CAPITAL SOURCE II L P A
10-Q, 1999-05-14
REAL ESTATE
Previous: JONES CABLE INCOME FUND 1-B LTD, 10-Q, 1999-05-14
Next: FLANDERS CORP, 10-Q, 1999-05-14




































































                            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 March 31, 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
(UNAUDITED)
<TABLE>
<CAPTION>
                                                                                             March 31, 1999       Dec. 31, 1998
                                                                                             --------------      --------------
<S>                                                                                          <C>                 <C>          
Assets                                                                                                                        
 Cash and temporary cash investments, at cost which                                                                           
  approximates market value                                                                  $     364,577       $     432,999
 Investment in FHA Loan (Note 4)                                                              	  6,497,238           6,505,857
 Investment in GNMA Certificates (Note 4)                                                       20,466,193          20,497,706
 Investment in Operating Partnerships (Note 5)                                                        -                   -
 Interest receivable								               																																																				    195,002             195,440
 Other assets                                                                                      124,040             139,204
                                                                                             --------------      --------------
                                                                                             $  27,647,050       $  27,771,206
                                                                                             ==============      ==============
Liabilities and Partners' Capital (Deficit) 
 Liabilities                                                                                                                  
  Accounts payable (Note 6)                                                                  $     227,035       $     347,446
  Distribution payable (Note 3)                                                                    303,871             303,871
                                                                                             --------------      --------------
                                                                                                   530,906             651,317
                                                                                             --------------      --------------
 Partners' Capital (Deficit)                                                                                                  
  General Partner                                                                                 (295,296)           (295,259)
  Beneficial Assignment Certificate Holders                                                                                         
  ($6.83 per BAC in 1999 and 1998)                                                              27,411,440          27,415,148
                                                                                             --------------      --------------
                                                                                                27,116,144          27,119,889
                                                                                             --------------      --------------
                                                                                             $  27,647,050       $  27,771,206 
                                                                                             ==============      ==============
The accompanying notes are an integral part of the financial statements.
</TABLE>
CAPITAL SOURCE II L.P.-A
STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
(UNAUDITED)
<TABLE>
<CAPTION>
                                                     For the Three       For the Three
                                                      Months Ended        Months Ended    
                                                    March 31, 1999      March 31, 1998     
                                                    ---------------     ---------------     
<S>                                                 <C>                 <C>                          
Income                                                                                                                        
 Mortgage-backed securities income                  $      580,957      $      621,444      
 Interest income on temporary cash investments               4,151              11,756       
 Other income                                                  400               1,150        
                                                    ---------------     ---------------     
                                                           585,508             634,350         
Expenses                                                                                                                      
 Operating and administrative expenses (Note 6)            133,446             417,488          
                                                    ---------------     ---------------     
Net income                                          $      452,062      $      216,862     
Other comprehensive income:
 Unrealized holding gains arising during the period           -                  3,415
                                                    ---------------     ---------------     
Net comprehensive income                            $      452,062      $      220,277 
                                                    ===============     ===============     
Net income allocated to:                                                                                                      
 General Partners                                   $        4,521      $        2,169      
 Limited Partners                                          447,541             214,693       
                                                    ---------------     ---------------     
                                                    $      452,062      $      216,862      
                                                    ===============     ===============     
Net income, basic and diluted, per BAC              $          .11      $          .06    
                                                    ===============     ===============     
                                                                                                                               
The accompanying notes are an integral part of the financial statements.
</TABLE>

<PAGE>                               - 1 -
CAPITAL SOURCE II L.P.-A
STATEMENT OF PARTNERS' CAPITAL (DEFICIT)
(UNAUDITED)
FOR THE THREE MONTHS ENDED MARCH 31, 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                                                                    4,521              447,541             452,062
  Cash distributions paid or accrued (Note 3)                                  (4,558)            (451,249)           (455,807)
                                                                        --------------     ----------------     ---------------
 Balance at March 31, 1999                                              $    (295,296)     $    27,411,440      $   27,116,144
                                                                        ==============     ================     ===============
</TABLE>

CAPITAL SOURCE II L.P.-A
STATEMENTS OF CASH FLOWS
(UNAUDITED)
<TABLE>
<CAPTION>
                                                                                             For the Three       For the Three
                                                                                              Months Ended        Months Ended
                                                                                            March 31, 1999      March 31, 1998
                                                                                            ---------------     ---------------
<S>                                                                                         <C>                 <C>           
Cash flows from operating activities                                                                                           
 Net income                                                                                 $      452,062      $      216,862
  Adjustments to reconcile net income to net cash                                                                             
   from operating activities                                                                                            
    Amortization of discount on mortgage-backed securities                                             (77)               (610)
    Decrease in interest receivable                                                                    438               2,979 
    Decrease in other assets																					                                                  	15,164           	  16,922
    Decrease in accounts payable                                                                  (120,411)           (108,349)
                                                                                            ---------------     ---------------
Net cash provided by operating activities                                                     	    347,176             127,804
                                                                                            ---------------     ---------------
Cash flow provided by investing activity                                                                                      
 FHA Loan and GNMA Certificate principal payments received                                          40,209              90,219
                                                                                            ---------------     --------------
Cash flow used in financing activity                                                                                          
 Distributions paid                                                                               (455,807)           (820,452)
                                                                                            ---------------     --------------
Net decrease in cash and temporary cash investments                                                (68,422)           (602,429)
Cash and temporary cash investments at beginning of period                                         432,999           1,240,992 
                                                                                            ---------------     ---------------
Cash and temporary cash investments at end of period                                        $      364,577      $      638,563 
                                                                                            ===============     ===============
The accompanying notes are an integral part of the financial statements.
</TABLE>





















<PAGE>                               - 2 -
CAPITAL SOURCE II L.P.-A
NOTES TO FINANCIAL STATEMENTS
MARCH 31, 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 
    March 31, 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>                               - 3 -
CAPITAL SOURCE II L.P.-A
NOTES TO FINANCIAL STATEMENTS
MARCH 31, 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) Restatement
 			The Partnership holds a majority ownership interest and through CS 
	  	Properties II, Inc. can influence the decisions of the general partners of
 			the Operating Partnerships in certain circumstances.  Accordingly, the 
	 		Partnership had consolidated the Operating Partnerships since inception.  
		 	In 1998, it was determined that this influence did not constitute control 
			 of the Operating Partnerships.  Therefore, the accompanying 1998 financial 
 			statements have been restated to deconsolidate the Operating Partnerships 
	 		and to account for the investments in Operating Partnerships under the 
		 	equity method of accounting rather than consolidation.  

 			Under the equity method of accounting, the Partnership's investments are		
    adjusted to reflect its share of Operating Partnership profits or losses 			
    and distributions.  As required by consolidation accounting, the 			
    Partnership had recorded losses from the Operating Partnerships 			
    substantially in excess of its investments.  As previously disclosed,	the 
    Partnership is not the general partner, nor is it obliged to fund the 			
    negative balances.  Under equity accounting, the Partnership does not 			
    reduce the carrying value of its investments below zero.  As restated, 			
    investments in the Operating Partnerships are reflected at zero and
    profits and losses are recorded based on capital contributions made and 			
    distributions received from the Operating Partnerships.  The	restatement 
    increased net income for the three months ended March 31, 1998, by 
    $106,039 or $.02 per BAC (basic and diluted).

 H) 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.






<PAGE>                               - 4 -
CAPITAL SOURCE II L.P.-A
NOTES TO FINANCIAL STATEMENTS
MARCH 31, 1999
(UNAUDITED)

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.

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 March 31, 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 $26,963,431, 
$245,015 and $27,208,446, respectively.

Descriptions of the Partnership's mortgage-backed securities at March 31, 
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    $   10,162,924
     Monticello Apartments                Southfield, MI                106       8.75%        11-15-2029         5,290,112
     The Ponds at Georgetown              Ann Arbor, MI                 134       7.50%        12-15-2029         5,013,157
                                                                                                             ---------------
																																																																																																																	20,466,193	

  FHA Loan:                                                                                                       
     Delta Crossing                       Charlotte, NC                 178       9.10%        10-01-2030         6,497,238
                                                                                              					 								 ---------------
  Balance at March 31, 1999                                                                                  $   26,963,431 
                                                                                              							 							===============
</TABLE>
  










<PAGE>                               - 5 -
CAPITAL SOURCE II L.P.-A
NOTES TO FINANCIAL STATEMENTS
MARCH 31, 1999
(UNAUDITED)

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                                                                77
  Deduction																																																														                                                 
   FHA Loan and GNMA Certificate principal payments received                                                        (40,209)
                                                         											                                         ---------------
Balance at March 31, 1999           																																																																 		      $			26,963,431
																																																																																																													===============
</TABLE>

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 March 31, 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 March 31, 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 were incurred during the three months ended March 31, 1999.

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 three 
months ended March 31, 1999 was $125,051.  These reimbursed expenses are 
presented on a cash basis and do not reflect accruals made at quarter end.



<PAGE>                               - 6 -
CAPITAL SOURCE II L.P.-A
NOTES TO FINANCIAL STATEMENTS
MARCH 31, 1999
(UNAUDITED)

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 $10,674 for the three months ended March 31, 1999 and 
represented the lower of costs incurred in providing management of the 
property or customary fees for such services determined on a competitive basis.

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













































<PAGE>                               - 7 -

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 Three       For the Three
                                                                                              Months Ended        Months Ended
                                                                                            March 31, 1999      March 31, 1998
                                                                                            --------------      --------------
<S>                                                                                         <C>                 <C>           
Regular monthly distributions                                                                                                 
  Income                                                                                    $        .1116      $        .0535
  Return of capital                                                                                  .0009               .1490
                                                                                            --------------      --------------
                                                                                            $        .1125      $        .2025
                                                                                            ==============      ==============
Distributions                                                                                                                  
  Paid out of cash flow                                                                     $        .1125      $        .0797
  Paid out of reserves                                                                               .0000               .1228
                                                                                            --------------      --------------
                                                                                            $        .1125      $        .2025
                                                                                            ==============      ==============
</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 three months ended March 31, 1999, $52,058 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>                               - 8 -

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 December 31, 1998.

The following table shows the occupancy levels of the properties financed by
the Partnership as of March 31, 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                 248                 98%
Delta Crossing                               Charlotte, NC                          178                 169                 95%
Monticello Apartments                        Southfield, MI                         106                  97                 92%
The Ponds at Georgetown                      Ann Arbor, MI                          134                 134                100%
                                                                              ---------          ----------          ----------
                                                                                    670                 648                 97%
                                                                          	   =========          ========== 									==========
</TABLE>

Results of Operations

The table below compares the results of operations for each period shown.
<TABLE>
<CAPTION>
                                                                         For the Three       For the Three            Increase
                                                                          Months Ended        Months Ended           (Decrease)
                                                                        March 31, 1999      March 31, 1998           From 1998
                                                                        ---------------     ---------------     ---------------
<S>                                                                     <C>                 <C>                 <C>           
Mortgage-backed securities income                                       $      580,957      $      621,444      $      (40,487)
Interest income on temporary cash investments                                    4,151              11,756              (7,605)
Other income                                                                       400               1,150                (750)
                                                                        ---------------     ---------------     ---------------
                                                                               585,508             634,350             (48,842)
Operating and administrative expenses                                          133,446             417,488            (284,042)
                                                                        ---------------     ---------------     ---------------
Net income                                                              $      452,062      $      216,862      $      235,200 
                                                                        ===============     ===============     ===============
</TABLE>

Mortgage-backed securities income decreased for the three months ended March 
31, 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 $18,900 of the remaining decrease of 
$21,500 was attributable to the 1998 sales of GNMA Certificates held in the 
Partnership's reserves with the remaining $2,600 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 three months 
ended March 31, 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.






<PAGE>                               - 9 -

Operating and administrative expenses decreased $284,042 for the three months 
ended March 31, 1999, compared to the same period in 1998.  Approximately 
$186,400 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, consulting fees 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 mid-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.

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

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





<PAGE>                               - 10 -

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.

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.


<PAGE>                               - 11 -

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. 


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. 

               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) 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)  Form 8-K

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


<PAGE>                               - 12 - 

	                                 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:  May 12, 1999























































<PAGE>                               - 13 -


<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                                        <C>
<PERIOD-TYPE>                              3-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-END>                               MAR-31-1999
<CASH>                                         364,577
<SECURITIES>                                26,963,431
<RECEIVABLES>                                  195,002
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                            27,647,050
<PP&E>                                               0
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                              27,647,050
<CURRENT-LIABILITIES>                          530,906
<BONDS>                                              0
<COMMON>                                             0
                                0
                                          0
<OTHER-SE>                                  27,116,144
<TOTAL-LIABILITY-AND-EQUITY>                27,647,050 
<SALES>                                              0
<TOTAL-REVENUES>                               585,508
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                               133,446
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                                      0
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                            452,062
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   452,062
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>


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