AMERICA FIRST TAX EXEMPT MORTGAGE FUND LTD PARTNERSHIP
10-Q, 1998-11-16
ASSET-BACKED SECURITIES
Previous: NORTHLAND CABLE PROPERTIES FIVE LTD PARTNERSHIP, 10-Q, 1998-11-16
Next: PREMIER NATIONAL BANCORP INC, 10-Q, 1998-11-16




































































                            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, 1998 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:  0-14314

   AMERICA FIRST TAX EXEMPT MORTGAGE FUND LIMITED PARTNERSHIP
     (Exact name of registrant as specified in its charter)

          Delaware                         47-0695511              
(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
AMERICA FIRST TAX EXEMPT MORTGAGE FUND LIMITED PARTNERSHIP
BALANCE SHEETS
(UNAUDITED)
<TABLE>
<CAPTION>
                                                                                            Sept. 30, 1998       Dec. 31, 1997
                                                                                            --------------      --------------
<S>                                                                                         <C>                 <C>
Assets                                                                                                                         
  Cash and temporary cash investments, at cost which                                                                          
    approximates market value (Note 4)                                                      $    1,359,871      $    1,522,893
  Investment in tax-exempt mortgage bonds, at estimated fair value (Note 5)                     71,126,000          71,126,000
  Interest receivable                                                                              545,002             556,017
  Other assets                                                                                      72,319               8,106
                                                                                            --------------      --------------
                                                                                            $   73,103,192      $   73,213,016
                                                                                            ==============      ==============
Liabilities and Partners' Capital                                                                                             
  Liabilities                                                                                                                 
    Accounts payable (Note 6)                                                               $      130,483      $      156,569
    Distribution payable (Note 3)                                                                  453,597             453,597
                                                                                            --------------      --------------
                                                                                                   584,080             610,166
                                                                                            --------------      --------------
  Partners' Capital                                                                                                           
    General Partner                                                                                  9,636              10,473
    Beneficial Unit Certificate Holders                                                                                       
      ($7.27 per BUC in 1998 and in 1997)                                                       72,509,476          72,592,377 
                                                                                            --------------      --------------
                                                                                                72,519,112          72,602,850
                                                                                            --------------      --------------
                                                                                            $   73,103,192      $   73,213,016
                                                                                            ==============      ==============
</TABLE>

STATEMENTS OF INCOME
(UNAUDITED)
<TABLE>
<CAPTION>
                                                           For the             For the        For the Nine        For the Nine
                                                     Quarter Ended       Quarter Ended        Months Ended        Months Ended
                                                    Sept. 30, 1998      Sept. 30, 1997      Sept. 30, 1998      Sept. 30, 1997
                                                    --------------      --------------      --------------      --------------
<S>                                                 <C>                 <C>                 <C>                 <C>
Income                                                                                                                         
 Mortgage bond investment income                    $    1,467,082      $    1,559,640      $    4,500,059      $    4,640,665
 Interest income on temporary cash investments              12,608              13,371              38,300              39,288
 Contingent interest income (Note 5)                        36,874              35,346              86,107             110,229
                                                    --------------      --------------      --------------      --------------
                                                         1,516,564           1,608,357           4,624,466           4,790,182
Expenses                                                                                                                       
 General and administrative expenses (Note 6)              200,777             160,828             604,959             535,559
                                                    --------------      --------------      --------------      --------------
Net income                                          $    1,315,787      $    1,447,529      $    4,019,507      $    4,254,623
                                                    ==============      ==============      ==============      ==============
Net income allocated to:                                                                                                       
 General Partner                                    $       22,008      $       22,959      $       60,861      $       69,001
 BUC Holders                                             1,293,779           1,424,570           3,958,646           4,185,622
                                                    --------------      --------------      --------------      --------------
                                                    $    1,315,787      $    1,447,529      $    4,019,507      $    4,254,623
                                                    ==============      ==============      ==============      ==============
Net income per BUC                                  $          .13      $          .14      $          .40      $          .42
                                                    ==============      ==============      ==============      ==============
The accompanying notes are an integral part of the financial statements.                                                       
</TABLE>









<PAGE>                               -1-
AMERICA FIRST TAX EXEMPT MORTGAGE FUND LIMITED PARTNERSHIP
STATEMENT OF PARTNERS' CAPITAL
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1998
(UNAUDITED)
<TABLE>
<CAPTION>

                                                                                           Beneficial Unit                    
                                                                               General         Certificate                    
                                                                               Partner             Holders               Total
                                                                        --------------     ---------------      --------------
<S>                                                                     <C>                <C>                  <C>           
Partners' Capital (excluding net unrealized holding losses)
  Balance at December 31, 1997                                          $       10,473     $    78,092,377      $   78,102,850
  Net income                                                                    60,861           3,958,646           4,019,507
  Cash distributions paid or accrued (Note 3)                                                                                 
    Income                                                                     (61,698)         (4,041,547)         (4,103,245)
                                                                        --------------     ---------------      --------------
                                                                                 9,636          78,009,476          78,019,112
                                                                        --------------     ---------------      --------------
Net unrealized holding losses                                                                                                 
  Balance at December 31, 1997 and September 30, 1998                             -             (5,500,000)         (5,500,000)
                                                                        --------------     ---------------      --------------
Balance at September 30, 1998                                           $        9,636     $    72,509,476      $   72,519,112
                                                                        ==============     ===============      ==============
</TABLE>

STATEMENTS OF CASH FLOWS
(UNAUDITED)
<TABLE>
<CAPTION>
                                                                                              For the Nine        For the Nine
                                                                                              Months Ended        Months Ended
                                                                                            Sept. 30, 1998      Sept. 30, 1997
                                                                                            --------------      --------------
<S>                                                                                         <C>                 <C>           
Cash flows from operating activities                                                                                          
  Net income                                                                                $    4,019,507      $    4,254,623
    Adjustments to reconcile net income to net cash                                                                           
    from operating activities                                                                                                 
      Decrease in interest receivable                                                               11,015              23,503
      Increase in other assets                                                                     (64,213)             (6,935)
      Decrease in accounts payable                                                                 (26,086)           (107,405)
                                                                                            --------------      --------------
    Net cash provided by operating activities                                                    3,940,223           4,163,786
                                                                                                                              
Cash flow used in financing activity                                                                                          
  Distributions paid                                                                            (4,103,245)         (4,109,092)
                                                                                            --------------      --------------
Net increase in cash and temporary cash investments                                               (163,022)             54,694
Cash and temporary cash investments at beginning of period                                       1,522,893           1,379,560
                                                                                            --------------      --------------
Cash and temporary cash investments at end of period                                        $    1,359,871      $    1,434,254
                                                                                            ==============      ==============
The accompanying notes are an integral part of the financial statements.
</TABLE>




















<PAGE>                               -2-
AMERICA FIRST TAX EXEMPT MORTGAGE FUND LIMITED PARTNERSHIP
NOTES TO FINANCIAL STATEMENTS
SEPTEMBER 30, 1998
(UNAUDITED)

1. Organization

America First Tax Exempt Mortgage Fund Limited Partnership (the Partnership) 
was formed on November 11, 1985, under the Delaware Revised Uniform Limited 
Partnership Act for the purpose of acquiring a portfolio of federally 
tax-exempt mortgage bonds collateralized by income-producing real estate 
consisting of multifamily residential apartments.  The Partnership will 
terminate on December 31, 2015, unless terminated earlier under the provisions 
of the Partnership Agreement.  The General Partner of the Partnership is 
America First Capital Associates Limited Partnership Two (AFCA 2).  

2. Summary of Significant Accounting Policies

  A)Financial Statement Presentation
    The financial statements of the Partnership are prepared without audit on 
    the accrual basis of accounting in accordance with generally accepted 
    accounting principles.  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, 1997.  In the opinion of management, all normal and recurring 
    adjustments necessary to present fairly the financial position at 
    September 30, 1998, and results of operations for all periods presented 
    have been made.

    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.

  B)Investment in Tax-Exempt Mortgage Bonds
    Investment securities are classified as held-to-maturity, available-for- 
    sale or trading.  Investments classified as available-for-sale are reported 
    at fair value with any unrealized gains or losses excluded from earnings 
    and reflected as a separate component of partners' capital.  Subsequent 
    increases and decreases in the net unrealized gain/loss on available-for-
    sale securities are reflected as adjustments to the carrying value of the 
    portfolio and adjustments to the component of partners' capital.  The 
    Partnership does not have investment securities classified as held-to-
    maturity or trading.  The carrying value of tax-exempt mortgage bonds is 
    periodically reviewed and adjusted when there are significant changes in 
    the estimated net realizable value of the underlying collateral.  

    Accrual of mortgage bond investment income is excluded from income, when, 
    in the opinion of management, collection of related interest is doubtful.  
    This interest is recognized as income when it is received.

  C)Income Taxes
    No provision has been made for income taxes since the Beneficial Unit 
    Certificate (BUC) Holders are required to report their share of the 
    Partnership's taxable income for federal and state income tax purposes.  

  D)Temporary Cash Investments
    Temporary cash investments are invested in federally tax-exempt securities 
    purchased with an original maturity of three months or less.

  E)Net Income per BUC
    Net income per BUC has been calculated based on the number of BUCs
    outstanding (9,979,128) for all periods presented.

  F)Comprehensive Income 
    In the first quarter of 1998, the Partnership adopted Statement of 
    Financial Accounting Standards No. 130, "Reporting Comprehensive Income"
    (SFAS 130).  SFAS 130 requires the display and reporting of comprehensive
    income, which includes all changes in partners' capital with the exception
    of additional investments by partners or distributions to partners.
    Comprehensive income for the Partnership includes net income and unrealized
    holding losses on investments charged or credited to Partners' Capital.

 <PAGE>                               -3-
AMERICA FIRST TAX EXEMPT MORTGAGE FUND LIMITED PARTNERSHIP
NOTES TO FINANCIAL STATEMENTS
SEPTEMBER 30, 1998
(UNAUDITED)
   Comprehensive income for the quarters and nine months ended September 30,
   1998 and 1997 equaled net income as there were no changes in the net 
   unrealized holding losses for the respective periods.

3. Partnership Income, Expenses and Cash Distributions

The Partnership Agreement contains provisions for the distribution of Net 
Interest Income and Net Residual Proceeds and for the allocation of income and 
expenses for tax purposes among AFCA 2 and BUC Holders.

Cash distributions included in the financial statements represent the actual 
cash distributions made during each period and the cash distributions accrued 
at the end of each period.

4. Partnership Reserve Account

The Partnership maintains a reserve account which totaled $1,393,012 at 
September 30, 1998.  The reserve account was established to maintain working 
capital for the Partnership and is available to supplement distributions to 
BUC Holders or for any other contingencies related to the ownership of the 
mortgage bonds and the operation of the Partnership.

5. Investment in Tax-Exempt Mortgage Bonds

Descriptions of the tax-exempt mortgage bonds owned by the Partnership at 
September 30, 1998, are as follows:

<TABLE>
                                                                                                   Base                       
                                                              Number         Maturity          Interest               Carrying
Property Name                     Location                  of Units             Date           Rate(1)                 Amount
- ------------------------          -----------------         --------         --------         ---------         --------------
<S>                               <C>                       <C>              <C>              <C>               <C>           
Performing:                                                                                                             
  Arama Apartments                Miami, FL                    293           07/01/10              8.5%         $   12,100,000
  Woodbridge Apts. of                                                                                                         
    Bloomington III               Bloomington, IN              280           12/01/15              8.5%(3)          12,600,000
                                                                                                                --------------
                                                                                                                    24,700,000
                                                                                                                --------------
Nonperforming:(2)                                                                                                            
  Shoals Crossing                 Atlanta, GA                  176           12/01/09              8.5%              4,500,000
  Ashley Pointe at                                                                                                            
    Eagle Crest                   Evansville, IN               150           12/01/15              8.5%(3)           6,700,000
  Woodbridge Apts. of                                                                                                         
    Louisville II                 Louisville, KY               190           12/01/15              8.5%(3)           8,976,000
  Northwoods Lake                                                                                                             
    Apartments                    Duluth, GA                   492           12/01/06              8.5%             25,250,000
  Ashley Square                   Des Moines, IA               144           12/01/09              8.5%              6,500,000
                                                                                                                --------------
                                                                                                                    51,926,000
                                                                                                                --------------
                                                                                                                    76,626,000
Unrealized holding losses                                                                                           (5,500,000)
                                                                                                                --------------
Balance at September 30, 1998 (at estimated fair value)                                                         $   71,126,000
                                                                                                                ==============
</TABLE>

 (1) In addition to the base interest rate shown, the bonds bear additional
contingent interest as defined in each revenue note which, when combined with
the base interest, is limited to a cumulative, noncompounded amount not greater
than 16% per annum.  The Partnership received additional contingent interest
from Arama Apartments of $86,107 during 1998 ($36,874 for the quarter ended 
September 30, 1998).

 (2) Nonperforming bonds are bonds which are not fully current as to interest 
payments.  The amount of foregone interest on nonperforming bonds for 1998 was 
$451,339 ($176,135 for the quarter ended September 30, 1998).

 (3) See footnote 8, Subsequent Events.                                      

<PAGE>                               -4-
AMERICA FIRST TAX EXEMPT MORTGAGE FUND LIMITED PARTNERSHIP
NOTES TO FINANCIAL STATEMENTS
SEPTEMBER 30, 1998
(UNAUDITED)

6. Transactions with Related Parties

Substantially all of the Partnership's general and administrative expenses are 
paid by AFCA 2 or an affiliate and are reimbursed by the Partnership.  The 
amount of such expenses reimbursed to AFCA 2 during 1998 was $690,096 
($174,542 for the quarter ended September 30, 1998).  The reimbursed expenses 
are presented on a cash basis and do not reflect accruals made at quarter end.

AFCA 2 received from property owners administrative fees of $40,838 during 
1998 ($13,613 for the quarter ended September 30, 1998).  Since these fees are 
not Partnership expenses, they have not been reflected in the accompanying 
financial statements.  

AFCA 2 is entitled to an administrative fee from the Partnership in the event 
the Partnership becomes the equity owner of a property by reason of 
foreclosure.  AFCA 2 was not entitled to any administrative fees from the 
Partnership during 1998.  AFCA 2 was entitled to receive approximately 
$359,000 in administrative fees from the Partnership for the year ended 
December 31, 1989.  The payment of these fees, which has been deferred by AFCA 
2, is contingent upon, and will be paid only out of future profits realized by 
the Partnership from the disposition of any Partnership assets.  This amount 
will be recorded as an expense by the Partnership when it is probable that 
these fees will be paid.

An affiliate of AFCA 2 was retained to provide property management services 
for Ashley Square, Northwoods Lake Apartments, Ashley Pointe at Eagle Crest 
and Shoals Crossing.  The fees for services provided represent the lower of 
(i) costs incurred in providing management of the property, or (ii) customary 
fees for such services determined on a competitive basis, and amounted to 
$231,008 in 1998 ($77,679 for the quarter ended September 30, 1998).


7. Proposed Merger

On June 12, 1998, the Partnership entered into an Amended Agreement of Merger 
with America First Tax Exempt Investors, L.P., a newly formed Delaware limited 
partnership (the New Fund), pursuant to which the Partnership will merge with 
and into the New Fund and the New Fund will be the surviving limited 
partnership.  The merger is subject to numerous conditions, including the 
consent of the holders of a majority of the BUCs of the Partnership.  Consent 
solicitation statements have been delivered to BUC holders of record as of 
September 25, 1998 and the Partnership is currently in the process of 
collecting BUC holder consents.  If the merger is approved, each BUC holder of 
the Partnership will receive similar BUCs in the New Fund. The General Partner 
of the New Fund is AFCA 2 and, accordingly, the merger will not result in a 
change of control. The New Fund will have additional authority to reconfigure 
its assets and sell interests therein, to issue additional BUCs and to invest 
the proceeds of such asset sales and BUC issuances in additional tax exempt 
bonds secured by multifamily housing properties.






















<PAGE>                               -5-

8. Subsequent Event

The tax-exempt bonds secured by Woodbridge Apartments of Louisville II 
("Louisville"), Ashley Pointe at Eagle Crest ("Ashley Pointe") and Woodbridge 
Apartments of Bloomington III ("Bloomington") were reissued by the respective 
local housing finance authorities on October 28, 29 and 30, 1998, 
respectively.  In each case, the existing tax-exempt bond held by the 
Partnership was terminated and a new bond in the same principal amount was 
issued to the Partnership.  Each new bond has a term expiring on December 1, 
2026.  The new bonds for Louisville and Bloomington provide for the payment of 
base interest to the Partnership at a rate of 7.5% per annum.  The new bond 
for Ashley Pointe provides for the payment of base interest to the Partnership 
at a rate of 7.0% per annum.  Each of the new bonds provides for the payment 
to the Partnership of contingent interest of up to an additional 3.5% per 
annum that is payable out of 50% (100% in the case of Ashley Pointe) of the 
net cash flow generated by the financed property.  In each case, the 
obligations of the owner of a financed property to pay principal and interest 
on the loan underlying the bond is secured by a first mortgage on the financed 
property, an assignment of rents and a security interest in personal property 
associated with the financed property.























































<PAGE>                               -6-


  Item 2.
AMERICA FIRST TAX EXEMPT MORTGAGE FUND LIMITED PARTNERSHIP
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS

Liquidity and Capital Resources

The Partnership's primary capital resource consists of the seven tax-exempt 
mortgage bonds which were issued to the Partnership in 1985 and 1986 in order 
to provide construction and/or permanent financing for the seven multifamily 
housing projects listed in the following table:

<TABLE>
<CAPTION>
                                                                                                      At September 30, 1998

                                                                                                    Number          Percentage
                                                                                Number            of Units            of Units
Property Name                                  Location                       of Units            Occupied            Occupied
- -------------------------------------          ------------------       --------------      --------------      --------------
<S>                                            <C>                      <C>                 <C>                 <C>           
Woodbridge Apts. of Bloomington III            Bloomington, IN                     280                 269                 96%
Ashley Pointe at Eagle Crest                   Evansville, IN                      150                 145                 97%
Woodbridge Apts. of Louisville II              Louisville, KY                      190                 177                 93%
Northwoods Lake Apartments                     Duluth, GA                          492                 475                 97%
Shoals Crossing                                Atlanta, GA                         176                 159                 90%
Ashley Square                                  Des Moines, IA                      144                 137                 95%
Arama Apartments                               Miami, FL                           293                 284                 97%
                                                                        --------------      --------------      --------------
                                                                                 1,725               1,646                 95%
                                                                        ==============      ==============      ==============
</TABLE>

The aggregate carrying value of the tax-exempt bonds at September 30, 1998 was 
$71,126,000 which represents the aggregate principal amount of the bonds, less 
an allowance for holding losses of $5,500,000.  Because the sole source of 
funds available for the repayment of principal of the bonds is the net 
proceeds from the sale or refinancing of the financed properties, the carrying 
value of the bonds reflects the general partner's current estimate of the 
aggregate fair market value of the financed properties.

Each of the bonds bears interest at a fixed rate and provides for the payment 
of additional contingent interest that is payable solely from available net 
cash flow generated by the financed property.  Each of the bonds originally 
earned base interest at the rate of 8.5% per annum and provided for additional 
contingent interest which, when combined with base interest, could equal up to 
a maximum of 16% per annum.

The principal amount of the bonds does not amortize over its terms.  However, 
the principal of six of the bonds was to be repaid to the Partnership on 
December 1, 1997 and the principal of the remaining bond was to repaid to the 
Partnership on July 1, 1998.  Because the net sale or refinancing proceeds 
from the properties is the sole source of principal repayment and the 
aggregate fair value of the properties is less than the total principal amount 
of the bonds, the repayment of the bonds according to their original terms was 
likely to have caused a loss of capital to the Partnership.  In order to avoid 
this result, the Partnership elected to continue to hold the bonds beyond 
their original repayment date.  However, in order to allow the bonds to 
continue to generate tax-exempt interest for the Partnership, the bonds will 
need to be reissued by the local housing finance authorities at interest rates 
that will allow debt service on the bonds to be paid from the net revenues 
projected to be generated by the financed properties.

In this regard, the tax-exempt bonds secured by Woodbridge Apartments of 
Louisville II (Louisville), Ashley Pointe at Eagle Crest (Ashley Pointe) 
and Woodbridge Apartments of Bloomington III (Bloomington) were reissued by 
the respective local housing finance authorities on October 28, 29 and 30, 
1998, respectively.  In each case, the existing tax-exempt bond held by the 
Partnership was terminated and a new bond in the same principal amount was 
issued to the Partnership.  Each new bond has a term expiring on December 1, 
2026.  The new bonds for Louisville and Bloomington provide for the payment of 
base interest to the Partnership at a rate of 7.5% per annum.  The new bond 
for Ashley Pointe provides for the payment of base interest to the Partnership 

<PAGE>                               -7-
AMERICA FIRST TAX EXEMPT MORTGAGE FUND LIMITED PARTNERSHIP
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS

at a rate of 7.0% per annum.  Each of the new bonds provides for the payment 
to the Partnership of contingent interest of up to an additional 3.5% per 
annum that is payable out of 50% (100% in the case of Ashley Pointe) of the 
net cash flow generated by the financed property.

The Partnership expects that the remaining tax-exempt bonds will be reissued 
in a similar manner and anticipates that the base and contingent interest 
rates on these reissued bonds will also be less than the current base and 
contingent interest rates.  Notwithstanding the reduction in the base and 
contingent interest rates, although the interest income generated from the 
reissued bonds will decrease compared to the existing bonds, the Partnership 
does not anticipate that the decrease will be material.  This is because the 
Partnership has not been receiving the full amount of base interest on five of 
the existing bonds for some time.  In addition, only one of the tax-exempt 
bonds has generated contingent interest to date and the amount paid to the 
Partnership has been substantially below the maximum anticipated rate of 
contingent interest on the reissued bonds.  However, a reduction in the base 
and contingent interest rates will limit the Partnership's potential 
participation in future increase, if any, in the net cash flow generated by 
the financed properties and in the net proceeds generated by the ultimate sale 
or refinancing of these properties.

Tax exempt interest earned on the bonds represents the Partnership's principal 
source of liquidity.  The Partnership also earns tax-exempt interest on 
temporary investments.  The Partnership's principal uses of cash are the 
payment of operating expenses and distributions to BUC holders.  The following 
table sets forth information relating to cash distributions paid to BUC 
holders for the periods shown:

<TABLE>
<CAPTION>
                                                                                              For the Nine        For the Nine
                                                                                              Months Ended        Months Ended
                                                                                            Sept. 30, 1998      Sept. 30, 1997
                                                                                            --------------      --------------
<S>                                                                                         <C>                 <C>           
Regular monthly distributions                                                                                                 
 Income                                                                                     $        .4050      $        .4050
                                                                                            ==============      ==============
Distributions                                                                                                                 
 Paid out of current and prior undistributed cash flow                                      $        .4050      $        .4050
                                                                                            ==============      ==============
</TABLE>


In addition to cash generated from interest income, the Partnership may also 
draw on its reserve to pay operating expenses and to supplement cash 
distributions.  As of September 30, 1998, the amount held by the Partnership 
in the reserve equaled $1,393,012.  During the nine months ended September 30, 
1998, a total of $83,738 of undistributed income was withdrawn from the 
reserve ($53,942 of which was withdrawn during the quarter ended September 30, 
1998) and distributed to BUC holders.  Future distributions to BUC holders 
will depend on the amount of interest income earned the Partnership and the 
amount available in the reserve.  The Partnership believes that the cash 
provided by interest income from its tax-exempt bonds and temporary 
investments, supplemented, if necessary, by withdraws from its reserve, will 
be adequate to meet its projected short-term and long-term liquidity 
requirements.  Under the terms of the 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 
BUCs to meet short-term or long-term liquidity requirements.










<PAGE>                               -8-
AMERICA FIRST TAX EXEMPT MORTGAGE FUND LIMITED PARTNERSHIP
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS


Asset Quality

It is the policy of the Partnership to make a periodic review of the real 
estate collateralizing the Partnership's mortgage bonds in order to adjust, 
when necessary, the carrying value of the mortgage bonds.  Adjustments are 
made to the carrying value when there are significant changes in the estimated 
net realizable value of the underlying collateral.  Internal property 
valuations and reviews performed during the first nine months of 1998 
indicated that the mortgage bonds recorded on the balance sheet at September 
30, 1998, required no adjustments to their current carrying amounts.

The overall status of the Partnership's mortgage bonds has remained relatively 
constant since June 30, 1998.


Year 2000

The Partnership does not own or operate its own computer system and owns no 
business or other equipment.  However, the operation of the Partnership's 
business relies on the computer system and other equipment maintained by 
America First Companies L.L.C., the parent company of its general partner 
("America First").  In addition, the Partnership has business relationships 
with a number of third parties whose ability to perform their obligations to 
the Partnership depend on such systems and equipment.  Some or all of these 
systems and equipment may be affected by the inability of certain computer 
programs and embedded circuitry to correctly recognize dates occurring after 
December 31, 1999.  America First has adopted a plan to deal with this 
so-called "Year 2000 problem" with respect to its information technology 
("IT") systems, non-IT systems and third party business relationships.


State of Readiness

The IT system maintained by America First consists primarily of personal 
computers, most of which are connected by a local area network.  All 
accounting and other record keeping functions relating to the Partnership that 
are conducted in house by America First are performed on this PC-LAN system.  
America First does not own or operate any "mainframe" computer systems.  The 
PC-LAN system runs software programs that America First believes are 
compatible with dates after December 31, 1999.  America First has engaged a 
third party computer consulting firm to review and test its PC-LAN system to 
ensure that it will function correctly after that date and expects that this 
process, along with any necessary remediation, will be completed by March 31, 
1999.  America First believes any Year 2000 problems relating to its IT 
systems will resolved without significant operational difficulties.  However, 
there can be no assurance that testing will discover all potential Year 2000 
problems or that it will not reveal unanticipated material problems with the 
America First IT systems that will need to be resolved.

Non-IT systems include embedded circuitry such as microcontrollers found in 
telephone equipment, security and alarm systems, copiers, fax machines, mail 
room equipment, heating and air conditioning systems and other infrastructure 
systems that are used by America First in connection with the operation of the 
Partnership's business.  America First is reviewing its non-IT systems along 
with the providers that service and maintain these systems, with initial 
emphasis being placed on those, such as telephone systems, which have been 
identified as necessary to America First's ability to conduct the operation of 
the Partnership's business activities.  America First expects that any 
necessary modification or replacement of such "mission critical" systems will 
be accomplished by mid-1999.

The Partnership has no control over the remediation efforts of third parties 
with which it has material business relationships and the failure of certain 
of these third parties to successfully remediate their Year 2000 issues could 
have a material adverse effect on the Partnership.  Accordingly, America First 
has undertaken the process of contacting each such third party to determine 
the state of their readiness for Year 2000.  Such parties include, but are not 
limited to, the obligors on the Partnership's tax-exempt mortgage bonds, 
the Partnership's transfer and paying agent and the financial institutions 
with which the Partnership maintains accounts.  America First has received 

<PAGE>                               -9-
AMERICA FIRST TAX EXEMPT MORTGAGE FUND LIMITED PARTNERSHIP
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS


initial assurances from certain of these third parties that their ability to 
perform their obligations to the Partnership are not expected to be materially 
adversely affected by the Year 2000 problem.  America First will continue to 
request updated information from these material third parties in order to 
assess their Year 2000 readiness.  If a material third party vendor is unable 
to provide assurance to America First that it is, or will be, ready for Year 
2000, America First intends to seek an alternative vendor to the extent 
practical.


Costs

All of the IT systems and non-IT systems used to conduct the Partnership's 
business operations are owned or leased by America First.  Under the terms of 
its partnership agreement, neither America First nor the Partnership's general 
partner may be reimbursed by the Partnership for expenses associated with 
their computer systems or other business equipment.  Therefore, the costs 
associated with the identification, remediation and testing of America First's 
IT and non-IT systems will be paid by America First rather than the 
Partnership.  The Partnership will bear its proportionate share of the costs 
associated with surveying the Year 2000 readiness of third parties.  However, 
the Partnership's share of the costs associated with these activities is  
expected to be insignificant.  Accordingly, the costs associated with 
addressing the Partnership's Year 2000 issues are not expected to have a 
material effect on the Partnership's results of operations, financial position 
or cash flow.


Year 2000 Risks

The Partnership's general partner believes that the most reasonably likely 
worst-case scenario will be that one or more of the third parties with which 
it has a material business relationship will not have successfully dealt with 
its Year 2000 issues and, as a result, is unable to provide services or 
otherwise perform its obligations to the Partnership.  For example, if an 
obligor on the Partnership's tax-exempt mortgage bonds encounters a serious 
and unexpected Year 2000 issue, it may be unable to make a timely payment of 
interest to the Partnership.  This, in turn, could cause a delay or temporary 
reduction in cash distributions to BUC holders.  In addition, if the 
Partnership's transfer and paying agent experiences Year 2000-related 
difficulties, it may cause delays in making distributions to BUC holders or in 
the processing of trading of BUCs.  It is also possible that one or more of 
the IT and non-IT systems of America First will not function correctly, and 
that such problems may make it difficult to conduct necessary accounting and 
other record keeping functions for the Partnership.  However, based on 
currently available information, the general partner does not believe that 
there will be any protracted systemic failures of the IT or non-IT systems 
utilized by America First in connection with the operation of the 
Partnership's business.


Contingency Plans

Because of the progress which America First has made toward achieving Year 
2000 readiness, the Partnership has not made any specific contingency plans 
with respect to the IT and non-IT systems of America First.  In the event of a 
Year 2000 problem with its IT system, America First may be required to 
manually perform certain accounting and other record-keeping functions.  
America First plans to terminate the Partnership's relationships with material 
third party service providers that are not able to represent to America First 
that they will be able to successfully resolve their material Year 2000 issues 
in a timely manner.  However, the Partnership will not be able to terminate 
its relationships with certain third parties, such as the obligors on its 
tax-exempt mortgage bonds, who may experience Year 2000 problems.  The 
Partnership has no specific contingency plans for dealing with Year 2000 
problems experienced with these third parties.





<PAGE>                               -10-
AMERICA FIRST TAX EXEMPT MORTGAGE FUND LIMITED PARTNERSHIP
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS

All forecasts, estimates or other statements in this report relating to the 
Year 2000 readiness of the Partnership and its affiliates are based on 
information and assumptions about future events.  Such "forward-looking 
statements" are subject to various known and unknown risks and uncertainties 
that may cause actual events to differ from such statements.  Important 
factors upon which the Partnership's Year 2000 forward-looking statements are 
based include, but are not limited to, (a) the belief of America First that 
the software used in IT systems is already able to correctly read and 
interpret dates after December 31, 1999 and will require little or any 
remediation; (b) the ability to identify, repair or replace mission critical 
non-IT equipment in a timely manner, (c) third parties' remediation of their 
internal systems to be Year 2000 ready and their willingness to test their 
systems interfaces with those of America First, (d) no third party system 
failures causing material disruption of telecommunications, data transmission, 
payment networks, government services, utilities or other infrastructure, (e) 
no unexpected failures by third parties with which the Partnership has a 
material business relationship and (f) no material undiscovered flaws in 
America First's Year 2000 testing process.






















































<PAGE>                               -11-
AMERICA FIRST TAX EXEMPT MORTGAGE FUND LIMITED PARTNERSHIP
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS

Results of Operations

The tables below compare the results of operations for each period shown.
<TABLE>
<CAPTION>
                                                                               For the             For the            Increase
                                                                         Quarter Ended       Quarter Ended          (Decrease)
                                                                        Sept. 30, 1998      Sept. 30, 1997           From 1997
                                                                        --------------      --------------      --------------
<S>                                                                     <C>                 <C>                 <C>           
Mortgage bond investment income                                         $    1,467,082      $    1,559,640      $      (92,558)
Interest income on temporary cash investments                                   12,608              13,371                (763)
Contingent interest income                                                      36,874              35,346               1,528 
                                                                        --------------      --------------      --------------
                                                                             1,516,564           1,608,357             (91,793)
General and administrative expenses                                            200,777             160,828              39 949 
                                                                        --------------      --------------      --------------
Net income                                                              $    1,315,787      $    1,447,529      $     (131,742)
                                                                        ==============      ==============      ==============
<CAPTION>                                                                                                                     
                                                                          For the Nine        For the Nine            Increase
                                                                          Months Ended        Months Ended          (Decrease)
                                                                        Sept. 30, 1998      Sept. 30, 1997           From 1997
                                                                        --------------      --------------      --------------
<S>                                                                     <C>                 <C>                 <C>           
Mortgage bond investment income                                         $    4,500,059      $    4,640,665      $     (140,606)
Interest income on temporary cash investments                                   38,300              39,288                (988)
Contingent interest income                                                      86,107             110,229             (24,122)
                                                                        --------------      --------------      --------------
                                                                             4,624,466           4,790,182            (165,716)
General and administrative expenses                                            604,959             535,559              69,400
                                                                        --------------      --------------      --------------
Net income                                                              $    4,019,507      $    4,254,623      $     (235,116)
                                                                        ==============      ==============      ==============
</TABLE>


The decrease in mortgage bond investment income for the quarter ended 
September 30, 1998, compared to the same period in 1997, is primarily 
attributable to a reduction in interest income on the Shoals Crossing 
tax-exempt mortgage bond.  This mortgage bond has been reclassified from a 
performing status to a non-performing status.  As a result, interest is 
recognized on such bond when it is received.  The Partnership did not record 
any interest income on this bond during the quarter ended September 30, 1998, 
while the Partnership recorded approximately $96,000 of income on this bond 
during the comparable period in 1997.  In addition to the decrease in mortgage 
bond investment income from Shoals Crossing, mortgage bond investment income 
from Ashley Square decreased approximately $18,000 due to lower occupancy 
rates and market competition.  Such decrease were partially offset by an 
increase of approximately $21,000 in mortgage bond investment income from 
Northwoods Lake Apartments.  This increase was primarily due to rental rate 
increases and increases in the average occupancy of this property accompanied 
by a decrease in real estate operating expenses, primarily taxes, labor and 
administrative expenses.

Excluding a decrease of approximately $191,000 from Shoals Crossing as 
discussed above, mortgage bond investment income increased approximately 
$50,000 for the nine months ended September 30, 1998, compared to the same 
period in 1997.  This increase resulted from increases of approximately 
$87,000, $14,000, and $10,000  in interest received from Northwoods Lake 
Apartments, Ashley Pointe at Eagle Crest Apartments, and Woodbridge Apartments 
of Louisville II, respectively.  These increases were partially offset by a 
decrease of approximately $61,000 in cash flow received from Ashley Square 
resulting from lower occupancy rates, lower market rents, and higher operating 
expenses, primarily repairs and maintenance expenses and property improvements.







<PAGE>                               -12-
AMERICA FIRST TAX EXEMPT MORTGAGE FUND LIMITED PARTNERSHIP
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS

The decrease in contingent interest income for the nine months ended September 
30, 1998, compared to the same period in 1997, is attributable to a decrease 
in net operating income generated by the Arama Apartments primarily due to an 
increase in operating expenses.  Interest income on temporary cash investments 
for the quarter and nine months ended September 30, 1998, is comparable to the 
same period in 1997.  General and administrative expenses increased for the 
quarter and nine months ended September 30, 1998, compared to the same periods 
in 1997, primarily as a result of costs incurred in connection with the 
proposed merger described in Note 7 to the financial statements.  For the nine 
months ended September 30, 1998, such proposed merger costs were partially 
offset by a decrease in salaries and related expenses.

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.  BUC 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.

The requirements of Item 3 of Form 10-Q are not applicable to the Partnership 
prior to its Annual Report on Form 10-K for the year ending December 31, 1998.









































<PAGE>                               -13-

PART II.  OTHER INFORMATION

		   Item 4.  Submission of Matters to Vote of Security Holders

          On September 30, 1998, AFCA 2 began to deliver consent solicitation 
          statements to BUC holders of record as of September 25, 1998 seeking
          their consent to a proposed merger of the Partnership with America 
          First Tax Exempt Investors, L.P., a newly formed Delaware limited 
          partnership, (the "New Fund") pursuant to the terms of an Amended 
          Agreement of Merger, dated June 12, 1998 (the "Merger Agreement"). 
          The Merger Agreement provides that the New Fund will be the 
          surviving limited partnership and that the merger is subject to the 
          consent of the holders of a majority of the BUCs of the Partnership.
          AFCA 2 is continuing to solicit BUC holder consents as of the date of
          this report and may continue to do so until January 29, 1999.

     Item 6.   Exhibits and Reports on Form 8-K

          (a)  Exhibits

               4(a) Agreement of Limited Partnership dated November 11, 1985
                    (incorporated herein by reference to Form 10-K dated
                    December 31, 1986 filed pursuant to Section 13 or 15(d) of
                    the Securities Act of 1934 by America First Tax Exempt 
                    Mortgage Fund Limited Partnership (Commission File 
                    No. 0-14314)).

               4(b) Form of Certificate of Beneficial Unit Certificate 
                    (incorporated herein by reference to Form S-11 
                    Registration Statement filed August 30, 1985 with the 
                    Securities and Exchange Commission by America First Tax 
                    Exempt Mortgage Fund Limited Partnership (Commission File 
                    No. 2-99997)).

               4(c) Amended Agreement of Merger, dated June 12, 1998, between
                    the Partnership and America First Tax Exempt Investors, 
                    L.P. (incorporated herein by reference to Exhibit 4.3 of 
                    Amendment No. 3 to Form S-4, dated September 14, 1998, 
                    filed pursuant to the Securities Act of 1933 by America   
                    First Tax Exempt Investors, L.P. (Commission File No. 
                    333-50513)).

          (b)  Form 8-K

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





























<PAGE>                               -14-
                            SIGNATURES

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

Dated:  November 13, 1998    AMERICA FIRST TAX EXEMPT MORTGAGE
                              FUND LIMITED PARTNERSHIP

                              By America First Capital
                                   Associates Limited
                                   Partnership Two, General
                                   Partner of the Registrant

                              By America First Companies L.L.C., 
                                   General Partner of America First
                            				   Capital Associates Limited 
                            				   Partnership Two

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





















































<PAGE>                               -15-

<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-END>                               SEP-30-1998
<CASH>                                       1,359,871
<SECURITIES>                                         0
<RECEIVABLES>                                  545,002
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                72,319
<PP&E>                                               0
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                              73,103,192
<CURRENT-LIABILITIES>                          584,080
<BONDS>                                              0
<COMMON>                                             0
                                0
                                          0
<OTHER-SE>                                  72,519,112
<TOTAL-LIABILITY-AND-EQUITY>                73,103,192
<SALES>                                              0
<TOTAL-REVENUES>                             4,624,466
<CGS>                                                0
<TOTAL-COSTS>                                  604,959
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                              4,019,507
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 4,019,507
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>


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