JOHNSTOWN CONSOLIDATED INCOME PARTNERS
10QSB, 2000-05-15
REAL ESTATE
Previous: NATURAL ALTERNATIVES INTERNATIONAL INC, 10-Q, 2000-05-15
Next: KING POWER INTERNATIONAL GROUP CO LTD, 10-Q, 2000-05-15





     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 March 31, 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___

                         PART I - FINANCIAL INFORMATION

ITEM 1.     FINANCIAL STATEMENTS

a)

                     JOHNSTOWN/CONSOLIDATED INCOME PARTNERS

                                  BALANCE SHEET

                                   (Unaudited)

                          (in thousands, except unit data)

                                 March 31, 2000

Assets

   Cash and cash equivalents                                            $  2,666
   Receivables and deposits, net of allowance of $159                        105
   Restricted escrows                                                        167
   Other assets                                                               87
   Investment properties:
      Land                                                   $  213
      Buildings and related personal property                 4,498
                                                              4,711

      Less accumulated depreciation                          (3,020)       1,691
                                                                         $ 4,716

Liabilities and Partners' (Deficit) Capital

   Accounts payable                                                      $    55
   Tenant security deposit liabilities                                        37
   Accrued property taxes                                                     15
   Other liabilities                                                          79
   Mortgage note payable                                                   2,325

Partners' (Deficit) Capital

   General partner                                           $ (225)
   Corporate limited partner on behalf of the
     Unitholders - (128,810 units issued and
      outstanding)                                            2,430        2,205
                                                                         $ 4,716

                   See Accompanying Notes to Financial Statements

b)

                     JOHNSTOWN/CONSOLIDATED INCOME PARTNERS

                            STATEMENTS OF OPERATIONS

                                   (Unaudited)

                          (in thousands, except unit data)


<TABLE>
<CAPTION>

                                                               Three Months Ended
                                                                   March 31,
                                                              2000           1999
Revenues:                                                                 (restated)
<S>                                                           <C>           <C>
   Rental income                                              $ 274         $  256
   Other income                                                  84             22
      Total revenues                                            358            278

Expenses:
   Operating                                                    103            110
   General and administrative                                    66             67
   Depreciation                                                  58             43
   Interest                                                      46             46
   Property taxes                                                15             13
      Total expenses                                            288            279
Income (loss) from continuing operations                         70             (1)
(Loss) income from discontinued operations                      (16)           154
Loss on sale of discontinued operations                         (35)            --

          Net income                                          $  19          $ 153

Net income allocated to general partner (1%)                  $  --          $   2

Net income allocated to limited partners (99%)                   19            151

                                                              $  19          $ 153

Per unit of Depositary Receipt:
   Income (loss) from continuing operations                   $ .54         $ (.01)
   (Loss) income from discontinued operations                  (.12)          1.18
   Loss on sale of discontinued operations                     (.27)            --

Net income per Unit of Depositary Receipt                     $ .15         $ 1.17

Distributions per Unit of Depositary Receipt                 $61.49          $ --

                   See Accompanying Notes to Financial Statements

</TABLE>


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                  --          (80)     (7,920)       (8,000)

Net income for the three months
   ended March 31, 2000                   --           --          19            19

Partners' (deficit) capital
   at March 31, 2000                 128,810      $  (225)    $ 2,430       $ 2,205


                   See Accompanying Notes to Financial Statements
</TABLE>

d)
                     JOHNSTOWN/CONSOLIDATED INCOME PARTNERS

                            STATEMENTS OF CASH FLOWS

                                   (Unaudited)

                                  (in thousands)
<TABLE>
<CAPTION>

                                                                 Three Months Ended
                                                                       March 31,

                                                                  2000        1999
Cash flows from operating activities:

<S>                                                               <C>         <C>
  Net income                                                      $  19       $  153
  Adjustments to reconcile net income to net cash
   provided by operating activities:
   Depreciation                                                      58          135
   Amortization of lease commissions and loan costs                   4           21
   Loss on sale of discontinued operations                           35           --
   Change in accounts:
      Receivables and deposits                                       67           11
      Other assets                                                    1           (4)
      Accounts payable                                              (75)          --
      Tenant security deposit liabilities                             2            1
      Accrued property taxes                                        (52)         (12)
      Other liabilities                                             (16)          (4)
       Net cash provided by operating activities                     43          301

Cash flows from investing activities:

  Property improvements and replacements                            (12)         (62)
  Net receipts from restricted escrows                               56            2
  Lease commissions paid                                             --          (11)
       Net cash provided by (used in) investing activities           44          (71)

Cash flows used in financing activities:

  Distribution to partners                                       (8,000)          --

Net (decrease) increase in cash and cash equivalents             (7,913)         230

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

Cash and cash equivalents at end of period                      $ 2,666      $ 1,984

Supplemental disclosure of cash flow information:

  Cash paid for interest                                        $    43      $    43


                   See Accompanying Notes to Financial Statements

</TABLE>


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 month period ended March 31, 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 Unitholder.

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 three months ended March 31, 2000 and 1999:

                                                                  2000      1999
                                                                  (in thousands)
 Asset management fees (included in general and
   administrative expense)                                        $ 24      $ 22
 Property management fees (included in operating expenses
  and (loss) income from discontinued operations)                   14        25
 Reimbursement for services of affiliates (included in
   general and administrative expenses)                             11        24

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  $24,000 and
$22,000 were paid to the General Partner and its affiliates for the three months
ended March 31, 2000 and 1999, respectively.

During the three months ended March 31, 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  $14,000 for both the three month periods
ended  March  31,  2000 and 1999.  For the three  months  ended  March 31,  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  $11,000 for the three months ended March 31, 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 three
months ended March 31, 2000.

An  affiliate  of the General  Partner  received  reimbursement  of  accountable
administrative  expense  amounting to approximately  $11,000 and $24,000 for the
three months ended March 31, 2000 and 1999, respectively.

AIMCO and its affiliates currently own 60,612 units of depositary receipt in the
Partnership representing approximately 47.06% 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. 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  47.06% of the outstanding units, AIMCO
is in a position to significantly influence all voting decisions with respect to
the Registrant.  When voting on matters,  AIMCO would in all likelihood vote the
Units it acquired in a manner  favorable to the interest of the General  Partner
because of their affiliation with the General Partner.

Note D - 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 $2,704,000
at March 31, 2000, exceed the Partnership's reserve requirement of approximately
$955,000.

Note E - Distributions

During the three months ended March 31, 2000, the General  Partner  declared and
paid a distribution  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,  $59.48 per unit of depository  receipt) and
approximately $262,000  (approximately  $259,000 to the limited partners,  $2.01
per unit of depository receipt) from operations.  No distributions were declared
or paid during the three months ended March 31, 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 $350,000 for
the three  months  ended  March  31,  1999.  No  revenues  were  earned by these
properties  during the three months ended March 31, 2000. Loss from discontinued
operations was approximately  $16,000 for the three months ended March 31, 2000,
as compared to income from discontinued operations of approximately $154,000 for
the three months ended March 31, 1999. The loss from discontinued operations for
the three  months  ended March 31, 2000 was due to payment of payables  incurred
prior  the  sale  dates  of the  properties.  The  loss on sale of  discontinued
operations  during the three  months ended March 31, 2000 was due to an increase
in estimated legal fees 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 months ended March 31, 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>

2000                                       Residential   Commercial    Other      Totals
                                                        (discontinued)
<S>                                           <C>           <C>         <C>        <C>
Rental income                                 $ 274         $ --        $  --      $  274
Other income                                      10           --          74          84
Interest expense                                  46           --          --          46
Depreciation                                      58           --          --          58
General and administrative expense                --           --          66          66
Loss from discontinued operations                 --          (16)         --         (16)
Loss on sale of discontinued operations           --          (35)         --         (35)
Segment profit (loss)                             62          (51)          8          19
Total assets                                   2,309           --       2,407       4,716
Capital expenditures for investment
  Properties                                      12           --          --          12

</TABLE>

<TABLE>
<CAPTION>

1999                                      Residential   Commercial     Other      Totals
                                                       (discontinued)
<S>                                          <C>           <C>         <C>          <C>
Rental income                                $ 256         $ --        $   --       $ 256
Other income                                     12           --           10          22
Interest expense                                 46           --           --          46
Depreciation                                     43           --           --          43
General and administrative expense               --           --           67          67
Income from discontinued operations              --          154           --         154
Segment profit (loss)                            56          154          (57)        153
Total assets                                  2,105        6,672        1,054       9,831
Capital expenditures for investment
  properties                                     18           44           --          62
</TABLE>

Note H - Legal Proceedings

In March 1998,  several putative unit holders of units of depositary  receipt 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,   the  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  by Insignia  Financial  Group,  Inc.
("Insignia")  and  entities  which  were,  at one time,  affiliates  of Insignia
("Insignia  Affiliates") of interests in certain general partner entities,  past
tender offers by Insignia  Affiliates to acquire limited  partnership units, the
management of partnerships  by Insignia  Affiliates and the Insignia Merger (see
"Note B - Transfer  of  Control").  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 own units as of November
3, 1999. Preliminary approval of the settlement was obtained on November 3, 1999
from the  Superior  Court of the State of  California,  County of San Mateo,  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 class  plaintiffs'  counsel  to  enter  the
settlement.  On  December  14,  1999,  the General  Partner  and its  affiliates
terminated the proposed  settlement.  Certain  plaintiffs have filed a motion to
disqualify  some of the plaintiffs'  counsel in the action.  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.

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
three month periods ended March 31, 2000 and 1999.

                                                   Average Occupancy

      Property                                      2000       1999

      Cedar Brooke Apartments                       99%        97%
         Independence, Missouri

Results of Operations

The  Partnership's  net income for the three months  ended March 31,  2000,  was
approximately  $19,000 compared to net income of approximately  $153,000 for the
three  months  ended March 31,  1999.  The  decrease in net income is  primarily
attributable to the decrease in income from discontinued operations and the loss
on 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 three months ended
March 31, 2000 is due to an increase in the estimated  legal fees related to the
sales.

The Partnership's  income from continuing  operations for the three months ended
March 31, 2000 was  approximately  $70,000  compared  to a loss from  continuing
operations  of  approximately  $1,000 for the three months ended March 31, 1999.
The increase in income from continuing operations is due to an increase in total
revenues,  partially  offset by an increase in total  expenses.  Total  revenues
increased  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 increased  primarily due to an increase in depreciation  expense.
Depreciation  expense  increased due to property  improvements  and replacements
completed during the past twelve months.

Included in general and administrative  expense for the three months ended March
31, 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.

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  March  31,  2000,  the  Partnership   had  cash  and  cash   equivalents  of
approximately  $2,666,000 as compared to  approximately  $1,984,000 at March 31,
1999.  For the three  months  ended March 31,  2000,  cash and cash  equivalents
decreased by approximately $7,913,000 from the Partnership's year ended December
31, 1999.  The  decrease in cash and cash  equivalents  is due to  approximately
$8,000,000  of  cash  used  in  financing   activities,   partially   offset  by
approximately   $43,000  of  cash  provided  by  operating   activities  and  by
approximately  $44,000 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  withdrawals  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
$2,704,000 at March 31, 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 three  months ended March 31,  2000,  the  Partnership
completed approximately $12,000 of budgeted capital improvements at Cedar Brooke
Apartments  consisting  primarily of carpet and vinyl  replacement and appliance
replacements.   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 three months ended March 31, 2000, the General  Partner  declared and
paid  a   distribution   from  sale   proceeds   of   approximately   $7,738,000
(approximately $7,661,000 to the limited partners, $59.48 per unit of depository
receipt)  and  approximately  $262,000  (approximately  $259,000  to the limited
partners,   $2.01  per  unit  of  depository   receipt)  from   operations.   No
distributions  were  declared  or paid during the three  months  ended March 31,
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.

                           PART II - OTHER INFORMATION

ITEM 1.     LEGAL PROCEEDINGS

In March 1998,  several putative unit holders of units of depositary  receipt 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,   the  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  by Insignia  Financial  Group,  Inc.
("Insignia")  and  entities  which  were,  at one time,  affiliates  of Insignia
("Insignia  Affiliates") of interests in certain general partner entities,  past
tender offers by Insignia  Affiliates to acquire limited  partnership units, the
management of partnerships  by Insignia  Affiliates and the Insignia Merger (see
"Part I - Financial Information, Item I. Financial Statements, Note B - Transfer
of  Control").  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 own units as of November 3, 1999.  Preliminary  approval of
the  settlement  was obtained on November 3, 1999 from the Superior Court of the
State of  California,  County of San Mateo,  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
class  plaintiffs'  counsel to enter the  settlement.  On December 14, 1999, the
General Partner and its affiliates  terminated the proposed settlement.  Certain
plaintiffs have filed a motion to disqualify some of the plaintiffs'  counsel in
the action.  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:

                  Current  Report on Form 8-K dated  December 30, 1999 and filed
                  January  10,  2000  disclosing  the sale of  Phoenix  Business
                  Campus on December 30, 1999.

                                   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: May 15, 2000


<TABLE> <S> <C>

<ARTICLE>                           5
<LEGEND>
This  schedule   contains   summary   financial   information   extracted   from
JOHNSTOWN/CONSOLIDATED   INCOME  PARTNERS  2000  First  Quarter  10-QSB  and  is
qualified in its entirety by reference to such 10-QSB filing.
</LEGEND>
<CIK>                               0000787621
<NAME>                              JOHNSTOWN/CONSOLIDATED INCOME PARTNERS
<MULTIPLIER>                                           1,000

<S>                                   <C>
<PERIOD-TYPE>                       3-MOS
<FISCAL-YEAR-END>                   DEC-31-2000
<PERIOD-START>                      JAN-01-2000
<PERIOD-END>                        MAR-31-2000
<CASH>                                                 2,666
<SECURITIES>                                               0
<RECEIVABLES>                                            105
<ALLOWANCES>                                               0
<INVENTORY>                                                0
<CURRENT-ASSETS>                                           0 <F1>
<PP&E>                                                 4,711
<DEPRECIATION>                                         3,020
<TOTAL-ASSETS>                                         4,716
<CURRENT-LIABILITIES>                                      0 <F1>
<BONDS>                                                2,325
                                      0
                                                0
<COMMON>                                                   0
<OTHER-SE>                                             2,205
<TOTAL-LIABILITY-AND-EQUITY>                           4,716
<SALES>                                                    0
<TOTAL-REVENUES>                                         358
<CGS>                                                      0
<TOTAL-COSTS>                                              0
<OTHER-EXPENSES>                                         288
<LOSS-PROVISION>                                           0
<INTEREST-EXPENSE>                                        46
<INCOME-PRETAX>                                            0
<INCOME-TAX>                                               0
<INCOME-CONTINUING>                                       70
<DISCONTINUED>                                           (51)
<EXTRAORDINARY>                                            0
<CHANGES>                                                  0
<NET-INCOME>                                              19
<EPS-BASIC>                                             0.15 <F2>
<EPS-DILUTED>                                              0
<FN>
<F1> Registrant has an unclassified balance sheet.
<F2> Multiplier is 1.
</FN>


</TABLE>


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