JOHNSTOWN CONSOLIDATED INCOME PARTNERS
10QSB, 2000-08-14
REAL ESTATE
Previous: SMITH BARNEY EQUITY FUNDS, 497, 2000-08-14
Next: JOHNSTOWN CONSOLIDATED INCOME PARTNERS, 10QSB, EX-27, 2000-08-14





     FORM 10-QSB--QUARTERLY OR TRANSITIONAL REPORT UNDER SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

                        Quarterly or Transitional Report

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

                                   Form 10-QSB

(Mark One)

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

                    For the quarterly period ended June 30, 2000


[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
    ACT OF 1934


                For the transition period from _________to _________

                         Commission file number 0-16010

                       JOHNSTOWN/CONSOLIDATED INCOME PARTNERS
         (Exact name of small business issuer as specified in its charter)



         California                                              94-3004963
(State or other jurisdiction of                               (I.R.S. Employer
 incorporation or organization)                              Identification No.)

                          55 Beattie Place, PO Box 1089

                        Greenville, South Carolina 29602

                      (Address of principal executive offices)

                                 (864) 239-1000

                           (Issuer's telephone number)

Check  whether the issuer (1) filed all reports  required to be filed by Section
13 or 15(d) of the  Exchange  Act  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>

                         PART I - FINANCIAL INFORMATION

ITEM 1.     FINANCIAL STATEMENTS

a)

                     JOHNSTOWN/CONSOLIDATED INCOME PARTNERS

                                  BALANCE SHEET

                                   (Unaudited)

                          (in thousands, except unit data)

                                  June 30, 2000
<TABLE>
<CAPTION>

Assets

<S>                                                                         <C>
   Cash and cash equivalents                                                $ 1,311
   Receivables and deposits                                                     120
   Restricted escrows                                                           182
   Other assets                                                                  78
   Investment property:
      Land                                                    $  213
      Buildings and related personal property                  4,515
                                                               4,728
      Less accumulated depreciation                           (3,074)         1,654
                                                                            $ 3,345

Liabilities and Partners' (Deficit) Capital

   Accounts payable                                                          $   14
   Tenant security deposit liabilities                                           40
   Accrued property taxes                                                        33
   Other liabilities                                                             95
   Mortgage note payable                                                      2,325

Partners' (Deficit) Capital

   General partner                                            $ (238)
   Corporate limited partner on behalf of the
     Unitholders - (128,810 units issued and
      outstanding)                                             1,076            838
                                                                            $ 3,345
</TABLE>

                   See Accompanying Notes to Financial Statements


<PAGE>


b)

                     JOHNSTOWN/CONSOLIDATED INCOME PARTNERS

                            STATEMENTS OF OPERATIONS

                                   (Unaudited)

                          (in thousands, except unit data)
<TABLE>
<CAPTION>

                                         Three Months Ended         Six Months Ended
                                              June 30,                  June 30,
                                         2000         1999         2000         1999
                                                   (Restated)                (Restated)

Revenues:
<S>                                     <C>           <C>           <C>          <C>
  Rental income                         $  271        $ 259         $ 545        $ 515
  Other income                              48           21           132           43
       Total revenues                      319          280           677          558

Expenses:
  Operating                                113          104           232          214
  General and administrative                75           87           141          154
  Depreciation                              54           78           112          121
  Interest                                  46           46            92           92
  Property taxes                            18           13            33           26
      Total expenses                       306          328           610          607

Income (loss) from continuing
  operations                                13          (48)           67          (49)
Income from discontinued
  operations                                --          153            --          307
Loss on sale of discontinued
  operations                               (36)          --           (71)          --
     Net (loss) income                  $  (23)       $ 105         $  (4)       $ 258

Net income allocated to general
  partner (1%)                           $  --         $  1          $ --          $ 3
Net (loss) income allocated to
  limited partners (99%)                   (23)         104            (4)         255
                                        $  (23)       $ 105         $  (4)       $ 258
Per unit of depositary receipt:
  Income (loss) from continuing
   operations                           $ 0.10      $ (0.37)      $ 0.51       $ (0.38)
  Income from discontinued
   operations                               --         1.18            --         2.36
  Loss on sale of discontinued
   operations                            (0.28)          --         (0.54)          --

Net (loss) income per unit of
  depositary receipt                   $ (0.18)      $ 0.81       $ (0.03)     $  1.98
Distributions per unit of
  depositary receipt                   $ 10.33        $ --        $ 71.82       $  --
</TABLE>


                   See Accompanying Notes to Financial Statements


<PAGE>


c)

                     JOHNSTOWN/CONSOLIDATED INCOME PARTNERS

                STATEMENT OF CHANGES IN PARTNERS' (DEFICIT) CAPITAL
                                   (Unaudited)

                          (in thousands, except unit data)


<TABLE>
<CAPTION>

                                                             Unitholders
                                                               Units of
                                     Units of                 Depositary
                                    Depositary     General     Receipt
                                       Units       Partner     (Note A)     Total

<S>                                   <C>            <C>       <C>         <C>
Original capital contributions        129,266        $ 1       $32,317     $32,318

Partners' (deficit) capital
   at December 31, 1999               128,810      $ (145)     $10,331     $10,186

Distribution to partners                   --          (93)     (9,251)     (9,344)

Net loss for the six months
   ended June 30, 2000                     --           --          (4)         (4)

Partners' (deficit) capital
   at June 30, 2000                   128,810      $ (238)     $ 1,076      $ 838
</TABLE>

                   See Accompanying Notes to Financial Statements


<PAGE>

d)

                     JOHNSTOWN/CONSOLIDATED INCOME PARTNERS

                            STATEMENTS OF CASH FLOWS

                                   (Unaudited)

                                   (in thousands)
<TABLE>
<CAPTION>

                                                                  Six Months Ended
                                                                      June 30,

                                                                  2000        1999
Cash flows from operating activities:

<S>                                                               <C>         <C>
  Net (loss) income                                               $ (4)       $  258
  Adjustments to reconcile net (loss) income to net cash
   provided by operating activities:
   Depreciation                                                     112          312
   Amortization of lease commissions and loan costs                   7           40
   Loss on sale of discontinued operations                           71           --
   Change in accounts:
      Receivables and deposits                                       52          (67)
      Other assets                                                    7          (10)
      Accounts payable                                             (116)          10
      Tenant security deposit liabilities                             5            2
      Accrued property taxes                                        (34)          28
      Other liabilities                                             (36)          (7)
       Net cash provided by operating activities                     64          566

Cash flows from investing activities:

  Property improvements and replacements                            (29)        (133)
  Net receipts from (deposits to) restricted escrows                 41          (13)
  Lease commissions paid                                             --          (11)
       Net cash provided by (used in) investing activities           12         (157)

Cash flows used in financing activities:

  Distribution to partners                                       (9,344)          --

Net (decrease) increase in cash and cash equivalents             (9,268)         409

Cash and cash equivalents at beginning of period                 10,579        1,754

Cash and cash equivalents at end of period                      $ 1,311      $ 2,163

Supplemental disclosure of cash flow information:

  Cash paid for interest                                          $ 85        $  85
</TABLE>


                   See Accompanying Notes to Financial Statements


<PAGE>
e)

                     JOHNSTOWN/CONSOLIDATED INCOME PARTNERS

                          NOTES TO FINANCIAL STATEMENTS

                                   (Unaudited)

Note A - Basis of Presentation

The accompanying  unaudited financial  statements of the  Johnstown/Consolidated
Income  Partners  (the  "Partnership"  or  "Registrant")  have been  prepared in
accordance with generally accepted  accounting  principles for interim financial
information  and  with the  instructions  to Form  10-QSB  and  Item  310(b)  of
Regulation  S-B.  Accordingly,  they do not include all of the  information  and
footnotes  required by generally  accepted  accounting  principles  for complete
financial  statements.  In the opinion of ConCap  Equities,  Inc.  (the "General
Partner"),  all adjustments (consisting of normal recurring accruals) considered
necessary for a fair presentation have been included.  Operating results for the
three and six month periods ended June 30, 2000, are not necessarily  indicative
of the results  that may be expected  for the fiscal  year ending  December  31,
2000. For further  information,  refer to the financial statements and footnotes
thereto  included  in the  Partnership's  Annual  Report on Form  10-KSB for the
fiscal year ended December 31, 1999.

Certain  reclassification  have been made to the 1999 balances to conform to the
2000 presentation.

Units of Depositary Receipt

Johnstown/Consolidated Depositary Corporation (the "Corporate Limited Partner"),
an affiliate of the General Partner,  serves as a depositary of certain units of
depositary receipt ("Units").  The Units represent economic rights  attributable
to  the  limited  partnership  interests  in the  Partnership  and  entitle  the
unitholders  thereof  ("Unitholders") to certain economic benefits,  allocations
and  distributions  of the  Partnership.  For this reason,  partners'  (deficit)
capital is herein represented as an interest of the Unitholders.

Note B - Transfer of Control

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

Note C - Related Party Transactions

The Partnership has no employees and is dependent on the General Partner and its
affiliates for the management and administration of all Partnership  activities,
as provided for in the Partnership Agreement. The Partnership Agreement provides
for (i) certain  payments to affiliates for services and (ii)  reimbursement  of
certain expenses incurred by affiliates on behalf of the Partnership.

The  following  expenses  were paid or accrued to an  affiliate  of the  General
Partner during the six months ended June 30, 2000 and 1999:

                                                                  2000      1999
                                                                  (in thousands)
 Asset management fees (included in general and
   administrative expense)                                        $ 47      $ 47
 Property management fees (included in operating expenses
   and income from discontinued operations)                         29        50
 Reimbursement for services of affiliates (included in
   general and administrative expenses)                             20        21

The Partnership  Agreement  provides that the  Partnership  shall pay in monthly
installments to the General Partner, or an affiliate,  a yearly asset management
fee equal to: (i) 3/8 of 1% of the original  principal balance of mortgage loans
outstanding at the end of the month preceding the installment payment;  (ii) 1/8
of 1% of the market value of guaranteed mortgage-backed securities as of the end
of the Partnership quarter immediately  preceding the installment  payment;  and
(iii) 5/8 of 1% of the purchase price of the properties  plus  improvements  for
managing the  Partnership's  assets.  In the event the property was not owned at
the beginning or end of the year, such fee shall be pro-rated for the short-year
period of ownership.  Under this provision,  fees of approximately  $47,000 were
paid to the General  Partner and its  affiliates  for both the six months  ended
June 30, 2000 and 1999.

During the six months  ended June 30, 2000 and 1999,  affiliates  of the General
Partner were  entitled to receive 5% of gross  receipts  from the  Partnership's
residential property for providing property management services. The Partnership
paid to such  affiliates  approximately  $29,000  and  $27,000 for the six month
periods  ended June 30, 2000 and 1999.  For the six months  ended June 30, 1999,
affiliates  were entitled to receive  varying  percentages of the gross receipts
from the  Partnership's  Florida #11  Mini-Warehouses  commercial  property  for
providing property management services.  The Partnership paid to such affiliates
approximately  $23,000 for the six months  ended June 30, 1999.  These  services
were provided by an unrelated  party for Phoenix  Business  Center in 1999. Both
the Florida #11  Mini-Warehouse  and  Phoenix  Business  Center were sold during
1999, so no management fees were paid for these properties during the six months
ended June 30, 2000.

An  affiliate  of the General  Partner  received  reimbursement  of  accountable
administrative  expense  amounting to approximately  $20,000 and $21,000 for the
six months ended June 30, 2000 and 1999, respectively.

AIMCO and its affiliates currently own 63,152 units of depositary receipt in the
Partnership representing approximately 49.03% of the outstanding units. A number
of these  units were  acquired  pursuant  to tender  offers made by AIMCO or its
affiliates.  It is possible that AIMCO or its  affiliates  will make one or more
additional  offers to  acquire  additional  units of  depositary  receipt in the
Partnership  for cash or in exchange for units in the operating  partnership  of
AIMCO.  In this  regard,  on July 24, 2000,  an  affiliate of AIMCO  commenced a
tender  offer to  purchase  any and all of the  remaining  units  of  depository
receipt  for a  purchase  price of  $29.00  per  unit.  The  offer is  currently
scheduled  to expire on  August  21,  2000.  Under  the  Partnership  Agreement,
unitholders  holding a majority  of the Units are  entitled  to take action with
respect to a variety of matters.  As a result of its ownership of  approximately
49.03%  of the  outstanding  units,  AIMCO  is in a  position  to  significantly
influence all voting  decisions with respect to the  Registrant.  When voting on
matters,  AIMCO and its  affiliates  would in all  likelihood  vote the Units it
acquired in a manner favorable to the interest of the General Partner because of
their affiliation with the General Partner.

Note D - Commitment

The  Partnership is required by the  Partnership  Agreement to maintain  working
capital  reserves for  contingencies of not less than 5% of Net Invested Capital
as defined in the Partnership Agreement. In the event expenditures are made from
these  reserves,  operating  revenue  shall be allocated to such reserves to the
extent necessary to maintain the foregoing level.  Reserves,  including cash and
cash equivalents and tenant security deposits, totaling approximately $1,352,000
at June 30, 2000, exceed the Partnership's  reserve requirement of approximately
$955,000.

Note E - Distributions

During the six months ended June 30, 2000, the General Partner declared and paid
distributions  of  approximately  $9,344,000  (approximately  $9,251,000  to the
limited partners or $71.82 per unit of depositary receipt).  These distributions
consisted of sale proceeds from the sale of Phoenix  Business Center and Florida
#11 Mini Warehouse of approximately $7,738,000  (approximately $7,661,000 to the
limited  partners or $59.48 per unit of  depositary  receipt) and  approximately
$1,606,000  (approximately $1,590,000 to the limited partners or $12.34 per unit
of depositary  receipt) from operations.  No distributions were declared or paid
during the six months ended June 30, 1999.

Note F - Sale of Discontinued Operations

The  Partnership's  two  commercial  properties,  Florida #11 Mini Warehouse and
Phoenix  Business  Campus,  were sold  during  November  and  December  of 1999,
respectively. These were the only commercial properties owned by the Partnership
and represented one segment of the Partnership's operations.  Due to the sale of
these  properties,  the  results of the  commercial  segment  have been shown as
(loss)  income from  discontinued  operations  and loss on sale of  discontinued
operations.  Total revenues for these properties were approximately $371,000 and
$721,000  for the three and six months  ended June 30,  1999.  No revenues  were
earned by these properties  during the three and six months ended June 30, 2000.
Income from discontinued  operations was approximately $153,000 and $307,000 for
the three and six months ended June 30, 1999, respectively.  The loss on sale of
discontinued  operations  during the six months  ended June 30,  2000 was due to
additional legal fees and other costs relating to the property sales.

Note G - Segment Reporting

Description  of the types of products  and  services  from which the  reportable
segment  derives its revenues:  The  Partnership  had two  reportable  segments:
residential properties and commercial properties.  The Partnership's residential
property  segment  consists of one apartment  complex  located in  Independence,
Missouri.  The  Partnership  rents apartment units to tenants for terms that are
typically twelve months or less. The commercial property segment consisted of an
office building located in Atlanta,  Georgia, and a self-storage  mini-warehouse
located in Davie, Florida. The two commercial properties held by the Partnership
were sold to unrelated parties during 1999. Therefore, the commercial segment is
reflected  as  discontinued  operations  (see  "Note  F - Sale  of  Discontinued
Operations" for further discussion regarding the commercial sales).

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

Factors  management used to identify the enterprise's  reportable  segment:  The
Partnership's  reportable  segments  consisted  of  investment  properties  that
offered  different  products and  services.  The  reportable  segments were each
managed  separately because they provided distinct services with different types
of products and customers.

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

       Three Months Ended
          June 30, 2000           Residential     Commercial       Other      Totals
                                                (discontinued)
<S>                                  <C>              <C>            <C>        <C>
Rental income                        $  271           $  --          $ --       $ 271
Other income                             20              --            28          48
Interest expense                         46              --            --          46
Depreciation                             54              --            --          54
General and administrative
  expense                                --              --            75          75
Loss on sale of discontinued
  operations                             --             (36)           --         (36)
Segment profit (loss)                    60             (36)          (47)        (23)


        Six Months Ended
          June 30, 2000           Residential     Commercial       Other      Totals
                                                (discontinued)
Rental income                        $  545           $  --          $ --       $ 545
Other income                             30              --           102         132
Interest expense                         92              --            --          92
Depreciation                            112              --            --         112
General and administrative
  expense                                --              --           141         141
Loss on sale of discontinued
  operations                             --             (71)           --         (71)
Segment profit (loss)                   106             (71)          (39)         (4)
Total assets                          2,101              --         1,244       3,345
Capital expenditures for
  investment property                    29              --            --          29


        Three Months Ended
          June 30, 1999             Residential     Commercial      Other      Totals
                                                  (discontinued)
Rental income                          $  259           $  --         $ --      $ 259
Other income                                7              --           14         21
Interest expense                           46              --           --         46
Depreciation                               78              --           --         78
General and administrative
  expense                                  --              --           87         87
Income from discontinued
  operations                               --             153           --        153
Segment profit (loss)                      25             153          (73)       105


         Six Months Ended
          June 30, 1999             Residential     Commercial      Other      Totals
                                                  (discontinued)
Rental income                          $  515           $  --         $ --      $ 515
Other income                               19              --           24         43
Interest expense                           92              --           --         92
Depreciation                              121              --           --        121
General and administrative
  expense                                  --              --          154        154
Income from discontinued
  operations                               --             307           --        307
Segment profit (loss)                      81             307         (130)       258
Total assets                            2,148           6,743        1,093      9,984
Capital expenditures for
  investment properties                    59              74           --        133
</TABLE>

<PAGE>

Note H - Legal Proceedings

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

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

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

<PAGE>
ITEM 2.     MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATIONS

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

The Partnership's  investment  property consists of one apartment  complex.  The
following table sets forth the average occupancy of the property for each of the
six month periods ended June 30, 2000 and 1999.

                                                  Average Occupancy

      Property                                     2000       1999

      Cedar Brooke Apartments                       98%        97%
         Independence, Missouri

Results of Operations

The  Partnership's  net  loss  for the six  months  ended  June  30,  2000,  was
approximately  $4,000 compared to net income of  approximately  $258,000 for the
six months ended June 30, 1999. The Partnership  reported net loss for the three
months ended June 30, 2000 of approximately $23,000 as compared to net income of
approximately $105,000 for the corresponding period of 1999. The decrease in net
income  for  the  three  and  six  months  ended  June  30,  2000  is  primarily
attributable to the decrease in income from discontinued operations and the loss
on sale of discontinued operations. The Partnership's two commercial properties,
Florida #11 Mini Warehouse and Phoenix Business  Campus,  were sold during 1999.
These  were  the  only  commercial  properties  owned  by  the  Partnership  and
represented  one  segment of the  Partnership's  operations.  Due to the sale of
these  properties,  the  results of the  commercial  segment  have been shown as
(loss)  income from  discontinued  operations  and loss on sale of  discontinued
operations.  The additional loss on sale of discontinued  operations for the six
months  ended June 30, 2000 is due to an increase  in the  estimated  legal fees
related to the sales and tenant improvements completed prior to the sale.

The  Partnership's  income from  continuing  operations for the six months ended
June 30,  2000 was  approximately  $67,000  compared  to a loss from  continuing
operations of approximately  $49,000 for the six months ended June 30, 1999. The
Partnership's income from continuing  operations for the three months ended June
30, 2000 was approximately $13,000 compared to a loss from continuing operations
of approximately  $48,000 for the three months ended June 30, 2000. The increase
in income from  continuing  operations for the six months ended June 30, 2000 is
due to an  increase in total  revenues  and a decrease  in total  expenses.  The
increase in income from  continuing  operations  for the three months ended June
30,  2000 is  primarily  due to an increase in total  revenues.  Total  revenues
increased  for the three and six month periods due to increases in rental income
and other  income.  Rental  income  increased  due to increases in occupancy and
average  rental  rates  at  Cedar  Brooke  Apartments.  Other  income  increased
primarily due to increased  interest  income due to higher average cash balances
in interest bearing accounts.

Total  expenses  decreased  for the  three  month  period  ended  June 30,  2000
primarily  due to  decreases  in  depreciation,  and general and  administrative
expenses.  Total  expenses  for the six  months  ended  June 30,  2000  remained
constant as decreases in  depreciation  and general and  administrative  expense
were offset by increased operating expense.  Depreciation  expense decreased due
to assets becoming fully depreciated at Cedar Brooke. General and administrative
expense decreased due to reduced  professional fees associated with managing the
Partnership.  Included in general and administrative  expense for the six months
ended June 30, 2000 and 1999, are  reimbursements to the General Partner allowed
under  the  Partnership   Agreement   associated  with  its  management  of  the
Partnership.  In  addition,  costs  associated  with the  quarterly  and  annual
communications  with  investors  and  regulatory  agencies  and the annual audit
required by the  Partnership  Agreement  are also  included.  Operating  expense
increased  for the six  months  ended  June 30,  2000 due to  increased  payroll
expenses.

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

Liquidity and Capital Resources

At June 30, 2000, the Partnership had cash and cash equivalents of approximately
$1,311,000 as compared to approximately $2,163,000 at June 30, 1999. For the six
months ended June 30, 2000, cash and cash equivalents decreased by approximately
$9,268,000 from the Partnership's  year ended December 31, 1999. The decrease in
cash and cash  equivalents  is due to  approximately  $9,344,000 of cash used in
financing activities, partially offset by approximately $64,000 of cash provided
by  operating  activities  and by  approximately  $12,000  of cash  provided  by
investing   activities.   Cash  used  in  financing   activities   consisted  of
distributions to the partners.  Cash provided by investing  activities consisted
of net receipts from escrow accounts maintained by the mortgage lender partially
offset by property  improvements and replacements.  The Partnership  invests its
working capital reserves in a money market account.

The  Partnership is required by the  Partnership  Agreement to maintain  working
capital  reserves for  contingencies of not less than 5% of Net Invested Capital
as defined in the Partnership Agreement. In the event expenditures are made from
these  reserves,  operating  revenue  shall be allocated to such reserves to the
extent necessary to maintain the foregoing level.  Reserves,  consisting of cash
and  cash  equivalents  and  tenant  security  deposits  totaling  approximately
$1,352,000 at June 30, 2000,  exceed the  Partnership's  reserve  requirement of
approximately $955,000.

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

The Partnership budgeted approximately $75,000 for capital improvements at Cedar
Brooke  Apartments  for the year 2000  consisting  primarily of carpet and vinyl
replacement,  roof  replacements,   parking  lot  enhancements,   and  appliance
replacements.  During  the six  months  ended  June 30,  2000,  the  Partnership
completed   approximately  $29,000  of  capital  improvements  at  Cedar  Brooke
Apartments  consisting primarily of carpet and vinyl replacement,  appliance and
countertop replacements,  and land improvements.  These improvements were funded
from replacement  reserves.  Additional  improvements may be considered and will
depend on the physical condition of the property as well as replacement reserves
and anticipated cash flow generated by the property.

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

The  Partnership's  assets  are  currently  thought  to be  sufficient  for  any
near-term needs  (exclusive of capital  improvements)  of the  Partnership.  The
mortgage indebtedness on Cedar Brooke Apartments of $2,325,000,  which carries a
stated  interest rate of 7.33%  (interest  only),  matures in 2003.  The General
Partner  will attempt to refinance  such  indebtedness  and/or sell the property
prior to such maturity date. If the property  cannot be refinanced or sold for a
sufficient  amount,  the  Partnership  will risk  losing such  property  through
foreclosure.

During the six months ended June 30, 2000, the General Partner declared and paid
distributions  of  approximately  $9,344,000  (approximately  $9,251,000  to the
limited partners or $71.82 per unit of depositary receipt).  These distributions
consisted of sale proceeds from the sale of Phoenix  Business Center and Florida
#11 Mini Warehouse of approximately $7,738,000  (approximately $7,661,000 to the
limited  partners or $59.48 per unit of  depositary  receipt) and  approximately
$1,606,000  (approximately $1,590,000 to the limited partners or $12.34 per unit
of depositary  receipt) from operations.  No distributions were declared or paid
during the six months ended June 30, 1999. The Partnership's distribution policy
is reviewed on an annual  basis.  Future cash  distributions  will depend on the
levels of net cash  generated  from  operations,  the  availability  of  working
capital  reserves,  and the  timing  of the debt  maturity,  refinancing  and/or
property sale.  There can be no assurance,  however,  that the Partnership  will
generate  sufficient funds from operations  after required capital  expenditures
and required  working capital  reserves to permit further  distributions  to its
partners during the remainder of 2000 or subsequent periods.


<PAGE>


                           PART II - OTHER INFORMATION

ITEM 1.     LEGAL PROCEEDINGS

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

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

ITEM 6.     EXHIBITS AND REPORTS ON FORM 8-K

            a)    Exhibits:

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

            b)    Reports on Form 8-K:

                  None filed during the quarter ended June 30, 2000.


<PAGE>



                                   SIGNATURES

In accordance with the requirements of the Exchange Act, the Partnership  caused
this  report to be  signed on its  behalf  by the  undersigned,  thereunto  duly
authorized.

                                    JOHNSTOWN/CONSOLIDATED INCOME PARTNERS

                                    By:   CONCAP EQUITIES, INC.
                                          Its General Partner

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

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

                                    Date:



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