CAPITAL SOURCE II L P A
10-Q, 1999-08-13
REAL ESTATE
Previous: MASSBANK CORP, 10-Q, 1999-08-13
Next: WAVETECH INTERNATIONAL INC, 8-K, 1999-08-13




































































                            FORM 10-Q

               SECURITIES AND EXCHANGE COMMISSION
                     WASHINGTON, D.C.  20549


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

For the quarterly period ended June 30, 1999 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:  0-16862

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

          Delaware                        38-2684691
(State or other jurisdiction           (IRS Employer
of incorporation or organization)   Identification No.)


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


                            (402) 444-1630
(Registrant's telephone number, including area code)


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

                YES   X                  NO



































<PAGE>                               -i-
Part I.  Financial Information
Item 1.  Financial Statements
CAPITAL SOURCE II L.P.-A
BALANCE SHEETS
<TABLE>
<CAPTION>
                                                                                             June 30, 1999
                                                                                               (unaudited)       Dec, 31, 1998
                                                                                             --------------      --------------
<S>                                                                                          <C>                 <C>
Assets
 Cash and temporary cash investments, at cost which
  approximates market value                                                                  $     303,760       $     432,999
 Investment in FHA Loan (Note 4)                                                              	  6,488,420           6,505,857
 Investment in GNMA Certificates (Note 4)                                                       20,433,993          20,497,706
 Investment in Operating Partnerships (Note 5)                                                        -                   -
 Interest receivable								               																																																				    194,259             195,440
 Other assets                                                                                       79,326             139,204
                                                                                             --------------      --------------
                                                                                             $  27,499,758       $  27,771,206
                                                                                             ==============      ==============
Liabilities and Partners' Capital (Deficit)
 Liabilities
  Accounts payable (Note 6)                                                                  $     135,550       $     347,446
  Distribution payable (Note 3)                                                                    303,871             303,871
                                                                                             --------------      --------------
                                                                                                   439,421             651,317
                                                                                             --------------      --------------
 Partners' Capital (Deficit)
  General Partner                                                                                 (295,854)           (295,259)
  Beneficial Assignment Certificate Holders
  ($6.82 per BAC in 1999 and $6.83 in 1998)                                                     27,356,191          27,415,148
                                                                                             --------------      --------------
                                                                                                27,060,337          27,119,889
                                                                                             --------------      --------------
                                                                                             $  27,499,758       $  27,771,206
                                                                                             ==============      ==============
The accompanying notes are an integral part of the financial statements.
</TABLE>





































<PAGE>                               - 1 -

CAPITAL SOURCE II L.P.-A
STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
(UNAUDITED)
<TABLE>
<CAPTION>
                                                           For the             For the         For the Six         For the Six
                                                     Quarter Ended       Quarter Ended        Months Ended        Months Ended
                                                     June 30, 1999       June 30, 1998       June 30, 1999       June 30, 1998
                                                    ---------------     ---------------     ---------------     ---------------
<S>                                                 <C>                 <C>                 <C>                 <C>
Income
 Mortgage-backed securities income                  $      580,089      $      616,279      $    1,161,046      $    1,237,723
 Interest income on temporary cash investments               3,340             	 7,561              	7,491              19,317
 Other income                                                	-			               1,550               		400               2,700
 Gain on sale of mortgage-backed securities                 		-			              14,565              	 -  	              14,565
                                                    ---------------     ---------------     ---------------     ---------------
                                                           583,429             639,955           1,168,937	          1,274,305
Expenses
 Operating and administrative expenses (Note 6)            183,429             273,959             316,875             691,447
                                                    ---------------     ---------------     ---------------     ---------------
Net income                                          $      400,000      $      365,996      $      852,062      $      582,858
Other comprehensive income:
 Unrealized gains on securities
   Net unrealized holding gains (losses) arising
     during the period                                        -                 (7,514)               -                (19,391)
   Plus: reclassification adjustment for net
    (gains) losses included in net income                                      (13,498)               -                  1,794
                                                    ---------------     ---------------      --------------      --------------
   Change in net unrealized holding gains                     -                (21,012)               -                (17,597)
                                                    ---------------     ---------------      --------------      --------------
Net comprehensive income                            $     400,000      $      344,984      $      852,062      $      565,261
                                                    ===============     ===============     ===============     ===============
Net income allocated to:
 General Partners                                   $        4,000      $        3,660      $        8,521      $        5,829
 Limited Partners                                          396,000             362,336             843,541             577,029
                                                    ---------------     ---------------     ---------------     ---------------
                                                    $      400,000      $      365,996      $      852,062      $      582,858
                                                    ===============     ===============     ===============     ===============
Net income, basic and diluted, per BAC              $          .10      $          .09      $          .21      $          .15
                                                    ===============     ===============     ===============     ===============

The accompanying notes are an integral part of the financial statements.
</TABLE>
CAPITAL SOURCE II L.P.-A
STATEMENT OF PARTNERS' CAPITAL (DEFICIT)
FOR THE SIX MONTHS ENDED JUNE 30, 1999
(UNAUDITED)
<TABLE>
<CAPTION>


                                                                              General       					      BAC
                                                                              Partner           	  Holders               Total
                                                                        --------------     ----------------     ---------------
<S>                                                                     <C>                <C>                  <C>
 Balance at December 31, 1998                                           $    (295,259)     $    27,415,148      $   27,119,889
  Net income                                                                    8,521              843,541             852,062
  Cash distributions paid or accrued (Note 3)                                  (9,116)            (902,498)           (911,614)
                                                                        --------------     ----------------     ---------------
 Balance at June 30, 1999  	                                            $    (295,854)     $    27,356,191      $   27,060,337
                                                                        ==============     ================     ===============
</TABLE>













<PAGE>                               - 2 -

CAPITAL SOURCE II L.P.-A
STATEMENTS OF CASH FLOWS
(UNAUDITED)
<TABLE>
<CAPTION>
                                                                                             		For the Six      		 For the Six
                                                                                              Months Ended        Months Ended
                                                                                            	June 30, 1999      	June 30, 1998
                                                                                            ---------------     ---------------
<S>                                                                                         <C>                 <C>
Cash flows from operating activities
 Net income                                                                                 $      852,062	     $      582,858
  Adjustments to reconcile net income to net cash
   from operating activities
    Amortization of discount on mortgage-backed securities                                            (155)             (1,037)
				Gain on the sale of mortgage-backed securities																																																				-																(14,565)
    Decrease in interest receivable                                                                  1,181               6,211
    Decrease in other assets																					                                                  	59,878           	  32,516
    Decrease in accounts payable                                                                  (211,896)          	 (90,496)
                                                                                            ---------------     ---------------
Net cash provided by operating activities                                                     	    701,070             515,487
                                                                                            ---------------     ---------------
Cash flow provided by investing activity
 FHA Loan and GNMA Certificate principal payments received                                          81,305             164,418
	Disposition of mortgage-backed securities																																																												-																374,711
                                                                                            ---------------     --------------
Net cash provided by investing activities																																																										 81,305													539,129
                                                                                            ---------------     --------------
Cash flow used in financing activity
 Distributions paid                                                                               (911,614)         (1,640,905)
                                                                                            ---------------     --------------
Net decrease in cash and temporary cash investments                                               (129,239)           (586,289)
Cash and temporary cash investments at beginning of period                                         432,999           1,240,992
                                                                                            ---------------     ---------------
Cash and temporary cash investments at end of period                                        $      303,760      $      654,703
                                                                                            ===============     ===============
The accompanying notes are an integral part of the financial statements.
</TABLE>





































<PAGE>                               - 3 -

CAPITAL SOURCE II L.P.-A
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 1999
(UNAUDITED)

1.	Organization

Capital Source II L.P.-A (the Partnership) was formed on August 22, 1986,
under the Delaware Revised Uniform Limited Partnership Act.  The General
Partners of the Partnership are Insured Mortgage Equities II L.P. and America
First Capital Source II, L.L.C. (the General Partners).

The Partnership was formed to invest principally in federally-insured
mortgages on multifamily housing properties and limited partnership interests
in Operating Partnerships which construct and operate these properties.  Each
federally insured loan is guaranteed in amounts equal to the face amount of
the mortgage, by the Federal Housing Administration (FHA) or the Government
National Mortgage Association (GNMA).  Hereinafter, the Partnership's
investments in such mortgages are referred to as investments in
mortgage-backed securities.  The Operating Partnerships are geographically
located as follows:  (i) two in Michigan; and, (ii) one each in Florida and
North Carolina.

CS Properties II, Inc., which is owned by the General Partners, serves as the
Special Limited Partner for the Operating Partnerships.  The Special Limited
Partner has the power, among other things, to remove the general partners of
the Operating Partnerships under certain circumstances and to consent to the
sale of the Operating Partnerships' assets.  CS Properties II, Inc. also
serves as a co-general partner of The Ponds at Georgetown.

The Partnership will terminate subsequent to the sale of all properties but in
no event will the Partnership continue beyond December 31, 2035.

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, 1998.  In the opinion of	management, all normal and recurring
    adjustments necessary to present fairly	the financial position at
    June 30, 1999, 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 Mortgage-Backed Securities
    Investment securities are classified as held-to-maturity,
    available-for-sale, or trading.  Investments classified as
    held-to-maturity are carried at amortized cost.  Investments classified as
    available-for-sale are reported at fair value, as determined by reference
				to published sources. Any unrealized gains or losses are excluded from
				earnings and reflected in other comprehensive income.  Subsequent
    increases and decreases in the net unrealized gain/loss on the
			 available-for-sale securities are reflected as adjustments to the carrying
			 value of the portfolio and in other comprehensive income.  The Partnership
    does not have investment securities classified as trading.










<PAGE>                               - 4 -

CAPITAL SOURCE II L.P.-A
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 1999
(UNAUDITED)


 C) Investment in Operating Partnerships
    The investment in Operating Partnerships consists of interests in limited
    partnerships which own properties underlying the mortgage-backed
    securities and are accounted for using the equity method.  The investments
				by the Partnership in the Operating Partnerships were recorded at the cost
				to acquire such interests.  Subsequently losses were recorded by the
				Partnership as they were realized by the Operating Partnerships.  The
				Partnership suspended recognizing losses in the Operating Partnerships
				when its entire initial investment had been consumed by such losses.
				Subsequently, losses have been recognized only to the extent of additional
				contributions, net of distributions received, to the Operating
    Partnerships by the Partnership.  The Operating Partnerships are not
    insured or guaranteed.  The value of these investments is a function of
    the value of the real estate owned by the Operating Partnerships.  With
    regard to the Operating Partnerships, the Partnership is not the general
    partner and it has no legal obligation to provide additional cash support
    nor has it indicated any commitment to provide this support; accordingly,
    it has	not reduced its investment in these Operating Partnerships below
    zero.

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

 E) Temporary Cash Investments
    Temporary cash investments are invested in short-term debt securities
    purchased with an original maturity of three months or less.

 F) Net Income Per BAC
    Net income per BAC has been calculated based on the number of BACs
    outstanding (4,011,101) for all periods presented.

 G) New Accounting Pronouncement
    On January 1, 1999, the Partnership adopted Statement of Position 98-5,
    "Reporting on the Costs of Start-up Activities" (SOP 98-5).  SOP 98-5
    requires costs of start-up activities and organization costs to be
    expensed as incurred.  The adoption of SOP 98-5 did not have an impact on
    the Partnership's financial statements.

3. Partnership Income, Expenses and Cash Distributions

Profits and losses from continuing operations and cash available for
distribution will be allocated 99% to the investors and 1% to the General
Partners.  Certain fees payable to the General Partners will not become due
until investors have received certain priority returns.  Cash distributions
included in the financial statements represent the actual cash distributions
made during each period and the change in cash distributions accrued at the
end of each period.

The General Partners will receive 1% of the net proceeds from any sale of
Partnership assets.  The General Partners will receive a termination fee equal
to 3% of all sales proceeds less actual costs incurred in connection with all
sales transactions, payable only after the investors have received a return of
their capital contributions and an 11.5% annual return on a cumulative basis.
The General Partners will also receive a fee equal to 9.1% of all cash
available for distribution and sales proceeds (after deducting from cash
available or sales proceeds any termination fee paid therefrom) after
investors have received a return of their capital contributions and an 11.5%
annual return on a cumulative basis.









<PAGE>                               - 5 -

CAPITAL SOURCE II L.P.-A
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 1999
(UNAUDITED)

4. Investment in Mortgage-Backed Securities

The mortgage-backed securities held by the Partnership represent Government
National Mortgage Association (GNMA) Certificates and a Federal Housing
Administration (FHA) Loan.  The GNMA Certificates are backed by first mortgage
loans on multifamily housing properties and pools of single-family
properties.  The GNMA Certificates are debt securities issued by a private
mortgage lender and are guaranteed by GNMA as to the full and timely payment
of principal and interest on the underlying loans.  The FHA Loan is guaranteed
as to the full and timely payment of principal and interest on the underlying
loan.

At June 30, 1999, all of the Partnership's mortgage-backed securities were
classified as held-to-maturity.  The total amortized cost, gross unrealized
holding gains and aggregate fair value of such securities were $26,922,413,
$244,614 and $27,167,027, respectively.

Descriptions of the Partnership's mortgage-backed securities at June 30,
1999, are as follows:

<TABLE>
<CAPTION>
                                          					               			    Number	 	 Interest				 					Maturity     						Carrying
  Type of Security and Name        					  Location              			of Units    	   Rate  		  								Date       						Amount
  ----------------------------------				  --------------------     --------    --------  		 -------------    ---------------
  <S>                              					  <C>                     	<C>         <C>   						 <C>			    		     <C>
  GNMA Certificates:
     Crane's Landing                      Winter Park, FL               252       8.75%        12-15-2030    $   10,148,732
     Monticello Apartments                Southfield, MI                106       8.75%        11-15-2029         5,281,919
     The Ponds at Georgetown              Ann Arbor, MI                 134       7.50%        12-15-2029         5,003,342
                                                                                                             ---------------
																																																																																																																	20,433,993

  FHA Loan:
     Delta Crossing                       Charlotte, NC                 178       9.10%        10-01-2030         6,488,420
                                                                                              					 								 ---------------
  Balance at June 30, 1999                                                                                  $  	 26,922,413
                                                                                              							 							===============
</TABLE>

Reconciliation of the carrying amount of the mortgage-backed securities is as
follows:
<TABLE>
<S>																																																																					                                     <C>
Balance at December 31, 1998						                                                                        	  $   27,003,563
  Addition
   Amortization of discount on mortgage-backed securities                                                               155
  Deduction
   FHA Loan and GNMA Certificate principal payments received                                                        (81,305)
                                                         											                                         ---------------
Balance at June 30, 1999           																																																																 		       $		 26,922,413
																																																																																																													===============
</TABLE>

















<PAGE>                               - 6 -

CAPITAL SOURCE II L.P.-A
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 1999
(UNAUDITED)

5.	Investment in Operating Partnerships

The Partnership's Investment in Operating Partnerships consist of interests in
limited partnerships which own multifamily properties financed by the GNMA
Certificates and FHA Loan held by the Partnership.  The limited partnership
agreements originally provided for the payment of a base return on the equity
provided to the limited partnerships and for the payment of additional amounts
out of a portion of the net cash flow or net sale or refinancing proceeds of
the properties subject to various priority payments.

Descriptions of the Operating Partnerships held at June 30, 1999, are as
follows:

<TABLE>
<CAPTION>
                                                                                                       Carrying
Name                         	Location                 Partnership Name			                               Amount
- ------------------------      ---------------------    -----------------------------------------    ------------
<S>                           <C>                      <C>                                          <C>
Delta Crossing                Charlotte, NC            Delta Crossing Limited Partnership            $     -
Crane's Landing               Winter Park, FL          Crane's Landing Partnership, Ltd.                   -
Monticello Apartments         Southfield, MI           Centrum Monticello Limited Partnership              -
The Ponds at Georgetown       Ann Arbor, MI            Ponds at Georgetown Limited Partnership             -
                                                                                                    ------------
Balance at June 30, 1999                                                       					      					     $ 		  	-
																																																																																																				============

</TABLE>

6.	Transactions with Related Parties

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

The General Partners are entitled to receive an asset management and
partnership administrative fee equal to 0.5% of invested assets per annum, the
first $50,000 of which will be paid each year with the balance payable only
during such years that a 6.5% annual return has been paid to investors on a
noncumulative basis.  An additional fee equal to 0.5% of invested assets per
annum will be payable only during those years that an 11.5% annual return has
been paid to investors on a noncumulative basis.  Any unpaid amounts will
accrue and be payable only after an 11.5% annual return to investors has been
paid on a cumulative basis and the investors have received the return of their
capital contributions.  Asset management and partnership administration fees
of $12,500 and $25,000 were incurred during the quarter and six months ended
June 30, 1999, respectively.

Substantially all of the Partnership's general and administrative expenses are
paid by a General Partner or an affiliate and reimbursed by the Partnership.
The amount of such expenses reimbursed to the General Partner for the quarter
and six months ended June 30, 1999 was $128,434 and $253,485, respectively.
These reimbursed expenses are presented on a cash basis and do not reflect
accruals made at quarter end.

An affiliate of the General Partners has been retained to provide property
management services for The Ponds at Georgetown.  The fees for services
provided were $10,612 and $21,286 for the quarter and six months ended June
30, 1999, respectively and represented the lower of costs incurred in
providing management of the property or customary fees for such services
determined on a competitive basis.







<PAGE>                               - 7 -

CAPITAL SOURCE II L.P.-A
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 1999
(UNAUDITED)

7. Legal Proceedings

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

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

At this time, the general partners are unable to estimate the effect of either
of these lawsuits, if any, on the financial statements of the Partnership.










































<PAGE>                               - 8 -

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

Liquidity and Capital Resources

The Partnership originally acquired: (i) four GNMA Certificates which are
guaranteed as to principal and interest by the Government National Mortgage
Association (GNMA) collateralized by first mortgage loans on multifamily
housing properties located in three states; (ii) an FHA Loan which is insured
as to principal and interest by the Federal Housing Administration (FHA) on a
multifamily housing property; and (iii) Partnership Equity Investments in five
Operating Partnerships which own the multifamily properties financed by the
GNMA Certificates and the FHA Loan.  The Partnership has been repaid  by GNMA
on one of the GNMA Certificates and the related property has been deeded to
GNMA in lieu of foreclosure, thus eliminating the Partnership Equity
Investment in such Property.  The obligations of GNMA and FHA are backed by
the full faith and credit of the United States government.

Distributions

Cash distributions paid or accrued per BAC were as follows:
<TABLE>
<CAPTION>
                                                                                            		 For the Six       		For the Six
                                                                                              Months Ended        Months Ended
                                                                                            	June 30, 1999     	 June 30, 1998
                                                                                            --------------      --------------
<S>                                                                                         <C>                 <C>
Regular monthly distributions
  Income                                                                                    $        .2103      $        .1439
  Return of capital                                                                                  .0147               .2611
                                                                                            --------------      --------------
                                                                                            $        .2250      $        .4050
                                                                                            ==============      ==============
Distributions
  Paid out of cash flow                                                                     $        .2250      $        .1922
  Paid out of reserves                                                                               .0000               .2128
                                                                                            --------------      --------------
                                                                                            $        .2250      $        .4050
                                                                                            ==============      ==============
</TABLE>

Regular monthly distributions to BAC Holders consist primarily of interest
received on the FHA Loan and GNMA Certificates. Additional cash for
distributions is received from other investments.  The Partnership is
permitted to replenish its reserves with cash flows in excess of distributions
paid.  For the six months ended June 30, 1999, $52,941 ($883 for the quarter)
was placed into reserves for cash flow in excess of the regular monthly cash
distributions.

The Partnership believes that cash provided by operating and investing
activities and, if necessary, withdrawals from the Partnership's reserves, to
the extent available, will be adequate to meet short-term liquidity
requirements, including the payments of distributions to BAC Holders.  The
Partnership has no other internal or external sources of liquidity.  Under the
terms of its Partnership Agreement, the Partnership has the authority to enter
into short- and long-term debt financing arrangements; however, the
Partnership currently does not anticipate entering into such arrangements.
The Partnership is not authorized to issue additional BACs to meet short-term
and long-term liquidity requirements.















<PAGE>                               - 9 -

Asset Quality

The FHA Loan and GNMA Certificates owned by the Partnership are guaranteed as
to principal and interest by FHA and GNMA, respectively.  The obligations of
FHA and GNMA are backed by the full faith and credit of the United States
government.  The Partnership Equity Investments, however, are not insured or
guaranteed.  The value of these investments is a function of the value of the
real estate underlying the Operating Partnerships.  The fair value of the
properties underlying the Operating Partnerships is based on management's best
estimate of the net realizable value of such properties; however, the ultimate
realized values may vary from these estimates.

The overall status of the Partnership's investments has remained relatively
constant since March 31, 1999.

The following table shows the occupancy levels of the properties financed by
the Partnership as of June 30, 1999:

<TABLE>
<CAPTION>
                                                                                                     Number         Percentage
                                                                                 Number            of Units           of Units
Property Name                                Location                          of Units            Occupied           Occupied
- -------------------------------------        ------------------               ---------          ----------         ----------
<S>                                          <C>                              <C>                <C>                <C>
Crane's Landing                              Winter Park, FL                        252                 238                 94%
Delta Crossing                               Charlotte, NC                          178                 167                 94%
Monticello Apartments                        Southfield, MI                         106                 100                 94%
The Ponds at Georgetown                      Ann Arbor, MI                          134                 131                 98%
                                                                              ---------          ----------          ----------
                                                                                    670                 636	                95%
                                                                          	   =========          ========== 									==========
</TABLE>

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)
                                                                       	 June 30, 1999    	  June 30, 1998           From 1998
                                                                        ---------------     ---------------     ---------------
<S>                                                                     <C>                 <C>                 <C>
Mortgage-backed securities income                                       $      580,089      $      616,279      $      (36,190)
Interest income on temporary cash investments                                    3,340             	 7,561              (4,221)
Other income                                                                      -			               1,550              (1,550)
Gain on sale of mortgage-backed securities																																								-																	14,565													(14,565)
                                                                        ---------------     ---------------     ---------------
                                                                               583,429             639,955             (56,526)
Operating and administrative expenses                                          183,429             273,959             (90,530)
                                                                        ---------------     ---------------     ---------------
Net income                                                              $      400,000      $      365,996      $       34,004
                                                                        ===============     ===============     ===============
</TABLE>
<TABLE>
<CAPTION>
                                                                           For the Six         For the Six            Increase
                                                                          Months Ended        Months Ended           (Decrease)
                                                                         June 30, 1999       June 30, 1998           From 1998
                                                                        ---------------     ---------------     ---------------
<S>                                                                     <C>                 <C>                 <C>
Mortgage-backed securities income                                       $    1,161,046      $    1,237,723      $      (76,677)
Interest income on temporary cash investments                                   	7,491              19,317             (11,826)
Other income                                                                     		400               2,700              (2,300)
Gain on sale of mortgage-backed securities                                      		-			              14,565             (14,565)
                                                                        ---------------     ---------------     ---------------
                                                                             1,168,937           1,274,305            (105,368)
Operating and administrative expenses                                          316,875             691,447            (374,572)
                                                                        ---------------     ---------------     ---------------
Net income                                                              $      852,062      $      582,858      $      269,204
                                                                        ===============     ===============     ===============
</TABLE>

<PAGE>                               - 10 -


Mortgage-backed securities income decreased for the quarter ended June 30,
1999, compared to the same period in 1998.  Approximately $19,000 of such
decrease was due to the October 1998 payoff of The Ponds at Georgetown GNMA
Certificate which had an interest rate of 9% and the issuance of a new GNMA
Certificate at 7.25%.  Approximately $14,500 of the remaining decrease of
$17,000 was attributable to the 1998 sales of GNMA Certificates held in the
Partnership's reserves with the remaining $2,500 decrease due to the continued
amortization of the principal balances of the Partnership's mortgage-backed
securities.

Mortgage-backed securities income decreased for the six months ended June 30,
1999, compared to the same period in 1998.  Approximately $38,000 of such
decrease was due to the October 1998 payoff of The Ponds at Georgetown GNMA
Certificate which had an interest rate of 9% and the issuance of a new GNMA
Certificate at 7.25%.  Approximately $33,000 of the remaining decrease of
$39,000 was attributable to the 1998 sales of GNMA Certificates held in the
Partnership's reserves with the remaining $6,000 decrease due to the continued
amortization of the principal balances of the Partnership's mortgage-backed
securities.

Interest income on temporary cash investments decreased for the quarter and
six months ended June 30, 1999, compared to the same period in 1998, due to
withdrawals made from the Partnership's reserves during 1998 to supplement
distributions to BAC Holders.

Operating and administrative expenses decreased $90,530 for the quarter ended
June 30, 1999, compared to the same period in 1998.  Approximately $51,000 of
such decrease was attributable to the costs incurred during 1998 in connection
with the proposed merger under consideration during such period.  The
remaining decrease was due primarily to decreases in salaries and related
expenses and the asset management and partnership administration fee.

Operating and administrative expenses decreased $374,572 for the six months
ended June 30, 1999, compared to the same period in 1998.  Approximately
$269,000 of such decrease was attributable to the costs incurred during 1998
in connection with the proposed merger under consideration during such
period.  The remaining decrease was due primarily to decreases in salaries and
related expenses and the asset management and partnership administration fee.

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 partners
("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 early in
the final quarter of 1999.  America First believes any Year 2000 problems
relating to its IT systems will be 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.


<PAGE>                               - 11 -

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 early in the final quarter of 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 GNMA Certificates and FHA Loan,
the Partnership's transfer and paying agent and the financial institutions
with which the Partnership maintains accounts.  America First has received
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 vender 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 vender 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
partners 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 partners believe 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 GNMA Certificates or FHA Loan encounters a
serious and unexpected Year 2000 issue, it may be unable to make a timely
payment of principal and interest to the Partnership.  This, in turn, could
cause a delay or temporary reduction in cash distributions to BAC holders.  In
addition, if the Partnership's transfer and paying agent experiences Year
2000-related difficulties, it may cause delays in making distributions to BAC
holders or in the processing of transfers of BACs.  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 partners do 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.







<PAGE>                               - 12 -

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 GNMA
Certificates and FHA Loan, who may experience Year 2000 problems.  The
Partnership has no specific contingency plans for dealing with Year 2000
problems experienced with these third parties.

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.

Forward Looking Statements

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

Item 3.  Quantitative and Qualitative Disclosures About Market Risk.

There have been no material changes in the Partnership's market risk since
December 31, 1998.




















<PAGE>                               - 13 -

PART II.  OTHER INFORMATION

     Item 1.   Legal Proceedings
PART II. OTHER INFORMATION

Item 1. Legal Proceedings

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

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

               The general partners intend to defend these lawsuits vigorously,
               but are unable to estimate the effect of either of these
               lawsuits, if any, on the financial statements of the Partnership
               or on the ability of the Partnership to consummate the proposed
               merger with Capital Source L.P.

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

     Item 6.   Exhibits and Reports on Form 8-K

          (a)  Exhibits

               4(a) Agreement of Limited Partnership of Capital Source II
                    L.P.-A (incorporated herein by reference from Exhibit A of
                    the Prospectus contained in the Registrant's
                    Post-Effective Amendment No. 4 dated February 5, 1987 to
																				the Registration Statement on Form S-11 (Commission File
																				No. 0-16862)).

               4(b) Amendment to the Capital Source II L.P.-A Limited
                    Partnership Agreement (incorporated by reference to Exhibit
                    3.09 to the Registration Statement on Form S-4 filed by
                    America First Real Estate Investment Partners, L.P. on July
                    21, 1999 (Commission File No. 333-52117))

               4(c) Beneficial Assignment Certificate (incorporated by
                    reference from Exhibit 10(a) to the Registrant's Amendment
                    No. 2 dated January 27, 1987, to the Registration Statement
                    on Form S-11 (Commission File No. 0-16862)).

               27.  Financial Data Schedule

          (b)  Reports on Form 8-K

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

<PAGE>                               - 14 -

	                                 SIGNATURES

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


		                                 CAPITAL SOURCE II L.P.-A

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


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

Dated:  August  13, 1999























































<PAGE>                               - 15 -


<TABLE> <S> <C>

<ARTICLE> 5

<S>                                        <C>
<PERIOD-TYPE>                              6-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-END>                               JUN-30-1999
<CASH>                                         303,760
<SECURITIES>                                26,922,413
<RECEIVABLES>                                  194,259
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                            27,499,758
<PP&E>                                               0
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                              27,499,758
<CURRENT-LIABILITIES>                          439,422
<BONDS>                                              0
<COMMON>                                             0
                                0
                                          0
<OTHER-SE>                                  27,060,337
<TOTAL-LIABILITY-AND-EQUITY>                27,499,758
<SALES>                                              0
<TOTAL-REVENUES>                             1,168,937
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                               316,875
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                                      0
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                            852,062
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   852,062
<EPS-BASIC>                                      .21
<EPS-DILUTED>                                      .21


</TABLE>


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