CAPITAL SOURCE II L P A
10-Q, 2000-11-13
REAL ESTATE
Previous: HEARTLAND EXPRESS INC, 10-Q, EX-27, 2000-11-13
Next: CAPITAL SOURCE II L P A, 10-Q, EX-27, 2000-11-13



































































                            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 September 30, 2000 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>
                                                                                             Sept. 30, 2000
                                                                                               (unaudited)        Dec. 31, 1999
                                                                                             --------------      --------------
<S>                                                                                          <C>                 <C>
Assets
 Cash and temporary cash investments, at cost which
  approximates market value                                                                  $     175,513       $     278,134
 Investment in FHA Loan (Note 2)                                                              	  6,441,165           6,470,165
 Investment in GNMA Certificates (Note 2)                                                       20,262,164          20,367,475
 Investment in Operating Partnerships (Note 3)                                                        -                   -
 Interest receivable								               																																																				    192,672             193,934
 Other assets                                                                                       	7,893           	  39,064
                                                                                             --------------      --------------
                                                                                             $  27,079,407       $  27,348,772
                                                                                             ==============      ==============
Liabilities and Partners' Capital (Deficit)
 Liabilities
  Accounts payable (Note 4)                                                                  $     185,416       $     295,599
  Distribution payable 								                                                                    303,871             303,871
                                                                                             --------------      --------------
																																																																																																			489,287             599,470
                                                                                             --------------      --------------
 Partners' Capital (Deficit)
  General Partner                                                                                 (300,557)           (298,965)
  Beneficial Assignment Certificate Holders
  ($6.70 per BAC in 2000 and $6.74 in 1999)                                                     26,890,677          27,048,267
                                                                                             --------------      --------------
                                                                                                26,590,120          26,749,302
                                                                                             --------------      --------------
                                                                                             $  27,079,407       $  27,348,772
                                                                                             ==============      ==============
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 Nine        For the Nine
                                                     Quarter Ended       Quarter Ended        Months Ended        Months Ended
                                                    Sept. 30, 2000      Sept. 30, 1999      Sept. 30, 2000      Sept. 30, 1999
                                                    ---------------     ---------------     ---------------     ---------------
<S>                                                 <C>                 <C>                 <C>                 <C>
Income
 Mortgage-backed securities income                  $      575,453      $      579,202      $    1,729,241      $    1,740,248
 Interest income on temporary cash investments               3,842             	 3,534              11,238             	11,025
 Equity in earnings of Operating Partnerships (Note 3)        -                   -                258,371               	-
 Other income																																																	-																			-																			-																				400
                                                    ---------------     ---------------     ---------------     ---------------
                                                           579,295             582,736           1,998,850	          1,751,673
Expenses
 Operating and administrative expenses (Note 4)            314,040             224,203             790,611             541,078
                                                    ---------------     ---------------     ---------------     ---------------
Net income and net comprehensive income             $     	265,255    	 $      358,533      $    1,208,239      $    1,210,595
                                                    ===============     ===============     ===============     ===============
Net income allocated to:
 General Partners                                   $        2,652      $        3,585      $       12,082      $       12,106
 Limited Partners                                          262,603             354,948           1,196,157           1,198,489
                                                    ---------------     ---------------     ---------------     ---------------
                                                    $      265,255      $      358,533      $    1,208,239      $    1,210,595
                                                    ===============     ===============     ===============     ===============
Net income, basic and diluted, per BAC              $          .07      $          .09      $          .30      $          .30
                                                    ===============     ===============     ===============     ===============
Weighted average number of BACs outstanding														4,011,101											4,011,101											4,011,101											4,011,101
                                                    ===============     ===============     ===============     ===============

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 NINE MONTHS ENDED SEPTEMBER 30, 2000
(UNAUDITED)
<TABLE>
<CAPTION>


                                                                              General       					      BAC
                                                                              Partner           	  Holders               Total
                                                                        --------------     ----------------     ---------------
<S>                                                                     <C>                <C>                  <C>
 Balance at December 31, 1999                                           $    (298,965)     $    27,048,267      $   26,749,302
  Net income                                                                  	12,082           	1,196,157        		 1,208,239
  Cash distributions paid or accrued 									                                (13,674)        	 (1,353,747)      	  (1,367,421)
                                                                        --------------     ----------------     ---------------
 Balance at September 30, 2000		                                   	   	$    (300,557)     $    26,890,677      $   26,590,120
                                                                        ==============     ================     ===============
</TABLE>
The accompanying notes are an integral part of the financial statements.


















<PAGE>                               - 2 -

CAPITAL SOURCE II L.P.-A
STATEMENTS OF CASH FLOWS
(UNAUDITED)
<TABLE>
<CAPTION>
                                                                                            		For the Nine     	 	For the Nine
                                                                                              Months Ended        Months Ended
                                                                                           	Sept. 30, 2000    	 Sept. 30, 1999
                                                                                            ---------------     ---------------
<S>                                                                                         <C>                 <C>
Cash flows from operating activities
 Net income                                                                                	$    1,208,239	     $    1,210,595
  Adjustments to reconcile net income to net cash
   from operating activities
    Equity in earnings of Operating Partnerships                                                  (258,371)     		        -
    Amortization of discount on mortgage-backed securities                                          	 (254)           			 (236)
    Decrease in interest receivable                                                                 	1,262           		  1,275
    Decrease in other assets																					                                                  	31,171           	  80,064
    Decrease in accounts payable                                                               	  (110,183)          	(112,229)
                                                                                            ---------------     ---------------
Net cash provided by operating activities                                                     	  		871,864           1,179,469
                                                                                            ---------------     ---------------
Cash flows from investing activities
 FHA Loan and GNMA Certificate principal payments received                                        	134,565             123,309
	Distributions received from Operating Partnerships     																																											258,371																-
                                                                                            ---------------     ---------------
Net cash provided by investing activities																																																										392,936												 123,309
                                                                                            ---------------     ---------------
Cash flow used in financing activity
 Distributions paid                                                                           	 (1,367,421)       	 (1,365,901)
                                                                                            ---------------     ---------------
Net decrease in cash and temporary cash investments                                               (102,621)         	  (63,123)
Cash and temporary cash investments at beginning of period                                         278,134          		 432,999
                                                                                            ---------------     ---------------
Cash and temporary cash investments at end of period                                        $      175,513      $     	369,876
                                                                                            ===============     ===============
The accompanying notes are an integral part of the financial statements.
</TABLE>





































<PAGE>                               - 3 -

CAPITAL SOURCE II L.P.-A
NOTES TO FINANCIAL STATEMENTS
SEPTEMBER 30, 2000
(UNAUDITED)

1. Basis of Presentation

The accompanying interim unaudited financial statements have been prepared
according to the rules and regulations of the Securities and Exchange
Commission.  Certain information and footnote disclosures normally included in
financial statements prepared in accordance with generally accepted accounting
principles have been condensed or omitted according to such rules and
regulations, although management believes that the disclosures are adequate to
make the information presented not misleading.  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, 1999.  In the opinion of management, all normal and recurring
adjustments necessary to present fairly the financial position at September
30, 2000, and results of operations for all periods presented have been made.
The results of operations for the three and nine-month periods ended September
30, 2000 are not necessarily indicative of the results to be expected for the
full year.

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.

2. Investment in Mortgage-Backed Securities

At September 30, 2000, 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 $26,703,329,
$39,460 and $26,742,789, respectively.

Descriptions of the Partnership's mortgage-backed securities at September 30,
2000, 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    $   10,072,796
     Monticello Apartments                Southfield, MI                106       8.75%        11-15-2029         5,238,086
     The Ponds at Georgetown              Ann Arbor, MI                 134       7.50%        12-15-2029         4,951,282
                                                                                                             ---------------
																																																																																																																	20,262,164

  FHA Loan:
     Delta Crossing                       Charlotte NC                 178       9.10%        10-01-2030         	6,441,165
                                                                                              					 								 ---------------
  Balance at September 30, 2000                                                                            		$   26,703,329
                                                                                              							 							===============
</TABLE>
















<PAGE>                               - 4 -

CAPITAL SOURCE II L.P.-A
NOTES TO FINANCIAL STATEMENTS
SEPTEMBER 30, 2000
(UNAUDITED)

Reconciliation of the carrying amount of the mortgage-backed securities is as
follows:
<TABLE>
<S>																																																																					                                     <C>
Balance at December 31, 1999						                                                                        	  $   26,837,640
  Addition
   Amortization of discount on mortgage-backed securities                                                              	254
  Deduction
   FHA Loan and GNMA Certificate principal payments received                                                     	 (134,565)
                                                         											                                         ---------------
Balance at September 30, 2000     																																																																 		       	$			26,703,329
																																																																																																													===============
</TABLE>

3.	Investment in Operating Partnerships

The Partnership's investment in Operating Partnerships consists of interests in
limited partnerships which own multifamily properties financed by the GNMA
Certificates and FHA Loan held by the Partnership and is accounted for using
the equity method.  Currently, losses are recognized only to the extent of
additional contributions, net of distributions received, to the Operating
Partnerships by the Partnership.  Any distributions received by	the
Partnership from the Operating Partnerships are recorded as income.

Descriptions of the Operating Partnerships held at September 30, 2000, 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 September 30, 2000                                                      					      						 $ 	  	-
																																																																																																				============

</TABLE>

Reconciliation of the carrying amount of the Operating Partnerships is as
follows:
<TABLE>
<CAPTION>

<S>                                                                    <C>
Balance at December 31, 1999                  								                 $         -
	Addition
		Equity in earnings of Operating Partnerships                          					258,371
 Deduction
		Distributions received from Operating Partnerships																								(258,371)
				                                                                   ---------------
Balance at September 30, 2000            					                         $         -
                                                                       ===============
</TABLE>












<PAGE>                               - 5 -

CAPITAL SOURCE II L.P.-A
NOTES TO FINANCIAL STATEMENTS
SEPTEMBER 30, 2000
(UNAUDITED)

4.	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 $37,500 were incurred during the quarter and nine
months ended September 30, 2000.

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 such General Partner for the nine
months ended September 30, 2000 was $839,870 ($256,334 for the quarter ended
September 30, 2000).  Such reimbursed expenses included in this footnote are
presented on a cash basis and do not reflect accruals made at quarter end
which are reflected in the accompanying financial statements.

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 $10,922 and $32,237 for the quarter and nine months ended
September 30, 2000 and represented the lower of costs incurred in providing
management of the property or customary fees for such services determined on a
competitive basis.

5. 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.  In this complaint, the plaintiffs sought to enjoin the proposed
merger transaction and seek 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.

The General Partners determined not to pursue the merger transaction which
was the subject of the initial lawsuit and proposed an alternative transaction
to BAC holders.  A prospectus/consent solicitation statement outlining this
alternative transaction was sent to BAC holders on or about November 16,
1999.  The plaintiffs amended their complaint on December 8, 1999, and again
on February 22, 2000.  The second amended complaint challenges this current
prospectus/consent solicitation statement on grounds similar to those alleged
in the original complaint, as well as on other procedural grounds.  The second
amended complaint does not seek to enjoin the proposed merger transaction.





<PAGE>                               - 6 -

CAPITAL SOURCE II L.P.-A
NOTES TO FINANCIAL STATEMENTS
SEPTEMBER 30, 2000
(UNAUDITED)

On July 12, 1999, Alvin M. 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
Books and Records Action).  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.

To resolve these lawsuits, the Partnership and affiliates, on April 24, 2000,
entered into a settlement agreement (the Settlement) with the plaintiffs.  The
Settlement remains subject to approval by the Court.  The complete terms of
the Settlement, along with the updated consent solicitation material
describing the revised merger transaction, was filed with the Securities and
Exchange Commission (the SEC) on or about June 15, 2000.  In connection with
the Settlement, which, if approved, will also result in the dismissal of the
Books and Records Action, the Partnership submitted a revised transaction to
BAC holders for approval on or about June 30, 2000.  On October 2, 2000, the
BAC holders of both the Partnership and Capital Source L.P. approved the
revised transaction.  In accordance with the Settlement, the parties to this
litigation sent a court-approved settlement notice to the class members on or
about November 10, 2000.  This notice described the terms of the Settlement
and also notified the class that the Court will hold a hearing on December 19,
2000 to consider whether to approve the Settlement.















































<PAGE>                               - 7 -

CAPITAL SOURCE II L.P.-A
NOTES TO FINANCIAL STATEMENTS
SEPTEMBER 30, 2000
(UNAUDITED)

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

The following discussion should be read in conjunction with all of the
financial statements and notes included in Item 1 of this report as well as
the Partnership's Annual Report on Form 10-K for the year ended December 31,
1999.

Liquidity and Capital Resources

At September 30, 2000, the Partnership owned: (i) three 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 two 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 four Operating Partnerships which own the multifamily
properties financed by the GNMA Certificates and the FHA Loan.  The GNMA
Certificates, the FHA Loan and the Partnership Equity Investments are referred
to as the "Permanent Investments".  The obligations of GNMA and FHA are backed
by the full faith and credit of the United States government.  The overall
status of the Partnership's investments has remained relatively constant since
December 31, 1999.

The following table shows the occupancy levels of the properties financed by
the Partnership as of September 30, 2000:
<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                 249                 99%
Delta Crossing                               Charlotte, NC                          178                 159                 89%
Monticello Apartments                        Southfield, MI                         106                 100                 94%
The Ponds at Georgetown                      Ann Arbor, MI                          134                 133                	99%
                                                                              ---------          ----------          ----------
                                                                                    670                 641	                96%
                                                                          	   =========          ========== 									==========
</TABLE>





























<PAGE>                               - 8 -

CAPITAL SOURCE II L.P.-A
NOTES TO FINANCIAL STATEMENTS
SEPTEMBER 30, 2000
(UNAUDITED)

Distributions

Cash distributions paid or accrued per BAC for the periods shown were as
follows:

<TABLE>
<CAPTION>
                                                                                           			For the Nine     		 For the Nine
                                                                                              Months Ended        Months Ended
                                                                                            Sept. 30, 2000     	Sept. 30, 1999
                                                                                            --------------      --------------
<S>                                                                                         <C>                 <C>
Regular monthly distributions

		Income                                                                                    $        .2982      $        .2988
  Return of capital                                                                                 	.0393			           	.0387
                                                                                            --------------      --------------
                                                                                            $        .3375      $        .3375
                                                                                            ==============      ==============
Distributions
  Paid out of cash flow                                                                     $        .2766    	 $        .3375
		Paid out of reserves																																																																															.0609																-
                                                                                            --------------      --------------
																																																																																												$								.3375						$								.3375
                                                                                            ==============      ==============
</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 nine months ended September 30, 2000, a net amount of $246,914
was withdrawn from reserves ($139,828 was withdrawn from reserves for the
quarter ended September 30, 2000).

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 -

Results of Operations

Comparison of the Quarters Ended September 30, 2000 and September 30, 1999

Mortgage-backed securities income decreased slightly for the quarter ended
September 30, 2000, compared to the same period in 1999.  This decrease is due
to the continued amortization of the principal balances of the Partnership's
mortgage-backed securities.

Interest income on temporary cash investments increased for the quarter ended
September 30, 2000, compared to the same period in 1999, due to an increase in
the average interest rate earned on reserve investments.

Operating and administrative costs for the quarter ended September 30, 2000,
increased approximately $90,000 compared to the same period in 1999.  This
increase was primarily due to an increase in legal fees resulting from the
defense of a purported class action lawsuit filed against the Partnership as
more fully described in Note 5 to the financial statements and an increase in
transactions costs incurred in conjunction with the proposed merger.  Also
contributing to the increase in operating and administrative expenses was an
increase in salaries and related expenses.

Comparison of the Nine Months Ended September 30, 2000 and September 30, 1999

Mortgage-backed securities income decreased approximately $11,000 for the nine
months ended September 30, 2000, compared to the same period in 1999.  This
decrease is due to the continued amortization of the principal balances of the
Partnership's mortgage-backed securities.

Interest income on temporary cash investments for the nine months
ended September 30, 2000, was comparable to the same period in 1999.

During the nine months ended September 30, 2000, the Partnership received
distributions totaling $258,371 from The Ponds at Georgetown and Crane's
Landing whereas no such distributions were received from any of the Operating
Partnerships during the comparable period of 1999.  As such, equity in
earnings of Operating Partnerships of $258,371 was recorded for the nine
months ended September 30, 2000 and no equity in earnings of Operating
Partnerships was recorded for the comparable period of 1999.

Operating and administrative costs for the nine months ended September 30,
2000, increased approximately $250,000 compared to the same period in 1999.
This increase was primarily due to an increase in legal fees resulting from
the defense of a purported class action lawsuit filed against the Partnership
as more fully described in Note 5 to the financial statements and an increase
in transaction costs incurred in conjunction with the proposed merger.  Also
contributing to the increase in operating and administrative expenses was an
increase in salaries and related expenses.

New Accounting Pronouncement

The Partnership plans to adopt Statement of Financial Accounting Standards No.
133, "Accounting for Derivative Instruments and Hedging Activities" (SFAS 133)
effective January 1, 2001.  Management is currently evaluating the effects of
adopting this statement and does not anticipate that such adoption will have a
material impact on the financial statements of the Partnership.

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.



<PAGE>                              - 10 -

Item 3.  Quantitative and Qualitative Disclosures About Market Risk.

There have been no material changes in the Partnership's market risk since
December 31, 1999.







































































<PAGE>                               - 11 -

PART II.  OTHER INFORMATION

Item 1. 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.
													  In this complaint, the plaintiffs sought to enjoin the proposed
														 merger transaction and seek 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.

															The General Partners determined not to pursue the merger
															transaction which was the subject of the initial lawsuit and
														 proposed an alternative transaction to BAC holders.  A
															prospectus/consent solicitation statement outlining this
															alternative transaction was sent to BAC holders on or about
															November 16, 1999.  The plaintiffs amended their complaint on
               December 8, 1999, and again on February 22, 2000.  The second
               amended complaint challenges this current prospectus/consent
               solicitation statement on grounds similar to those alleged in
               the original complaint, as well as on other procedural grounds.
               The second amended complaint does not seek to enjoin the
               proposed merger transaction.

															On July 12, 1999, Alvin M. 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 Books and Records
															Action).  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.

															To resolve these lawsuits, the Partnership and affiliates, on
															April 24, 2000, entered into a settlement agreement (the
															Settlement) with the plaintiffs.  The Settlement remains subject
														 to approval by the Court.  The complete terms of the Settlement,
														 along with the updated consent solicitation material describing
														 the revised merger transaction, was filed with the Securities and
														 Exchange Commission (the SEC) on or about June 15, 2000.  In
														 connection with the Settlement, which, if approved, will also
														 result in the dismissal of the Books and Records Action, the
															Partnership submitted a revised transaction to BAC holders for
														 approval on or about June 30, 2000.  On October 2, 2000, the
															BAC holders of both the Partnership and Capital Source L.P.
														 approved the revised transaction.  In accordance with the
														 Settlement, the parties to this litigation sent a court-approved
														 settlement notice to the class members on or about November 10,
														 2000.  This notice described the terms of the Settlement and
														 also notified the class that the Court will hold a hearing on
															December 19, 2000 to consider whether to approve the Settlement.

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






<PAGE>                              - 12 -

     Item 4.   Submission of Matters to a Vote of Security Holders.

															A Prospectus/Consent Solicitation Statement dated June 30, 2000,
													  was sent to the BAC holders during the third quarter asking for
														 their consent to a proposed merger of the Partnership.  No
														 meeting was held in connection with the consent solicitation.
													  The following table sets forth the item that the BAC holders
														 were asked to vote upon and the results of the vote as of
														 October 2, 2000, the date on which the consent solicitation was
														 terminated:

															Proposal																																			Results

															A proposal to approve of the               For:	   	2,015,787
														 Partnership's participation
														 in the proposed consolidation              Against:		 475,704
														 by merger with Capital Source L.P.
														 and America First Real Estate              Abstain:    83,246
															Investment Partners, L.P.

															Accordingly, the merger has been approved by the BAC holders of
														 the Partnership.  The merger was also approved by the BAC
														 holders of Capital Source L.P.  The merger remains subject to a
														 number of conditions, including the approval by the Delaware
															Court of Chancery of a settlement agreement relating to the
															legal proceeding described in Item 1.

















































<PAGE>                               - 13 -

     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 Post-Effective Amendment No. 1 to the Registration
                    Statement on Form S-4 dated June 15, 2000 filed by America
																				First Real Estate Investment Partners, L.P. (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)).

														10(a) Stipulation of Settlement

																				IN THE CASE OF

																				ALVIN M. PANZER and
																				SANDRA G. PANZER
																				Plaintiffs,
																				v.
																				INSURED MORTGAGE EQUITIES, INC.,
																				INSURED MORTGAGE EQUITIES II
																				LP., AMERICA FIRST CAPITAL
																				SOURCE I, LLC., AMERICA FIRST
																				CAPITAL SOURCE II, LLC, AMERICA
																				FIRST	COMPANIES, LLC, AMERICA
																				FIRST REAL ESTATE INVESTMENT
																				PARTNERS, 	L.P., LEHMAN
																				BROTHERS, INC., CAPITAL SOURCE
																				L.P., PAUL L. ABBOTT, and CAPITAL
																				SOURCE II, L.P.,
																				Defendants.

																				(incorporated herein by reference to Form 10-Q dated March
																				31, 2000 filed pursuant to Section 13 of 15(d) of the
																				Securities Exchange Act of 1934 by Capital Source II L.P.
																				- A (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:  November 10, 2000























































<PAGE>                               - 15 -



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