CAPITAL SOURCE L P
10-Q, 2000-11-13
REAL ESTATE
Previous: IRE PENSION INVESTORS LTD-II, 10-Q, 2000-11-13
Next: CAPITAL SOURCE L P, 10-Q, EX-27, 2000-11-13




































































                            FORM 10-Q

               SECURITIES AND EXCHANGE COMMISSION
                     WASHINGTON, D.C.  20549


 X   Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange
 Act of 1934

For the quarterly period ended September 30, 2000 or

     Transition report pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934

For the transition period from               to

Commission File Number:  0-16497

                        CAPITAL SOURCE L.P.
     (Exact name of registrant as specified in its charter)

Delaware                                                52-1417770
(State or other jurisdiction                            (IRS Employer
of incorporation or organization)                       Identification No.)


Suite 400, 1004 Farnam Street, Omaha, Nebraska          68102
(Address of principal executive offices)                (Zip Code)


(402) 444-1630
(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

































<PAGE>                               - i -
Part I.  Financial Information
Item 1.  Financial Statements
CAPITAL SOURCE L.P.
BALANCE SHEETS
<TABLE>
<CAPTION>
                                                                                           	Sept. 30, 2000      Dec. 31, 1999
																																																																																													(unaudited)
                                                                                           ---------------     ---------------
<S>                                                                                        <C>                 <C>
Assets
 Cash and temporary cash investments, at cost which
  approximates market value                                                                $ 		8,117,102							$					8,658,997
 Investment in FHA Loans (Note 2)       		                                                   	12,268,350												12,340,447
 Investment in GNMA Certificates (Note 2) 								                                           	22,901,766												23,105,420
 Investment in Operating Partnerships (Note 3)                                                	   	 	-																		  -
 Interest receivable                                                                          	 	306,170															304,743
 Other assets                                                                                 	  817,077															457,866
                                                                                           ---------------     ---------------
                                                                                           $  44,410,465							$			44,867,473
                                                                                           ===============     ===============
Liabilities and Partners' Capital (Deficit)
	Liabilities
		Accounts payable (Note 4)	                                                              	$   		231,646	   		 $       420,860
		Distribution payable 		                         								                                    			860,597		             860,597
                                                                                           ---------------     ---------------
                                                                                          	 			1,092,243													1,281,457
                                                                                           ---------------     ---------------
 Partners' Capital (Deficit)
	 General Partner	                                                                           			(182,477)													(179,799)
  	Beneficial Assignment Certificate Holders
			($12.89 per BAC in 2000 and $12.97 in 1999)	                                       		  	 		43,500,699											 43,765,815
                                                                                           ---------------     ---------------
                                                                                          				43,318,222												43,586,016
                                                                                           ---------------     ---------------
                                                                                      				 $ 	44,410,465	  					$			44,867,473
                                                                                           ===============     ===============
The accompanying notes are an integral part of the financial statements.

</TABLE>




































<PAGE>                               - 1 -

CAPITAL SOURCE L.P.
STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
(UNAUDITED)
<TABLE>
<CAPTION>
                                                           For the		           For the        For the Nine        For the Nine
                                                     Quarter Ended		     Quarter Ended        Months Ended        Months Ended
                                                    Sept. 30, 2000		    Sept. 30, 1999      Sept. 30, 2000      Sept. 30, 1999
                                                    ---------------     ---------------     ---------------     ---------------
<S>                                                 <C>                 <C>                 <C>                 <C>
Income
 Mortgage-backed securities income  													   $						794,597						$							802,554					$    	2,389,928  	  $				2,415,026
 Interest income on temporary cash investments      							130,465														109,429					       	368,475            316,349
 Equity in earnings of Operating Partnerships 	         			105,158															59,755  				   	   170,146														9,755
 Other income                                       										-																				-												     		-			            	 2,000
                                                    ---------------     ---------------     ---------------     ---------------
                                                    					1,030,220														971,738					    		2,928,549 	  		   	2,743,130
Expenses
 Operating and administrative expenses (Note 4)    								204,497														117,480				        	614,357         		 441,014
                                                    ---------------     ---------------     ---------------     ---------------
Net income                                          							825,723														854,258						     2,314,192     	    2,302,116
Other comprehensive income:
	Unrealized holding gains (losses) on securities
		arising during the period																																  4,457														 (3,590)															(195)											(13,231)
                                                    ---------------     ---------------     ---------------     ---------------
Net comprehensive income																												$						830,180						$							850,668					$     2,313,997					$    2,288,885
                                                    ===============					===============					===============     ===============

Net income allocated to:
 General Partner                                   	$								8,257						$									8,543					$    	   23,142     $	      23,022
 Limited Partner                                   								817,466														845,715				      	2,291,050	         2,279,094
                                                    ---------------     ---------------     ---------------     ---------------
                                                    $						825,723						$							854,258					$     2,314,192     $    2,302,116
                                                    ===============					===============					===============     ===============
Net income, basic and diluted, per BAC              $										.24						$											.26					$          	.68     $          .68
                                                    ===============					===============					===============     ===============
Weighted average number of BACs outstanding              3,374,222												3,374,222											3,374,222										3,374,222
                                                    ===============					===============					===============     ===============

The accompanying notes are an integral part of the financial statements.
</TABLE>


































<PAGE>                               - 2 -

CAPITAL SOURCE L.P.
STATEMENT OF PARTNERS CAPITAL (DEFICIT)
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2000
(UNAUDITED)
<TABLE>
<CAPTION>


                                                                              General             				BAC
                                                                              Partner             Holders               Total
                                                                        --------------     ----------------     ---------------
<S>                                                                     <C>                <C>                  <C>
Partners' Capital (Deficit)
	(excluding accumulated other comprehensive income)
	Balance at December 31, 1999 																																										$				(179,964)					$  		43,749,455						$   43,569,491
 Net income                                                                   	23,142          		2,291,050    		    	2,314,192
 Cash distributions paid or accrued 								                                	 (25,818)       		 (2,555,973)     			 (2,581,791)
                                                                        --------------     ----------------     ---------------
                                                                             (182,640)          43,484,532          43,301,892
                                                                        --------------     ----------------     ---------------
Accumulated other comprehensive income
 Balance at December 31, 1999                                                     165               16,360              16,525
 Other comprehensive income	(loss)                                          	   		 (2)            				(193)        	  			 (195)
                                                                        --------------     ----------------     ---------------
                                                                                  163            	  16,167              16,330
                                                                        --------------     ----------------     ---------------
Balance at September 30, 2000		                                       	 $    (182,477)     $    43,500,699      $   43,318,222
                                                                        ==============     ================     ===============
</TABLE>

CAPITAL SOURCE L.P.
STATEMENTS OF CASH FLOWS
(UNAUDITED)
<TABLE>
<CAPTION>
                                                                                           			For the Nine 		 	   For the Nine
                                                                                              Months Ended        Months Ended
                                                                                          	 Sept. 30, 2000   	  Sept. 30, 1999
                                                                                            ---------------     ---------------
<S>                                                                                         <C>                 <C>
Cash flows from operating activities
 Net income                                                                                 $   	2,314,192  	   $  		2,302,116
  Adjustments to reconcile net income to net cash
   from operating activities
    Equity in earnings of Operating Partnerships																																								          (170,146)				     		 	(9,755)
    Amortization of discount on mortgage-backed securities                                       			(1,112)           		(1,917)
    Decrease in interest receivable																																															            							1,427    	    		    3,337
    (Increase) decrease in other assets 																																																											(10,795)    	 						 26,038
    Decrease in accounts payable                  																																							        	(189,214) 	  					  (323,398)
                                                            	                                ---------------     ---------------
Net cash provided by operating activities 		                                                					1,944,352        			1,996,421
                                                                                           	 ---------------    	 ---------------
Cash flows from investing activities
 FHA Loan and GNMA principal payments received                                                  	 	276,668          	 	334,872
 Distributions received from Operating Partnerships																																																170,146														59,755
 Investment in Operating Partnerships 																						                         																	-																(50,000)
 Deferred transaction costs paid							                                                           (351,270)               -
                                                                                            ---------------     ---------------
Net cash provided by investing activities                                                       	 		95,544         	 		344,627
                                                                                            ---------------     ---------------
Cash flow used in financing activity
 Distributions paid                                                                           		(2,581,791)      		 (2,581,791)
                                                                                            ---------------     ---------------
Net decrease in cash and temporary cash investments           											                         (541,895)           (240,743)
Cash and temporary cash investments at beginning of period                                 	     8,658,997          	9,304,694
                                                                                            ---------------     ---------------
Cash and temporary cash investments at end of period                                        $  	 8,117,102      $ 	  9,063,951
                                                                                            ===============     ===============
The accompanying notes are an integral part of the financial statements.
</TABLE>





<PAGE>                               - 3 -

CAPITAL SOURCE L.P.
NOTES TO FINANCIAL STATEMENTS
SEPTEMBER 30, 2000
(UNAUDITED)

1. Basis of Presentation

The accompanying interim unaudited financial statements have been prepared
according to the rules and regulations of the Securities and Exchange
Commission.  Certain information and footnote disclosures normally included in
financial statements prepared in accordance with generally accepted accounting
principles have been condensed or omitted according to such rules and
regulations, although management believes that the disclosures are adequate to
make the information presented not misleading.  The financial statements
should be read in	conjunction with the financial statements and notes thereto
included in the Partnership's Annual Report on Form 10-K for the year ended
December 31, 1999.  In the opinion of management, all normal and recurring
adjustments necessary to present fairly the financial position at September
30, 2000 and results of operations for all periods presented have been made.
The results of operations for the three and nine-month periods ended September
30, 2000 are not necessarily indicative of the results to be expected for the
full year.

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

2. Investment in Mortgage-Backed Securities

At September 30, 2000, the total amortized cost, gross unrealized holding
gains and aggregate fair value of available-for-sale securities were $564,264,
$16,330 and $580,594, respectively.  At September 30, 2000, the total
amortized cost, gross unrealized holding gains and aggregate fair value of
held-to-maturity securities were $34,589,521, $19,008 and $34,608,529,
respectively.





































<PAGE>                               - 4 -

CAPITAL SOURCE L.P.
NOTES TO FINANCIAL STATEMENTS
SEPTEMBER 30, 2000
(UNAUDITED)

Descriptions of the Partnership's mortgage-backed securities at September 30,
2000 are as follows:

<TABLE>
<CAPTION>
                                          					               			    Number	 	 Interest				 					Maturity     						Carrying
  Type of Security and Name        					  Location              			of Units    	   Rate  		  								Date       						Amount
  ----------------------------------				  --------------------     --------    --------  		 -------------    	---------------
  <S>                              					  <C>                     	<C>         <C>   						 <C>			    		     	<C>
Held-to-Maturity
  GNMA Certificates:
     Misty Springs Apartments	            Daytona Beach, FL            128        8.75%	       06-15-2029    	$ 	 	4,196,600
     The Ponds at Georgetown	             Ann Arbor, MI                134        7.50%	       12-15-2029          2,385,037
     Waterman's Crossing	                 Newport News, VA             260       10.00%	       09-15-2028         10,766,747
     Water's Edge Apartments	             Lake Villa, IL               108        8.75%	       12-15-2028          4,972,788
  																																																																																																												---------------
																																																																																																																		22,321,172
		FHA Loans:
     Bluff Ridge Apartments	              Jacksonville, NC             108        8.72%	       11-15-2028	         3,442,143
     Highland Park Apartments	            Columbus, OH                 252        8.75%	       11-01-2028          8,826,207
  																																																																																																												---------------
																																																																																																																		12,268,350
																																																																																																														---------------
																																																																																																																		34,589,522
																																																																																																														---------------
Available-for-Sale
		GNMA Certificates:
     Pools of single-family mortgages 	                      	                    7.58%(1)   2008 to 2009     	     	304,101
     Pools of single-family mortgages 	                      	                    7.58%(1)	  2007 to 2008           	276,493
 																																																																																																													---------------
																																																																																								  											  														580,594
                                                                                              					 									 ---------------
  Balance at September 30, 2000                                                                             		$ 		35,170,116
                                                                                              							 								===============
</TABLE>
  (1) Represents effective yield to the Partnership.


Reconciliation of the carrying amount of the mortgage-backed securities is as
follows:
<TABLE>
<S>																																																																																																	<C>
Balance at December 31, 1999						                                                          								$   35,445,867
  Addition
   Amortization of discount on mortgage-backed securities					                                     										1,112
  Deductions
   FHA Loan and GNMA principal payments received                                               	  								(276,668)
   Change in net unrealized holding gains (losses) on available-for-sale
				mortgage-backed securities																																																																																(195)
                                                         											                          						---------------
Balance at September 30, 2000           																																																												$			35,170,116
																																																																																											 								===============
</TABLE>

3.	Investment in Operating Partnerships

The Partnership's investment in Operating Partnerships consists of interests
in limited partnerships which own multifamily properties financed by the GNMA
Certificates and FHA Loans held by the Partnership and is accounted for using
the equity method.  Currently, losses are recognized only to the extent of
additional contributions, net of distributions received, to the Operating
Partnerships by the Partnership.  Any distributions received by the
Partnership from the Operating Partnerships are recorded as income.







<PAGE>                               - 5 -

CAPITAL SOURCE L.P.
NOTES TO FINANCIAL STATEMENTS
SEPTEMBER 30, 2000
(UNAUDITED)

Descriptions of the Operating Partnerships held at September 30, 2000, are as
follows:

<TABLE>
<CAPTION>

                                                                                                       Carrying
Name                         	Location                 Partnership Name			                               Amount
------------------------      ---------------------    -----------------------------------------    ------------
<S>                           <C>                      <C>                                          <C>
Misty Springs Apartments	     Daytona Beach, FL        Cypress Landings II, Ltd.                    $      -
Fox Hollow Apartments	     			High Point, NC			        Fox Hollow Limited Partnership                      -
The Ponds at Georgetown	      Ann Arbor, MI            Ponds at Georgetown Limited Partnership             -
Waterman's Crossing	          Newport News, VA         Oyster Cove Limited Partnership                     -
Water's Edge Apartments	      Lake Villa, IL           Water's Edge Limited Partnership                    -
Bluff Ridge Apartments	       Jacksonville, NC         Bluff Ridge Associates Limited Partnership          -
Highland Park Apartments	     Columbus, OH             Interstate Limited Partnership                      -
                                                                                                    ------------
Balance at September 30, 2000                                                               	    			$	   	 -
                                                                                                    ============
</TABLE>

Reconciliation of the carrying amount of the Operating Partnerships is as
follows:
<TABLE>
<CAPTION>

<S>                                                                    <C>
Balance at December 31, 1999                  								                 $         -
	Addition
		Equity in earnings of Operating Partnerships                          					170,146
 Deduction
		Distributions received from Operating Partnerships																								(170,146)
				                                                                   ---------------
Balance at September 30, 2000            					                         $         -
                                                                       ===============

4.	Transactions with Related Parties

The General Partners, certain of their affiliates and the Operating
Partnerships' general partners have received or may receive fees,
compensation, income, distributions and payments from the Partnership in
connection with the offering and the investment, management and sale of the
Partnership's assets (other than disclosed elsewhere) as follows.

The General Partners are entitled to receive an asset management and
partnership administration fee equal to 0.5% of invested assets per annum,
payable only during such years that an 8% return has been paid to investors on
a noncumulative basis.  Any unpaid amounts will accrue and be payable only
after a 13% annual return to investors has been paid on a cumulative basis and
the investors have received the return of their capital contributions.  For
the quarter and nine months ended September 30, 2000, distributions to investors
represented less than an 8% return; accordingly, no fees were paid or accrued
during these periods.

Substantially all of the Partnership's general and administrative expenses and
certain costs capitalized by the Partnership are paid by a General Partner or
an affiliate and reimbursed by the Partnership.  The amount of such expenses
and costs reimbursed to the General Partner for the nine months ended
September 30, 2000, was $1,149,859 ($332,310 for the quarter ended September
30, 2000).  Such reimbursed expenses included in this footnote are presented
on a cash basis and do not reflect accruals made at quarter end which are
reflected in the accompanying financial statements.







<PAGE>                               - 6 -

CAPITAL SOURCE L.P.
NOTES TO FINANCIAL STATEMENTS
SEPTEMBER 30, 2000
(UNAUDITED)

An affiliate of the General Partners has been retained to provide property
management services for Waterman's Crossing, Misty Springs Apartments, Fox
Hollow Apartments and The Ponds at Georgetown.  The fees for services provided
were $51,406 and $152,571 for the quarter and nine months ended September 30,
2000, respectively, and represented the lower of costs incurred in providing
management of the property or customary fees for such services determined on a
competitive basis.

5. Legal Proceedings

The Partnership has been named as a defendant in a purported class action
lawsuit filed in the Delaware Court of Chancery on February 3, 1999, by two
BAC holders, Alvin M. Panzer and Sandra G. Panzer, against the Partnership,
its General Partners, America First and various of their affiliates (including
Capital Source II L.P.-A, a similar partnership with general partners that are
affiliates of America First) and Lehman Brothers, Inc.  The plaintiffs seek to
have the lawsuit certified as a class action on behalf of all BAC holders of
the Partnership and Capital Source II L.P.-A.  The lawsuit alleges, among
other things, that a proposed merger transaction involving the Partnership and
Capital Source II L.P.-A is deficient and coercive, that the defendants have
breached the terms of the Partnership's partnership agreement and that the
defendants have acted in manners which violate their fiduciary duties to the
BAC holders.  In this complaint, the plaintiffs sought to enjoin the proposed
merger transaction and seek to appoint an independent BAC holder
representative to investigate alternative transactions.  The lawsuit also
requests a judicial dissolution of the Partnership, an accounting, and
unspecified damages and costs.

The General Partners determined not to pursue the merger transaction which was
the subject of the initial lawsuit and proposed an alternative transaction to
BAC holders.  A prospectus/consent solicitation statement outlining this
alternative transaction was sent to BAC holders on or about November 16,
1999.  The plaintiffs amended their complaint on December 8, 1999, and again
on February 22, 2000.  The second amended complaint challenges this current
prospectus/consent solicitation statement on grounds similar to those alleged
in the original complaint, as well as on other procedural grounds.  The second
amended complaint does not seek to enjoin the proposed merger transaction.

On July 12, 1999, Sandra G. Panzer, one of the named plaintiffs in the action
described above, filed an additional complaint against the Partnership, its
General Partners and America First in the Delaware Court of Chancery (the
Books and Records Action).  The complaint seeks to compel the General
Partners to supply the plaintiff with a list of all BAC holders of the
Partnership and copies of the limited partnership agreements of the Operating
Partnerships.

To resolve these lawsuits, the Partnership and affiliates, on April 24, 2000,
entered into a settlement agreement (the Settlement) with the plaintiffs.  The
Settlement remains subject to approval by the Court.  The complete terms of
the Settlement, along with the updated consent solicitation material
describing the revised merger transaction, was filed with the Securities and
Exchange Commission (the SEC) on or about June 15, 2000.  In connection with
the Settlement, which, if approved, will also result in the dismissal of the
Books and Records Action, the Partnership submitted a revised transaction to
BAC holders for approval on or about June 30, 2000.  On October 2, 2000, the
BAC holders of both the Partnership and Capital Source II L.P.-A approved the
revised transaction.  In accordance with the Settlement, the parties to this
litigation sent a court-approved settlement notice to the class members on or
about November 10, 2000.  This notice described the terms of the Settlement
and also notified the class that the Court will hold a hearing on December 19,
2000 to consider whether to approve the Settlement.









<PAGE>                               - 7 -

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

The following discussion should be read in conjunction with all of the
financial statements and notes included in Item 1 of this report as well as
the Partnership's Annual Report on Form 10-K for the year ended December 31,
1999.

Liquidity and Capital Resources

At September 30, 2000, the Partnership owned:  (i) four mortgage-backed securities
guaranteed as to principal and interest by the Government National Mortgage
Association (GNMA) collateralized by first mortgage loans on multifamily
housing properties located in four states; and (ii) two first mortgage loans
insured as to principal and interest by the Federal Housing Administration
(FHA) on multifamily housing properties located in two states; and (iii)
Partnership Equity Investments in seven limited partnerships which own
multifamily properties.  Six of these properties are financed by GNMA
Certificates or FHA Loans.  The remaining property was financed by an FHA Loan
which was repaid to the Partnership in 1993.  The GNMA Certificates, FHA Loans
and Partnership Equity Investments are referred to as the "Permanent
Investments".  The Partnership has also invested amounts in certain GNMA
securities backed by pools of single-family mortgages (Reserve Investments).
The obligations of GNMA and FHA are backed by the full faith and credit of the
United States government.  The overall status of the Partnership's investments
has remained relatively constant since December 31, 1999.

The following table shows the occupancy levels of the properties financed by
the Partnership at September 30, 2000:


</TABLE>
<TABLE>
<CAPTION>
                                                                                                     Number     	   Percentage
                                                                                  Number         	of  Units         	of  Units
Property Name                     	         Location               	           of  Units          	Occupied         	 Occupied
-------------------------------             --------------------             ------------       ------------       ------------
<S>                                         <C>                              <C>                <C>                <C>
Bluff Ridge Apartments                      Jacksonville, NC        	                108                	107           				99%
Fox Hollow Apartments 	                     High Point, NC	                          184	                184           			100%
Highland Park Apartments            	       Columbus, OH              	              252           	    	244         						97%
Misty Springs Apartments         	          Daytona Beach, FL                        128           	    	128             	100%
The Ponds at Georgetown                     Ann Arbor, MI              	             134            	   	133             		99%
Waterman's Crossing                         Newport News, VA        	                260            	   	255         	     98%
Water's Edge Apartments                     Lake Villa, IL                           108            	   	 98				           91%
                                                                            -------------       ------------       ------------
	                                                                                  1,174	            		1,149               98%
                                                                            =============       ============       ============

Distributions

Cash distributions paid or accrued per BAC for the periods shown were as
follows:


</TABLE>
<TABLE>
<CAPTION>
                                                                                            			For the Nine  	   		For the Nine
                                                                                             	 Months Ended		      Months Ended
                                                                                           		Sept. 30, 2000		    Sept. 30, 1999
                                                                                            ---------------     ---------------
<S>                                                                                         <C>                 <C>
Regular quarterly distributions
	Income				                                                                                 $        .6790	     $        .6754
	Return of capital				                                                                            	  .0785		             .0821
                                                                                            ---------------     ---------------
				                                                                                        $        .7575						$        .7575
                                                                                            ===============     ===============
Distributions
	Paid out of cash flow							                                                               $        .7102					 $        .7575
 Paid out of reserves																																																																																.0473																-
                                                                                            ---------------     ---------------
																																																																																												$								.7575						$								.7575
                                                                                            ===============    	===============
</TABLE>


<PAGE>                               - 8 -
Regular quarterly distributions to BAC Holders consist primarily of interest
received on FHA Loans and GNMA Certificates.  Additional cash for
distributions is received from other investments.  The Partnership may draw on
reserves to pay operating expenses or to supplement cash distributions to BAC
Holders.  The Partnership is permitted to replenish reserves with cash flows
in excess of distributions paid.  For the nine months ended September 30, 2000,
$161,077 was withdrawn from reserves to supplement distributions to BAC
Holders ($48,142 was withdrawn for the quarter ended September 30, 2000).  The
total amount held in reserves at September 30, 2000 was $8,818,286 of which
$580,594 was invested in GNMA Certificates.

The Partnership believes that cash provided by operating and investing
activities and, if necessary, withdrawals from the Partnership's reserves will
be adequate to meet its short-term and long-term liquidity requirements,
including the payments of distributions to BAC Holders.  Under the terms of its
Partnership Agreement, the Partnership has the authority to enter into
short-term and long-term debt financing arrangements; however, the Partnership
currently does not anticipate entering into such arrangements.  The
Partnership is not authorized to issue additional BACs to meet short-term and
long-term liquidity requirements.

Results of Operations

Comparison of the Quarters Ended September 30, 2000 and September 30, 1999

Mortgage-backed securities income decreased slightly for the quarter
ended September 30, 2000, compared to the same period in 1999 due to the
continued amortization of the principal balances of the Partnership's
mortgage-backed securities.

Interest income on temporary cash investments increased approximately $21,000
for the quarter ended September 30, 2000, compared to the same period in 1999
due to an increase in the average interest rate earned on reserve investments.

Equity in earnings of Operating Partnerships increased $45,403 for the quarter
ended September 30, 2000 compared to the same period in 1999.  This increase
is the result of an increase in excess cash flow received from Water's Edge
Apartments to $105,158 for the quarter ended September 30, 2000, up from
$59,755 for the comparable period of 1999.  The Partnership recorded equity in
earnings of Operating Partnerships for the respective periods to the extent of
distributions received from the Operating Partnerships, net of additional
investments.

Operating and administrative expenses increased approximately $87,000 for the
quarter ended September 30, 2000, compared to the same period in 1999
primarily due to an increase in legal fees resulting from the defense of a
purported class action lawsuit filed against the Partnership as more fully
described in Note 5 to the financial statements.  Also contributing to the
increase in operating and administrative expenses was an increase in salaries
and related expenses.

Comparison of the Nine Months Ended September 30, 2000 and September 30, 1999

Mortgage-backed securities income decreased slightly for the nine months
ended September 30, 2000, compared to the same period in 1999 due to the
continued amortization of the principal balances of the Partnership's
mortgage-backed securities.

Interest income on temporary cash investments increased approximately $52,000
for the nine months ended September 30, 2000, compared to the same period in
1999 due to an increase in the average interest rate earned on reserve
investments.

During the nine months ended September 30, 2000, the Partnership received
distributions totaling $170,146 from The Ponds at Georgetown, Highland Park
Apartments and Water's Edge Apartments compared to $59,755 received from
Water's Edge Apartments during the comparable period of 1999.  In addition,
the Partnership did not make additional contributions to any Operating
Partnerships during the nine months ending September 30, 2000, while
additional contributions totaling $50,000 were made to Waterman's Crossing and
Misty Springs Apartments during the same period in 1999.  The Partnership
recorded equity in earnings of Operating Partnerships for the respective
periods to the extent of distributions received from the Operating
Partnerships, net of additional investments.  Accordingly, equity in earnings
of Operating Partnerships increased $160,391 for the nine months ended
September 30, 2000 compared to the same period in 1999.
<PAGE>                               - 9 -

Operating and administrative expenses increased approximately $173,000 for the
nine months ended September 30, 2000, compared to the same period in 1999
primarily due to an increase in legal fees resulting from the defense of a
purported class action lawsuit filed against the Partnership as more fully
described in Note 5 to the financial statements.  Also contributing to the
increase in operating and administrative expenses was an increase in salaries
and related expenses.

New Accounting Pronouncement

The Partnership plans to adopt Statement of Financial Accounting Standards No.
133, "Accounting for Derivative Instruments and Hedging Activities" (SFAS 133)
effective January 1, 2001.  Management is currently evaluating the effects of
adopting this statement and does not anticipate that such adoption will have a
material impact on the financial statements of the Partnership.

Forward Looking Statements

This report contains forward looking statements that reflect management's
current beliefs and estimates of future economic circumstances, industry
conditions, the Partnership's performance and financial results.  All
statements, trend analysis and other information concerning possible or
assumed future results of operations of the Partnership and the real estate
investments it has made (including, but not limited to, the information
contained in "Management's Discussion and Analysis of Financial Condition and
Results of Operations"), constitute forward-looking statements.  BAC Holders
and others should understand that these forward looking statements are subject
to numerous risks and uncertainties and a number of factors could affect the
future results of the Partnership and could cause those results to differ
materially from those expressed in the forward looking statements contained
herein.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk.

									There have been no material changes in the Partnership's
									market risk since December 31, 1999.







































<PAGE>                               - 10 -

PART II.  OTHER INFORMATION

     Item 1.   Legal Proceedings.

															The Partnership has been named as a defendant in a purported
															class action lawsuit filed in the Delaware Court of Chancery
															on February 3, 1999, by two BAC holders, Alvin M. Panzer and
														 Sandra G. Panzer, against the Partnership, its General Partners,
														 America First and various of their affiliates (including Capital
														 Source II L.P.-A, a similar partnership with general partners
															that are affiliates of America First) and Lehman Brothers, Inc.
													  The plaintiffs seek to have the lawsuit certified as a class
															action on behalf of all BAC holders of the Partnership and
															Capital Source II L.P.-A.  The lawsuit alleges, among other
															things, that a proposed merger transaction involving the
															Partnership and Capital Source II L.P.-A is deficient and
															coercive, that the defendants have breached the terms of the
														 Partnership's partnership agreement and that the defendants
														 have acted in manners which violate their fiduciary duties to
														 the BAC holders.  In this complaint, the plaintiffs sought to
														 enjoin the proposed merger transaction and seek to appoint an
															independent BAC holder representative to investigate alternative
															transactions.  The lawsuit also requests a judicial dissolution
															of the Partnership, an accounting, and unspecified damages and
															costs.

															The General Partners determined not to pursue the merger
															transaction which was the subject of the initial lawsuit and
														 proposed an alternative transaction to BAC holders.  A
															prospectus/consent solicitation statement outlining this
															alternative transaction was sent to BAC holders on or about
															November 16, 1999.  The plaintiffs amended their complaint on
															December 8, 1999, and again on February 22, 2000.  The second
															amended complaint challenges this current prospectus/consent
															solicitation statement on grounds similar to those alleged
															in the original complaint, as well as on other procedural
															grounds.  The second amended complaint does not seek to enjoin
														 the proposed merger transaction.

															On July 12, 1999, Sandra G. Panzer, one of the named plaintiffs
														 in the action described above, filed an additional complaint
															against the Partnership, its General Partners and America First
														 in the Delaware Court of Chancery (the Books and Records
															Action).  The complaint seeks to compel the General Partners to
														 supply the plaintiff with a list of all BAC holders of the
															Partnership and copies of the limited partnership agreements of
														 the Operating Partnerships.

															To resolve these lawsuits, the Partnership and affiliates, on
															April 24, 2000, entered into a settlement agreement (the
															Settlement) with the plaintiffs.  The Settlement remains subject
														 to approval by the Court.  The complete terms of the Settlement,
														 along with the updated consent solicitation material describing
															the revised merger transaction, was filed with the Securities
														 and Exchange Commission (the SEC) on or about June 15, 2000.  In
														 connection with the Settlement, which, if approved, will also
														 result in the dismissal of the Books	and Records Action, the
														 Partnership submitted a revised transaction to BAC holders for
														 approval on or about June 30, 2000.  On October 2, 2000, the
               BAC holders of both the Partnership and Capital Source II L.P.-A
               approved the revised transaction.  In accordance with the
               Settlement, the parties to this litigation sent a court-approved
               settlement notice to the class members on or about November 10,
               2000.  This notice described the terms of the Settlement
               and also notified the class that the Court will hold a hearing
														 on December 19, 2000 to consider whether to approve the
														 Settlement.

															There are no other material pending legal proceedings to which
														 the Partnership is a party or to which any of its property is
															subject.




<PAGE>                              - 11 -

     Item 4.   Submission of Matters to a Vote of Security Holders.

									     	A Prospectus/Consent Solicitation Statement dated June 30,
               2000, was sent to the BAC holders during the third quarter
														 asking for their consent to a proposed merger of the
														 Partnership.  No meeting was held in connection with the consent
														 solicitation.  The following table sets forth the item that
															the BAC holders were asked to vote upon and the results of the
														 vote as of October 2, 2000, the date on which the consent
														 solicitation was terminated:

               Proposal	                                 Results

															A proposal to approve of the              For:	     	1,702,640
														 Partnership's participation in
														 the proposed consolidation by             Against:		   435,925
														 merger with Capital Source II
															L.P. and America First Real               Abstain:		    69,132
															Estate Investment Partners,
														 L.P.

               Accordingly, the merger has been approved by the BAC holders of
														 the Partnership.  The merger was also approved by the BAC
														 holders of Capital Source II L.P.-A.  The merger remains subject
														 to a number of conditions, including the approval by the
														 Delaware Court of Chancery of a settlement agreement relating to
														 the legal proceeding described in Item 1.
















































<PAGE>                               - 12 -

     Item 6.   Exhibits and Reports on Form 8-K

          (a)  Exhibits

               4(a) Agreement of Limited Partnership of Capital Source
                    L.P. (incorporated herein by reference from Exhibit A of
                    the Prospectus contained in the Registrant's
                    Post-Effective Amendment No. 3 dated May 15, 1986 to the
                    Registration Statement on Form S-11 (Commission File No.
                    0-16497)).

               4(b) Amendment to the Capital Source L.P. Limited Partnership
																				Agreement (incorporated by reference to Exhibit 3.08 to
																				Post-Effective Amendment No. 1 to Registration Statement
																				on Form S-4 dated June 15, 2000 filed by America First
																				Real Estate Investments Partners, L.P. (Commission File No.
																				333-52117).

															4(c) Beneficial Assignment Certificate (incorporated by
                    reference to page 47 of Form 10-K for the fiscal year
                    ended December 31, 1989 filed with the Securities and
                    Exchange Commission by the Registrant (Commission File No.
                    0-16497)).

														10(a) Stipulation of Settlement

																				IN THE CASE OF

																				ALVIN M. PANZER and
																				SANDRA G. PANZER
																				Plaintiffs,
																				v.
																				INSURED MORTGAGE EQUITIES, INC.,
																				INSURED MORTGAGE EQUITIES II
																				LP., AMERICA FIRST CAPITAL
																				SOURCE I, LLC., AMERICA FIRST
																				CAPITAL SOURCE II, LLC, AMERICA
																				FIRST	COMPANIES, LLC, AMERICA
																				FIRST REAL ESTATE INVESTMENT
																				PARTNERS, 	L.P., LEHMAN
																				BROTHERS, INC., CAPITAL SOURCE
																				L.P., PAUL L. ABBOTT, and CAPITAL
																				SOURCE II, L.P.,
																				Defendants.

																				(incorporated herein by reference to Form 10-Q dated March
																				31, 2000 filed pursuant to Section 13 or 15(d) of the
																				Securities Exchange Act of 1934 by Capital Source L.P.
																				(Commission File No.  0-16497)).

															27.  Financial Data Schedule

          (b)  Reports on Form 8-K

               The Registrant did not file a report on Form 8-K during the
               quarter for which this report is filed.



















<PAGE>                               - 13 -

	                                 SIGNATURES

	    Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed
on its behalf by the undersigned, thereunto duly authorized.


		                                 CAPITAL SOURCE L.P.

		                                 By	America First Capital
			                                   Source I L.L.C., General
			                                   Partner of the Registrant


	                                 	By	/s/ Michael Thesing
			                                   Michael Thesing,
			                                   Vice President and
                                      Principal Financial Officer

Dated:  November 10, 2000























































<PAGE>                               - 14 -


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