to generate sufficient
cash flow to pay the entire  preferred  distribution.  There can be no assurance
that,  as a result of the  foregoing  factors,  Vinings'  growth  and  expansion
strategy will be successful or that the business and  operations of Vinings will
not be adversely affected thereby.

<PAGE>
ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Vinings is exposed to market  risk from  changes in  interest  rates,  which may
adversely affect its financial  position,  results of operations and cash flows.
In seeking  to  minimize  the risks from  interest  rate  fluctuations,  Vinings
manages  exposures  through  its regular  operating  and  financing  activities.
Vinings  does not use  financial  instruments  for trading or other  speculative
purposes.  Vinings  is exposed  to  interest  rate risk  primarily  through  its
borrowing  activities,  which are described in Note 6 to Vinings' March 31, 2000
Consolidated  Financial  Statements.  All of Vinings' borrowings are under fixed
rate  instruments,  except the line of credit,  which is at prime plus 1%. As of
March  31,  2000  Vinings'  exposure  to  market  risk  has  changed  due to the
acquisition of the Vinings Properties and the assumption of the related mortgage
indebtedness.  However,  Vinings has determined that there is no material market
risk exposure to its consolidated  financial position,  results of operations or
cash flows due to changes in interest  rates because of the fixed rate nature of
its long-term debt.

The following table presents  principal  reductions and related weighted average
interest rates by year of expected  maturity for Vinings' debt obligations as of
March 31, 2000 and should be read in conjunction with Vinings' December 31, 1999
SEC form 10-K:



(In Thousands)               2000       2001      2002      2003      2004
- --------------------------------------------------------------------------------

Principal Reductions
  In Mortgage Notes         $  252      $362      $393    $7,315      $367

Average Interest Rates       8.63%     8.63%     8.63%     8.63%     8.63%

Line Of Credit              $1,865       -         -         -         -

Interest Rate                9.50%       -         -         -         -

- --------------------------------------------------------------------------------



                                                      Fair Value
                              There                    March 31,
(In Thousands)               -after        Total        2000
- -----------------------------------------------------------------

Principal Reductions
  In Mortgage Notes          $46,305      $55,994      $55,994

Average Interest Rates         8.58%        8.63%        8.63%

Line Of Credit                  -         $ 1,865      $ 1,865

Interest Rate                   -           9.50%        9.50%

- -----------------------------------------------------------------

<PAGE>
                                     PART II

                                OTHER INFORMATION


Item 6.  Exhibits and Reports on Form 8-K

(a)      Exhibits

     3.1  Third Amended and Restated  Declaration of Trust of Vinings  effective
          July 1, 1999  (incorporated  by  reference  to Exhibit 3.1 to Vinings'
          Quarterly  Report on Form 10-Q for the  quarter  ended  September  30,
          1999, No. 0-13693).

     3.2  Eighth  Amendment  to the Amended and  Restated  Agreement  of Limited
          Partnership of Vinings Investment Properties, L.P. (filed herewith).

     3.3  Certificate of  Designation  Classifying  and  designating a series of
          Preferred Shares as Series A Convertible Preferred Shares of the Trust
          (filed herewith).

     27   Financial Data Schedule (filed herewith).

(b)  Reports on Form 8-K

Current  Report  on Form 8-K,  dated  February  23,  2000,  was  filed  with the
Securities and Exchange Commission regarding a change in the Trust's independent
public accountant.

<PAGE>
                                   SIGNATURE


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


                            Vinings Investment Properties Trust


                            By: /s/ Stephanie A. Reed
                            -----------------------------
                               Stephanie A. Reed
                               Vice President and Treasurer



Dated:   May 17, 2000


                       VININGS INVESTMENT PROPERTIES, L.P.

                             EIGHTH AMENDMENT TO THE
              AMENDED AND RESTATED AGREEMENT OF LIMITED PARTNERSHIP



     This Eighth  Amendment  to the Amended and  Restated  Agreement  of Limited
Partnership of Vinings Investment  Properties,  L.P. is made as of March 1, 2000
by Vinings  Investment  Properties  Trust, a  Massachusetts  business  trust, as
general partner (the "General Partner") of Vinings Investment Properties,  L.P.,
a Delaware limited partnership (the  "Partnership"),  Hallmark Group Real Estate
Services  Corp.  (the  "Withdrawing  Limited  Partner")  and  Peter D. Anzo (the
"Substituted  Limited  Partner")  for the  purpose of  amending  the Amended and
Restated  Agreement of Limited  Partnership  of the  Partnership  dated June 30,
1997,  as amended (the  "Partnership  Agreement").  All  capitalized  terms used
herein and not otherwise defined shall have the respective  meanings ascribed to
them in the Partnership Agreement.

     WHEREAS,  the Withdrawing  Limited Partner has made a capital  contribution
and has been admitted as a Limited Partner of the Partnership; and

     WHEREAS,  the Withdrawing  Limited Partner desires to withdraw as a Limited
Partner from the Partnership and transfer its entire Limited Partner interest in
the Partnership to the  Substituted  Limited Partner and the General Partner has
consented to such transfer;

     NOW THEREFORE,  in consideration of the mutual covenants  contained herein,
and other good and valuable consideration,  the receipt and sufficiency of which
is hereby acknowledged, the parties hereto agree as follows:


Section 1. Transfer of Limited Partner's Interest.
- --------------------------------------------------

     (a) The  Withdrawing  Limited  Partner  does hereby  sell,  grant,  convey,
transfer,  assign, set over and deliver unto the Substituted Limited Partner all
of its interest in the Partnership, including, but not limited to, all rights to
distributions and returns of capital (the "Interest").

     To have and to hold the Interest,  together  with all and singular  rights,
privileges  and  appurtenances  thereto,  and  anywise  belonging  or in any way
appertaining  to the Withdrawing  Limited  Partner unto the Substituted  Limited
Partner, its successors and assigns, forever.

     (b) The Withdrawing  Limited Partner hereby represents and warrants that it
is the sole owner of legal and beneficial title to all of the Interest,  that it
has made no previous  assignment  of the  Interest and that it owns the Interest
free and clear of all liens,  claims and  encumbrances and has full authority to
transfer and convey the Interest.

     (c)  Pursuant to Section  11.4 of the  Partnership  Agreement,  the General
Partner  hereby  consents to the transfer of the Interest  from the  Withdrawing
Limited Partner to the Substituted Limited Partner pursuant to Section 11.3 A of
the Partnership Agreement.

     (d) The change in limited  partnership  interests in the Partnership  shall
become effective as of the date of this Agreement.

THESE  SECURITIES HAVE BEEN ISSUED OR SOLD IN RELIANCE ON PARAGRAPH (13) OF CODE
SECTION 10-5-9 OF THE GEORGIA  SECURITIES  ACT OF 1973, AND EXEMPTIONS  FROM THE
SECURITIES  ACT OF  1933,  AND  MAY  NOT BE  SOLD  OR  TRANSFERRED  EXCEPT  IN A
TRANSACTION  WHICH  IS  EXEMPT  UNDER  SUCH  ACTS OR  PURSUANT  TO AN  EFFECTIVE
REGISTRATION UNDER SUCH ACTS.


<PAGE>

Section 2.  Amendment to Partnership Agreement.
- -----------------------------------------------------

     Pursuant to Sections 11.4 C and 14.1 B of the  Partnership  Agreement,  the
General Partner,  as general partner of the Partnership and as  attorney-in-fact
for all its Limited Partners,  hereby executes this instrument on their behalves
and  amends  the  Partnership  Agreement  by  deleting  Exhibit A thereto in its
entirety and replacing it with the Exhibit A attached hereto.


     IN WITNESS  WHEREOF,  the parties hereto have executed this Amendment as of
the date first written above.


                            VININGS INVESTMENT PROPERTIES TRUST
                            As General Partner



                            By:    /s/ Stephanie A. Reed
                            --------------------------------
                            Name:      Stephanie A. Reed
                            Title:     Vice President




                            HALLMARK GROUP REAL ESTATE SERVICES CORP.
                            As Withdrawing Limited Partner



                            By:    /s/ Martin H. Petersen
                            --------------------------------
                            Name:      Martin H. Petersen
                            Title:     President



                            PETER D. ANZO
                            As Substituted Limited Partner



                            By:    /s/ Peter D. Anzo
                            --------------------------------
                            Name:      Peter D. Anzo




                           CERTIFICATE OF DESIGNATION
            CLASSIFYING AND DESIGNATING A SERIES OF PREFERRED SHARES
                                       AS
                      SERIES A CONVERTIBLE PREFERRED SHARES
                                       OF
                       VININGS INVESTMENT PROPERTIES TRUST


     The  Board  of  Trustees  of  VININGS   INVESTMENT   PROPERTIES   TRUST,  a
Massachusetts business trust (the "Trust"), DO HEREBY CERTIFY:

     FIRST:  Pursuant to the authority  conferred  upon the Board of Trustees by
Section 6.1.1 of the Third Amended and Restated  Declaration  of Trust,  on July
28, 1999 the Board of Trustees of the Trust has duly classified and designated a
series of 2,050,000 Preferred Shares as "Series A Convertible Preferred Shares."

     SECOND: The following is a description of the voting powers,  designations,
preferences  and relative,  participating,  optional and other  special  rights,
powers and duties of the Series A Convertible Preferred Shares:

     SECTION 1. DESIGNATION AND NUMBER. A series of preferred shares  designated
as the "Series A Convertible  Preferred  Shares" (par value $.01 per share) (the
"Series A Convertible  Preferred Shares") is hereby  established.  The number of
authorized  shares of Series A Convertible  Preferred Shares  constituting  such
series shall be 2,050,000.

     SECTION 2.  RANKING.  As to the  payment of  dividends  and  distributions,
including upon a Triggering  Event,  the Series A Convertible  Preferred  Shares
shall rank as set forth in this  Section 2. The Series A  Convertible  Preferred
Shares shall rank senior to (i) all Shares that are not  designated as Preferred
Shares of the Trust and (ii) all Shares that are designated  Preferred Shares of
the  Trust  ranking  junior  to  the  Series  A  Convertible   Preferred  Shares
(collectively "Junior Shares").  The Series A Convertible Preferred Shares shall
rank junior to all Preferred Shares of the Trust designated as ranking senior to
the Series A Convertible Preferred Shares (collectively,  "Senior Shares").  The
Series A Convertible  Preferred Shares shall rank on a parity with all Preferred
Shares  other  than  Junior  Shares  and Senior  Shares  (collectively,  "Parity
Shares").  Notwithstanding  the  foregoing,  the Trust  shall not  authorize  or
create,  or increase the  authorized  or issued amount of any class or series of
Series A  Convertible  Preferred  Shares or  reclassify  any Shares  into Senior
Shares,  or create,  authorize or issue any obligations or security  convertible
into or  evidencing  the right to purchase  any Series A  Convertible  Preferred
Shares, except as provided in Section 8(a).
<PAGE>
     SECTION 3.  DIVIDENDS  AND  DISTRIBUTIONS.  (a) Payment of  Dividends.  The
holders of Series A  Convertible  Preferred  Shares shall be entitled to receive
cumulative  preferential  cash  dividends  at the rate per annum of $0.4675  per
Series A Convertible Preferred Share. Such dividends shall be cumulative,  shall
accrue from the Original  Issuance  Date and shall be payable (i) in  semiannual
installments  in arrears,  on the  fifteenth day (or, if not a Business Day, the
next succeeding  Business Day) of February and August of each year commencing on
August  15,  1999 and,  in the  event of a  conversion  of Series A  Convertible
Preferred  Shares,  on the conversion date (the "Dividend  Payment  Date").  The
amount of the dividend  payable for any period shall be computed on the basis of
a 360-day year of twelve  30-day  months and for any period  shorter than a full
semiannual  period for which dividends are computed,  the amount of the dividend
payable  shall be computed on the basis of the actual  number of days elapsed in
such a 30-day month. If any date on which dividends are to be paid on the Series
A  Convertible  Preferred  Shares is not a Business  Day,  then  payment of such
dividend  shall be made on the next  succeeding  day that is a Business Day (and
without any interest or other payment in respect of any such delay) except that,
if such Business Day is in the next succeeding calendar year, such payment shall
be made on the  immediately  preceding  Business Day, in each case with the same
force and effect as if made on such date.  Dividends on the Series A Convertible
Preferred  Shares  shall  be made to the  holders  of  record  of the  Series  A
Convertible  Preferred  Shares on the  relevant  record dates to be fixed by the
Trust,  which  record  dates  shall be the same day as the  record  date for any
dividend  payable on Junior Shares,  with respect to the same period,  or, if no
such  dividend  is payable in respect of the Junior  Shares,  the 1st day of the
calendar  month in which the  applicable  dividend falls or on such earlier date
designated  on at least ten (10) days'  notice by the Board of  Trustees  of the
Trust as the record date for such dividend that is not more than thirty (30) nor
less than ten (10) days prior to such Dividend Payment Date (the "Record Date").

     (b) Dividends  Cumulative.  Dividends on the Series A Convertible Preferred
Shares shall accrue  whether or not the terms and provisions of any agreement of
the Trust,  including any  agreement  relating to its  indebtedness  at any time
prohibit  the  current  payment  of  dividends,  whether  or not there are funds
legally  available  for the  payment of such  dividends  and whether or not such
dividends  are  authorized.  Accrued  but  unpaid  dividends  on  the  Series  A
Convertible Preferred Shares shall accumulate as of the Dividend Payment Date on
which they first become  payable.  If cash dividends on the Series A Convertible
Preferred  Shares are in  arrears  and unpaid for a period of sixty (60) days or
more,  then an  additional  amount of  dividends  shall accrue on such amount in
arrears  at a rate equal to fifteen  percent  (15.00%)  per annum (the " Default
Rate")  from the  applicable  Dividend  Payment  Date until paid.  Any  dividend
payment  made on the  Series  A  Convertible  Preferred  Shares  shall  first be
credited  against any accrued but unpaid dividends with respect to such Series A
Convertible  Preferred Shares and then to any current  dividends  required to be
paid.

     (c) Priority as to  Distributions.  (i) So long as any Series A Convertible
Preferred  Shares are  outstanding,  no  distribution  of cash or other property
shall be authorized,  declared, paid or set apart for payment on or with respect
to any class or series of Junior Shares, nor shall any cash or other property be
<PAGE>
set aside for or applied to the purchase,  redemption or other  acquisition  for
consideration of any Series A Convertible  Preferred Shares, or any Shares other
than Senior Shares,  unless, in each case, all distributions  accumulated on all
Series A Convertible  Preferred Shares and Parity Shares have been paid in full.
In determining whether to make any distributions  pursuant to this Section 3(c),
the Board of  Trustees of the Trust shall  conservatively  forecast  future cash
flow requirements as to the ability to satisfy its obligations to the holders of
the Series A Convertible  Preferred  Shares.  The foregoing  sentence  shall not
prohibit (a) distributions  payable solely in Junior Shares,  (b) the conversion
of  Junior  Shares  into  Shares  ranking  junior  to the  Series A  Convertible
Preferred Shares, or (c) the redemption of Shares  corresponding to any Series A
Convertible Preferred Share, Parity Share or Junior Share to be purchased by the
Trust  pursuant to Section  6.12 of the  Declaration  of Trust to  preserve  the
Trust's status as a real estate investment trust,  provided that such redemption
shall be upon the same terms as the  corresponding  purchase pursuant to Section
6.12 of the Declaration of Trust.

          (ii) So long as  distributions  have not  been  paid in full (or a sum
     sufficient for such full payment is not irrevocably  deposited in trust for
     payment)  upon the  Series A  Convertible  Preferred  Shares and all Parity
     Shares,  all  distributions   authorized  and  declared  on  the  Series  A
     Convertible  Preferred Shares and all Parity Shares shall be authorized and
     declared so that the amount of  distributions  authorized  and declared per
     Series A  Convertible  Preferred  Share and per Parity  Share  shall in all
     cases  bear to each other the same ratio  that  accrued  distributions  per
     Series A  Convertible  Preferred  Share and per  Parity  Share bear to each
     other.

     (d) Prohibition on  Distribution.  No distributions on Series A Convertible
Preferred  Shares  shall be  authorized  by the  Trust or paid or set  apart for
payment  by the  Trust at any  such  time as the  terms  and  provisions  of any
agreement of the Trust or the  Operating  Partnership,  including  any agreement
relating to its indebtedness,  prohibits such authorization,  payment or setting
apart for payment or provides that such authorization,  payment or setting apart
for payment would constitute a breach thereof or a default thereunder, or to the
extent that such  authorization  or payment shall be restricted or prohibited by
law. No such agreement  prohibiting  such payments prior to default exists as of
the date hereof and except as provided in Section 8(a), no agreement prohibiting
such payments shall be entered into,  provided,  however,  that the Trust and/or
the Operating  Partnership have and in the future may enter into agreements that
require the Trust or the Operating Partnership to maintain cash reserves.

     (e) No Further  Rights.  Holders of Series A Convertible  Preferred  Shares
shall not be  entitled  to any  distributions,  whether  payable in cash,  other
property or otherwise, in excess of the full cumulative  distributions described
herein.

     SECTION 4. LIQUIDATION PROCEEDS. (a) Upon the occurrence of (i) a voluntary
sale, lease or transfer (for cash, shares, securities or other consideration) of
all or substantially all the assets of the Trust, the Operating Partnership,  or
all of the Property Partnerships to any Person, (ii) the consolidation or merger
of the Trust,  the Operating  Partnership,  or all of the Property  Partnerships
(but only if such  entity is not the  surviving  entity and the  holders of such
<PAGE>
entity's equity  securities before such event hold less than fifty percent (50%)
of the survivor's  equity  securities after such event) with or into any Person,
or (iii) a dissolution or winding up, voluntary or involuntary of the Trust, the
Operating Partnership,  or all of the Property Partnerships (each, a "Triggering
Event"), the holders of Series A Convertible  Preferred Shares shall be entitled
to receive out of the assets of the Trust legally  available for distribution or
the proceeds thereof, after payment or provision for debts and other liabilities
of the Trust,  but before any payment or  distributions  of the assets  shall be
made  to  holders  of  Junior  Shares,  an  amount  equal  to  the  sum of (i) a
liquidation  preference  in an amount  equal to $4.46 per  Series A  Convertible
Preferred Share, or if a Triggering Event occurs prior to the first  anniversary
of the Original  Issuance Date, $4.25 per Series A Convertible  Preferred Share,
and (ii) an amount equal to any  accumulated and unpaid  distributions  thereon,
whether or not  declared,  to the date of payment  (together,  the  "Liquidation
Preference").  In the  event of any  conflict  between  the  provisions  of this
Section 4 and Article VI of the  Declaration  of Trust,  the  provisions of this
Section 4 shall control.

     (b) Notice.  Written  notice of any Triggering  Event,  stating the payment
date or dates when, and the place or places where, the amounts  distributable in
such circumstances shall be payable, shall be given by (i) fax and (ii) by first
class mail, postage pre-paid,  not less than thirty (30) and not more than sixty
(60) days prior to the payment date stated therein, to each record holder of the
Series A  Convertible  Preferred  Shares  at the  respective  addresses  of such
holders as the same shall appear on the transfer records of the Trust.

     (c) No Further Rights.  After payment of the full amount of the Liquidation
Preference  to which they are  entitled,  the  holders  of Series A  Convertible
Preferred  Shares shall have no right or claim to any of the remaining assets of
the Trust (it being  understood that such holder may have  additional  rights or
claims to the  remaining  assets of the  Trust as a result of its  ownership  of
Shares of other classes or series).

     SECTION 5.  OPTIONAL  REDEMPTION.  (a) Right of  Optional  Redemption.  The
Series A  Convertible  Preferred  Shares may not be redeemed  prior to the third
anniversary of the Original  Issuance Date;  provided,  however,  that the Trust
may, in its sole  discretion,  redeem any Series A Convertible  Preferred Shares
prior to such third  anniversary  to the extent that the proceeds  used for such
redemption are obtained from the sale or refinancing of a property.  On or after
the third  anniversary  of the Original  Issuance Date, the Trust shall have the
right to redeem the Series A Convertible  Preferred  Shares, in whole but not in
part, at any time or from time to time,  and prior to such third  anniversary to
the extent of available proceeds from property sales or refinancings  unless the
Board of Trustees of the Trust has determined  that such proceeds are to be used
in an exchange  pursuant to Section 1031 of the Internal  Revenue Code the Trust
shall redeem the Series A Convertible  Preferred Shares pro rata,  except to the
extent that any holder of such Series A Convertible Preferred Shares has elected
not to have his,  her or its pro rata  share of Series A  Convertible  Preferred
Shares redeemed, in each case upon not less than thirty (30) nor more than sixty
(60) days'  written  notice,  at a redemption  price (the  "Redemption  Price"),
payable in cash equal to the  Liquidation  Preference  that the holder  would be
entitled to receive on the date fixed for redemption.
<PAGE>
     (b)  Procedures  for  Redemption.  (i) Notice of redemption (a  "Redemption
Notice")  will be (a) faxed,  and (b) mailed by the Trust,  by  certified  mail,
postage  prepaid,  not less than thirty (30) nor more than sixty (60) days prior
to the redemption  date,  addressed to the  respective  holders of record of the
Series A  Convertible  Preferred  Shares at their  respective  addresses as they
appear  on the  records  of the  Trust.  No  failure  to give or  defect in such
Redemption  Notice  shall  affect  the  validity  of  the  proceedings  for  the
redemption of any Series A Convertible  Preferred Shares except as to the holder
to whom such  Redemption  Notice was defective or not given.  In addition to any
information  required by law, each such Redemption  Notice shall state:  (v) the
redemption  date, (w) the Redemption  Price,  (x) the place or places where such
Series A Convertible  Preferred  Shares are to be surrendered for payment of the
Redemption Price, (y) that  distributions on the Series A Convertible  Preferred
Shares to be redeemed shall cease to accumulate on such  redemption date and (z)
that  payment  of the  Redemption  Price  will be  made  upon  presentation  and
surrender of such Series A Convertible Preferred Shares.

          (ii) If the Trust  gives a  Redemption  Notice in  respect of Series A
     Convertible  Preferred Shares (which Redemption Notice will be irrevocable)
     then, by 12:00 noon, New York City time, on the redemption  date, the Trust
     will  deposit  irrevocably  in  trust  for  the  benefit  of the  Series  A
     Convertible  Preferred  Shares being redeemed  funds  sufficient to pay the
     applicable  Redemption  Price and will give  irrevocable  instructions  and
     authority  to pay such  Redemption  Price to the  holders  of the  Series A
     Convertible  Preferred  Shares upon  surrender of the Series A  Convertible
     Preferred  Shares by such holders at the place  designated in the notice of
     redemption.  On and after the date of redemption,  distributions will cease
     to  accumulate  on the Series A  Convertible  Preferred  Shares or portions
     thereof  called for  redemption,  unless the Trust  defaults in the payment
     thereof. If any date fixed for redemption of Series A Convertible Preferred
     Shares is not a Business Day, then payment of the Redemption  Price payable
     on such date will be made on the next succeeding day that is a Business Day
     (and  without any  interest or other  payment in respect of any such delay)
     except that,  if such Business Day falls in the next  calendar  year,  such
     payment will be made on the  immediately  preceding  Business  Day, in each
     case  with the same  force and  effect  as if made on such  date  fixed for
     redemption.  If payment of the Redemption  Price is improperly  withheld or
     refused  and  not  paid  by the  Trust,  distributions  on  such  Series  A
     Convertible  Preferred Shares will continue to accumulate from the original
     redemption  date to the date of payment,  in which case the actual  payment
     date will be  considered  the date fixed for  redemption  for  purposes  of
     calculating the applicable Redemption Price.

     SECTION 6. CONVERSION.  (a) Each Series A Convertible Preferred Share, may,
at the option of the holder thereof, be converted, in whole or in part, into one
Common  Share at any time on or after  the  first  anniversary  of the  Original
Issuance  Date,  whether or not the Trust has given a  Redemption  Notice  under
Section  5,  on  the  terms  and   conditions  set  forth  in  this  Section  6.
Notwithstanding  the  foregoing,  if a holder  elects to  convert  its  Series A
Convertible  Preferred  Shares into Common Shares,  the Company may, in its sole
and absolute  discretion,  elect to purchase  directly and acquire such Series A
Convertible  Preferred  Shares by paying to such holder the fair market value of
the Series A  Convertible  Preferred  Shares on the day prior to the  conversion
date as determined in good faith by the Board of Trustees of the Trust.
<PAGE>
     (b) The holder of any Series A  Convertible  Preferred  Shares may exercise
its right to convert  such  Series A  Convertible  Preferred  Shares into Common
Shares (having the same economic rights as the Common Shares  outstanding on the
date of this Certificate of Designation) by surrendering for such purpose to the
Trust, at its principal  office or at such other office or agency  maintained by
the Trust for that  purpose,  a certificate  or  certificates  representing  the
Series A Convertible Preferred Shares to be converted duly endorsed to the Trust
in blank  accompanied  by a written  notice  stating that such holder  elects to
convert all or a specified  whole number of such Series A Convertible  Preferred
Shares in accordance with the provisions of this Section 6. To the extent that a
holder of Series A Convertible  Preferred  Shares elects to convert its Series A
Convertible  Preferred  Shares for Common Shares and such  conversion,  together
with all other Series A Convertible  Preferred  Shares tendered by other holders
for conversion into Common Shares, would violate the ownership limitation of the
Trust set forth in Section  6.12 of the  Declaration  of Trust,  each  holder of
Series A Convertible Preferred Shares shall be entitled to convert,  pursuant to
the terms of this  Section  6, only up to its pro rata  share of that  number of
Series A  Convertible  Preferred  Shares which would comply with such  ownership
limitation of the Trust,  and any Series A Convertible  Preferred  Shares not so
exchanged ("Excess Shares") shall be redeemed by the Trust for cash in an amount
equal to the Liquidation  Preference on the date of such  redemption.  The Trust
will pay any and all documentary,  stamp or similar issue or transfer taxes that
may be  payable  in  respect  of any  issue or  delivery  of  Common  Shares  on
conversion of Series A Convertible Preferred Shares pursuant hereto. As promptly
as  practicable,  and in any event within five Business Days after the surrender
of such  certificate  or  certificates  and the receipt of such notice  relating
thereto  and, if  applicable,  payment of all  transfer  taxes,  the Trust shall
deliver or cause to be delivered (i) certificates registered in the name of such
holder  representing the number of validly issued,  fully paid and nonassessable
Common  Shares to which the holder of shares of Series A  Convertible  Preferred
Shares so  converted  shall be entitled and (ii) if less than the full number of
Series A Convertible  Preferred Shares evidenced by the surrendered  certificate
or certificates are being converted, a new certificate or certificates,  of like
tenor, for the number of Series A Convertible Preferred Shares evidenced by such
surrendered  certificate or  certificates  less the number of shares  converted.
Such  conversion  shall be deemed to have been made at the close of  business on
the date of receipt of such notice and of such  surrender of the  certificate or
certificates  representing  the  Series A  Convertible  Preferred  Shares  to be
converted  so that the  rights of the  holder  thereof  as to the  shares  being
converted  shall  cease  except for the right to receive  Common  Shares and the
person  entitled to receive such Common Shares shall be treated for all purposes
as having become the record holder of such Common Shares at such time.
<PAGE>
     (c) Series A  Convertible  Preferred  Shares may be  converted at any time;
provided,  however,  that, if a Redemption Notice has been delivered pursuant to
Section 5, Series A Convertible  Preferred Shares may not be converted  pursuant
to this Section 6 after the  twentieth  (20th) day  following the receipt of the
Redemption Notice by such holder.

     (d) In the event of a conversion of Series A Convertible  Preferred Shares,
any accrued and unpaid  distributions,  whether or not declared,  to the date of
conversion on any Series A Convertible  Preferred Shares tendered for conversion
shall,  at the  option of the  holder,  be paid to the  holder of such  Series A
Convertible  Preferred Shares in cash or in Common Shares, and, if such Series A
Convertible  Preferred  Shares are  tendered  for Common  Shares,  the number of
Common Shares to be issued to such holder shall be calculated  with reference to
the fair market  value of the Common  Shares on the day prior to the  conversion
date as determined in good faith by the Board of Trustees of the Trust.

     SECTION  7.  COMPLIANCE  WITH  THE  SECURITIES  ACT.  As a  condition  to a
conversion of the Series A Convertible  Preferred Shares,  the Trust may require
the   holders   of  Series  A   Convertible   Preferred   Shares  to  make  such
representations  as may be reasonably  necessary for the Trust to establish that
the issuance of Common Shares pursuant to such conversion  shall not be required
to be registered  under the  Securities  Act of 1933,  as amended,  or any state
securities  laws. Any securities  issued upon  conversion  shall be delivered as
shares which are duly authorized,  validly issued, fully paid and nonassessable,
free of pledge,  lien,  encumbrance or restriction  other than those provided in
the Declaration of Trust,  the Securities Act of 1933, as amended,  and relevant
state securities or blue sky laws or created by the converting  holder of Series
A Convertible Preferred Shares.

     The certificates  representing the securities issued upon conversion of the
Series A Convertible Preferred Shares shall contain the following legend:

          THE SECURITIES REPRESENTED BY THIS CERTIFICATE MAY NOT BE TRANSFERRED,
     SOLD,  ASSIGNED,  PLEDGED,  HYPOTHECATED  OR  OTHERWISE  DISPOSED OF EXCEPT
     PURSUANT TO (A) AN EFFECTIVE  REGISTRATION  STATEMENT  UNDER THE SECURITIES
     ACT OF 1933, AS AMENDED (THE "ACT") OR (B) AN EXEMPTION  FROM  REGISTRATION
     UNDER SECTION 5 OF THE ACT AND THE RULES AND REGULATIONS  THEREUNDER IF THE
     COMPANY HAS BEEN FURNISHED  WITH A SATISFACTORY  OPINION OF COUNSEL FOR THE
     HOLDER OF THE SECURITIES REPRESENTED HEREBY, OR OTHER EVIDENCE SATISFACTORY
     TO THE COMPANY, THAT SUCH TRANSFER, SALE, ASSIGNMENT, PLEDGE, HYPOTHECATION
     OR OTHER DISPOSITION IS EXEMPT FROM SUCH PROVISIONS.
<PAGE>
     SECTION 8. VOTING  RIGHTS.  (a) Holders of Series A  Convertible  Preferred
Shares  shall not be  entitled  to vote on any  matter on which  holders  of the
Common  Shares  are  entitled  to vote,  provided  that the  holders of Series A
Convertible Preferred Shares shall have the right to vote as a separate class of
Shares on the  following,  each of which shall require the consent of holders of
record  of  Series  A  Convertible   Preferred  Shares  representing  more  than
two-thirds of the Series A Convertible Preferred Shares outstanding at the time:

          (i) to  authorize  or create,  or increase  the  authorized  or issued
     amount of, any class or series of Senior  Shares or  reclassify  any Shares
     into  Senior  Shares,  or create,  authorize  or issue any  obligations  or
     security  convertible  into or evidencing  the right to purchase any Senior
     Shares; or

          (ii) to amend,  alter or repeal the  provisions of the  Declaration of
     Trust,  whether by merger,  consolidation  or otherwise,  in each case in a
     transaction  or manner  that  would  materially  and  adversely  affect the
     powers,  special  rights,  preferences,  privileges  or voting power of the
     Series A Convertible Preferred Shares; provided, however, that with respect
     to the occurrence of a merger,  consolidation  or a sale or lease of all of
     the  Trust's  assets  as an  entirety,  so  long as (l)  the  Trust  is the
     surviving  entity  and the Series A  Convertible  Preferred  Shares  remain
     outstanding  with  the  terms  thereof  unchanged,  or (2)  the  resulting,
     surviving or transferee entity is a partnership,  limited liability company
     or other  pass-through  entity  organized  under  the laws of any state and
     substitutes the Series A Convertible  Preferred  Shares for other interests
     in such entity having substantially the same terms and rights as the Series
     A Convertible  Preferred  Shares,  including with respect to distributions,
     voting rights and rights upon liquidation,  dissolution or winding-up, then
     the  occurrence  of any such event  shall not be deemed to  materially  and
     adversely affect such rights, privileges or voting powers of the holders of
     the Series A Convertible  Preferred  Shares;  and provided further that any
     increase  in the amount of Shares or the  creation or issuance of any other
     class or series of Shares or  obligation  or security  convertible  into or
     evidencing  the right to purchase  any such  Shares,  in each case  ranking
     junior to the Series A Convertible Preferred Shares with respect to payment
     of  distributions   or  the   distribution  of  assets  upon   liquidation,
     dissolution or winding-up,  shall not be deemed to materially and adversely
     affect such rights, preferences,  privileges or voting powers of the Series
     A Convertible  Preferred  Shares.  In the event of any conflict between the
     provisions of Article VI of the  Declaration of Trust and the provisions of
     this Section 8, the provisions of this Section 8 shall control.

     (b) In addition to the voting rights set forth in Section 8(a), without the
consent  of  holders  of  record  of  Series  A  Convertible   Preferred  Shares
representing  more than two-thirds of the Series A Convertible  Preferred Shares
outstanding, the Trust shall not consummate a Liquidation Transaction; provided,
however, that upon the effectiveness of an amendment to the Declaration of Trust
that  grants  to  all  holders  of  Shares  the  right  to  approve  Liquidation
Transactions,  the foregoing approval  requirement shall terminate and the Trust
shall be permitted to  consummate a Liquidation  Transaction  if it receives the
affirmative  vote of at least a majority  of the holders of Shares of the Trust,
including  the Series A Convertible  Preferred  Shares voting on an as converted
basis.
<PAGE>
     SECTION 9.  OWNERSHIP  LIMITATION.  In applying  the  ownership  limitation
contained in Section 6.12 of the  Declaration of Trust to a holder of the Series
A Convertible  Preferred Shares,  the term "Limit" shall, in all cases, mean the
direct or  indirect  ownership  by such holder (or such  holder's  group) in the
aggregate of more than 9.8% of the value of all outstanding Shares of the Trust.
All other  provisions of Section 6.12 shall remain  applicable to the holders of
the Series A Convertible Preferred Shares without alteration.

     SECTION 10.  DEFINITIONS.  Capitalized terms used herein and not defined in
this  Section  10  shall  have  the  meanings  ascribed  to  such  terms  in the
Declaration of Trust The following terms have the following respective meanings:

     "Agreement of Purchase and Sale" shall mean,  with respect to any Portfolio
Property,  that  certain  Amended and  Restated  Agreement of Purchase and Sale,
dated  February  15,  1999,  as the same may be  further  amended,  restated  or
modified  from  time to time,  that  relates  to the  purchase  and sale of such
Portfolio Property.

     "Business  Day"  shall mean each day,  other  than a Saturday  or a Sunday,
which is not a day on  which  banking  institutions  in New  York,  New York are
authorized or required by law, regulation or executive order to close.

     "Declaration   of  Trust"  shall  mean  the  Third   Amended  and  Restated
Declaration of Trust, dated July 1, 1999 of the Trust.

     "Default  Rate" shall have the  meaning  set forth in Section  3(b) of this
Certificate of Designation.

     "Dividend Payment Date" shall have the meaning set forth in Section 3(a) of
this Certificate of Designation.

     "Excess  Shares"  shall have the meaning set forth in Section  6(b) of this
Certificate of Designation.

     "Heritage  Transaction"  shall mean the direct or indirect  purchase by the
Operating Partnership of any interest in the Portfolio Properties.

     "Junior  Shares"  shall mean all classes of Common  Shares of the Trust and
each other class or series of interests of the Trust  hereinafter  created,  the
terms of which do not expressly  provide that it ranks senior to, or on a parity
with the Series A Convertible  Preferred Shares, if authorized,  as to dividends
and distributions upon liquidation, winding up and dissolution of the Trust.
<PAGE>
     "Liquidation  Preference"  shall have the meaning set forth in Section 4(a)
of this Certificate of Designation.

     "Liquidation   Transaction"  shall  mean  the  occurrence  of  any  of  the
following:

          (i) the sale,  transfer or other disposition,  in a single transaction
     or series of related  transactions,  of greater  than twenty  five  percent
     (25%) of the assets of the Trust;

          (ii) any merger or  consolidation  of the Trust with any other  Person
     other  than any  merger in which the Trust is the  surviving  entity and in
     which (i) none of the Shares of the Trust outstanding  immediately prior to
     the merger are converted  into,  exchanged for or  reclassified  into cash,
     securities or other property (or any combination  thereof)  pursuant to the
     terms of the  merger,  and (ii) all of the Shares of the Trust  outstanding
     immediately  prior to the merger  remain  outstanding  following the merger
     (other than Shares of the Trust  voluntarily  converted or exchanged by the
     holders in accordance with their terms); or

          (iii) any other  transaction or series of related  transactions  which
     results in the liquidation of the Trust.

     "Original Issuance Date" shall mean, (i) with respect to a holder of Series
A  Convertible  Preferred  Shares that were issued by the Trust in exchange  for
Series A Convertible  Preferred Units, the date on which such holder  originally
acquired  the  Series  A   Convertible   Preferred   Units  from  the  Operating
Partnership,  and (ii) with respect to any other holder,  the date on which such
holder originally acquired Series A Convertible Preferred Shares from the Trust.

     "Operating  Partnership" shall mean Vinings Investment Properties,  L.P., a
Delaware limited partnership.

     "Parity  Shares"  shall mean all  classes and series of Shares of the Trust
the terms of which expressly  provide that such Shares rank on a parity with the
Series A Convertible  Preferred  Shares as to dividends and  distributions  upon
liquidation, winding up and dissolution of the Trust.

     "Portfolio  Property"  means  any one of the  properties  constituting  the
Heritage Transaction as described in Article II of the Agreement of Purchase and
Sale  relating  thereto,  and  "Portfolio  Properties"  shall mean all of the 17
multifamily  properties  constituting  the Heritage  Portfolio  and described on
Exhibit C to the Securities Purchase Agreement, which are being purchased by the
Property  Partnerships,   whether  directly  or  indirectly,   in  the  Heritage
Transaction.
<PAGE>
     "Property  Partnership"  shall  have  the  meaning  ascribed  to  the  term
"Purchaser"  in Article I of the Agreement of Purchase and Sale for a particular
Portfolio  Property,  and "Property  Partnerships"  shall mean collectively each
Property   Partnership   purchasing   a  Portfolio   Property  in  the  Heritage
Transaction.

     "Securities  Purchase  Agreement" shall mean collectively,  each Securities
Purchase  Agreement  entered into by and among the  Operating  Partnership,  the
Trust and the  purchasers  named  therein  relating to the  purchase and sale of
Series A Convertible  Preferred Units or Series A Convertible  Preferred Shares,
as the case may be.

     "Trust"  shall  have  the  meaning  set  forth in the  recitals  to of this
Certificate of Designation.

     "Record  Date"  shall have the  meaning  set forth in Section  3(a) of this
Certificate of Designation.

     "Redemption Price" shall have the meaning set forth in Section 5(a) of this
Certificate of Designation.

     "Series A Convertible Preferred Shares" shall have the meaning set forth in
Section 1 of this Certificate of Designation.

     "Series A Convertible  Preferred  Units" shall mean the series of preferred
units of the Operating  Partnership  established  by the Sixth  Amendment to the
Amended and Restated Agreement of Limited Partnership.

     "Triggering Event" shall have the meaning set forth in Section 4(a) of this
Certificate of Designation.

     Section 11. No Sinking Fund. No sinking fund shall be  established  for the
retirement or redemption of Series A Convertible Preferred Shares.

<PAGE>
     IN WITNESS  WHEREOF,  this  Certificate of Designation has been executed on
behalf of the Trust by its  President  and attested by its Secretary on the 24th
day of March, 2000.

Attest:                  VININGS INVESTMENT PROPERTIES TRUST,
                         a Massachusetts business trust

                         By:      /s/ Stephanie A. Reed
                            ---------------------------------
                         Name:    Stephanie A. Reed
                         Title:   Secretary



                         By:     /s/ Peter D. Anzo
                            ---------------------------------
                         Name:    Peter D. Anzo
                         Title:   President


<TABLE> <S> <C>

<ARTICLE>               5
<LEGEND>
This  Schedule  contains  summary  financial   information  extracted  from  the
consolidated  balance sheet and statements of operations for Vinings  Investment
Properties  Trust for the three  months ended March 31, 2000 and is qualified in
its entirety by reference to such financial  statements as contained in the Form
10-Q report for the three months ended March 31, 2000.
</LEGEND>
<CIK>                         0000759174
<NAME>                         Vinings Investment Properties Trust
<MULTIPLIER>                   1
<CURRENCY>                     US DOLLARS

<S>                                            <C>
<PERIOD-TYPE>                                3-MOS
<FISCAL-YEAR-END>                                      DEC-31-2000
<PERIOD-START>                                         JAN-01-2000
<PERIOD-END>                                           MAR-31-2000
<EXCHANGE-RATE>                                                       1
<CASH>                                                          2020267
<SECURITIES>                                                          0
<RECEIVABLES>                                                     69484
<ALLOWANCES>                                                          0
<INVENTORY>                                                           0
<CURRENT-ASSETS>                                                      0
<PP&E>                                                         67799784
<DEPRECIATION>                                                 (3908703)
<TOTAL-ASSETS>                                                 67808293
<CURRENT-LIABILITIES>                                                 0
<BONDS>                                                        56859339
                                                 0
                                                           0
<COMMON>                                                              0
<OTHER-SE>                                                       448431
<TOTAL-LIABILITY-AND-EQUITY>                                   67808293
<SALES>                                                               0
<TOTAL-REVENUES>                                                2879386
<CGS>                                                                 0
<TOTAL-COSTS>                                                         0
<OTHER-EXPENSES>                                                1872097
<LOSS-PROVISION>                                                      0
<INTEREST-EXPENSE>                                              1289235
<INCOME-PRETAX>                                                 (559171)
<INCOME-TAX>                                                          0
<INCOME-CONTINUING>                                                   0
<DISCONTINUED>                                                        0
<EXTRAORDINARY>                                                       0
<CHANGES>                                                             0
<NET-INCOME>                                                    (559171)
<EPS-BASIC>                                                     (0.51)
<EPS-DILUTED>                                                     (0.51)



</TABLE>


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