UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   Form 10-QSB

(Mark One)
[X]   QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
      ACT OF 1934

                 For the quarterly period ended June 30, 2002


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


             For the transition period from _________to _________

                         Commission file number 0-16684


                       MULTI-BENEFIT REALTY FUND '87-1
      (Exact name of small business issuer as specified in its charter)



         California                                         94-3026785
(State or other jurisdiction of                          (I.R.S. Employer
 incorporation or organization)                         Identification No.)

                          55 Beattie Place, PO Box 1089
                       Greenville, South Carolina 29602
                   (Address of principal executive offices)

                                 (864) 239-1000
                           (Issuer's telephone number)





                         PART I - FINANCIAL INFORMATION

ITEM 1.     FINANCIAL STATEMENTS



                       MULTI-BENEFIT REALTY FUND '87-1

                           CONSOLIDATED BALANCE SHEET
                                   (Unaudited)
                       (in thousands, except unit data)

                                  June 30, 2002





Assets
                                                                          
   Cash and cash equivalents                                                 $ 237
   Receivables and deposits                                                     163
   Other assets                                                                 468
   Investment properties:
       Land                                                  $ 1,447
       Buildings and related personal property                 17,743
                                                               19,190
       Less accumulated depreciation                          (10,985)        8,205
                                                                            $ 9,073
Liabilities and Partners' (Deficit) Capital
Liabilities
   Accounts payable                                                          $ 45
   Tenant security deposit liabilities                                           56
   Accrued property taxes                                                       206
   Other liabilities                                                            280
   Mortgage notes payable                                                    12,374

Partners' (Deficit) Capital
   General Partner                                            $ (130)
   Limited Partner "A" Unit holders -
      96,284 units issued and outstanding                      (7,887)
   Limited Partner "B" Unit holders -
      75,152 units issued and outstanding                       4,129        (3,888)
                                                                            $ 9,073

         See Accompanying Notes to Consolidated Financial Statements




                       MULTI-BENEFIT REALTY FUND '87-1

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)
                     (in thousands, except per unit data)



                                       Three Months Ended         Six Months Ended
                                            June 30,                  June 30,
                                        2002         2001         2002        2001
Revenues:
                                                                 
  Rental income                        $ 901        $ 889       $ 1,751      $ 1,775
  Other income                             85           69          183          136
      Total revenues                      986          958        1,934        1,911

Expenses:
  Operating                               370          352          755          734
  General and administrative               98           86          157          201
  Depreciation                            216          212          430          421
  Interest                                235          199          472          395
  Property taxes                           67           68          133          129
      Total expenses                      986          917        1,947        1,880

Net income (loss)                       $ --         $ 41        $ (13)       $ 31

Net income allocated to general
  partner (1%)                          $ --         $ --         $ --        $ --
Net income (loss) allocated to
  limited partners (99%)                   --           41          (13)          31

                                        $ --         $ 41        $ (13)       $ 31

Net income (loss) per limited
  partnership unit                      $ --        $ 0.24      $ (0.08)     $ 0.18

Distributions per limited
  partnership "A" units                $ 5.06       $ 0.86       $ 5.06      $ 1.35
Distributions per limited
  partnership "B" units                 $ --        $ 1.10        $ --       $ 8.24

         See Accompanying Notes to Consolidated Financial Statements






                       MULTI-BENEFIT REALTY FUND '87-1

       CONSOLIDATED STATEMENT OF CHANGES IN PARTNERS' (DEFICIT) CAPITAL
                                   (Unaudited)
                       (in thousands, except unit data)





                                                                             Total
                                                                           Partners'
                                     General        Limited Partners       (Deficit)
                                     Partner     "A" Units   "B" Units      Capital

                                                               
Original capital contributions         $ 1        $ 9,706     $ 7,538      $ 17,245

Limited partnership units at
   December 31, 2001 and
   June 30, 2002                           --      96,284       75,152      171,436

Partners' (deficit) capital at
   December 31, 2001                  $ (125)    $ (7,393)    $ 4,135      $ (3,383)

Distributions to partners                  (5)       (487)          --         (492)

Net loss for the six months
   ended June 30, 2002                     --          (7)          (6)         (13)

Partners' (deficit) capital
   at June 30, 2002                   $ (130)    $ (7,887)    $ 4,129      $ (3,888)

         See Accompanying Notes to Consolidated Financial Statements






                       MULTI-BENEFIT REALTY FUND '87-1

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                       (in thousands, except unit data)




                                                                  Six Months Ended
                                                                        June 30,
                                                                  2002        2001
Cash flows from operating activities:
                                                                        
  Net (loss) income                                              $ (13)       $ 31
  Adjustments to reconcile net (loss) income to net cash
   provided by operating activities:
   Depreciation                                                     430          421
   Amortization of loan costs                                        13           19
   Change in accounts:
      Receivables and deposits                                       (1)         (65)
      Other assets                                                  (25)         (22)
      Accounts payable                                              (42)         (20)
      Tenant security deposit liabilities                             6           (2)
      Accrued property taxes                                         53           59
      Other liabilities                                              60           11
         Net cash provided by operating activities                  481          432

Cash flows from investing activities:
  Property improvements and replacements                            (59)        (271)
  Net withdrawals from restricted escrows                           112          135
         Net cash provided by (used in) investing
            activities                                               53         (136)

Cash flows from financing activities:
  Payments on mortgage notes payable                               (147)         (41)
  Distributions to partners                                        (492)        (757)
         Net cash used in financing activities                     (639)        (798)

Net decrease in cash and cash equivalents                          (105)        (502)

Cash and cash equivalents at beginning of period                    342          892
Cash and cash equivalents at end of period                       $ 237        $ 390

Supplemental disclosure of cash flow information:
  Cash paid for interest                                         $ 460        $ 375

At December  31,  2000,  approximately  $125,000 of  property  improvements  and
replacements  were  included  in accounts  payable and are  included in property
improvements and replacements at June 30, 2001.

         See Accompanying Notes to Consolidated Financial Statements





                       MULTI-BENEFIT REALTY FUND '87-1

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


Note A - Basis of Presentation

The accompanying  unaudited  consolidated  financial statements of Multi-Benefit
Realty Fund '87-1 (the  "Partnership"  or  "Registrant")  have been  prepared in
accordance with generally accepted  accounting  principles for interim financial
information  and  with the  instructions  to Form  10-QSB  and  Item  310(b)  of
Regulation  S-B.  Accordingly,  they do not include all of the  information  and
footnotes  required by generally  accepted  accounting  principles  for complete
financial  statements.  In the opinion of ConCap  Equities,  Inc.  (the "General
Partner"),  all adjustments (consisting of normal recurring accruals) considered
necessary for a fair presentation have been included.  Operating results for the
three and six month periods ended June 30, 2002, are not necessarily  indicative
of the results  that may be expected  for the fiscal  year ending  December  31,
2002. For further  information,  refer to the consolidated  financial statements
and footnotes thereto included in the Partnership's Annual Report on Form 10-KSB
for the fiscal year ended December 31, 2001. The General Partner is an affiliate
of Apartment Investment and Management Company ("AIMCO"), a publicly traded real
estate investment trust.

Limited Partnership Units

The  Partnership  has  issued  two  classes  of  Units  of  Depositary  Receipts
("Units"),  "A" Units and "B" Units.  The two  classes of Units are  entitled to
different  rights  and  priorities  as to  cash  distributions  and  Partnership
allocations.  The Units represent  economic  rights  attributable to the limited
partnership  interests in the Partnership and entitle the holders thereof ("Unit
holders")  to  participate  in  certain  allocations  and  distributions  of the
Partnership.

Note B - Transactions with Affiliated Parties

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

During the six months  ended June 30, 2002 and 2001,  affiliates  of the General
Partner  were  entitled  to  receive  5% of  gross  receipts  from  all  of  the
Partnership's  properties  as  compensation  for providing  property  management
services.  The  Partnership  paid to such affiliates  approximately  $98,000 and
$96,000 for the six months ended June 30, 2002 and 2001, respectively,  which is
included in operating expenses.

An affiliate  of the General  Partner  received  reimbursements  of  accountable
administrative  expenses amounting to approximately $85,000 and $108,000 for the
six months  ended June 30,  2002 and 2001,  respectively,  which is  included in
general and administrative expenses and investment properties. Included in these
amounts are fees  related to  construction  management  services  provided by an
affiliate of the Managing  General  Partner of  approximately  $4,000 and $7,000
during the six months  ended June 30, 2002 and 2001,  respectively.  This fee is
related  to  construction   management   services  provided  by  AIMCO  and  its
affiliates.  The construction  management service fees are calculated based on a
percentage of current year additions to investment properties.

The Partnership  Agreement  provides for a fee equal to 9% of distributable cash
from  operations  (as  defined in the  Partnership  Agreement)  received  by the
limited   partners  to  be  paid  to  the  General  Partner  for  executive  and
administrative  management services.  Fees of approximately  $44,000 and $67,000
were paid for the six months  ended  June 30,  2002 and 2001,  respectively,  in
association   with  the   distributions   and  are   included   in  general  and
administrative expenses.

Beginning in 2001, the  Partnership  began insuring its properties up to certain
limits through coverage provided by AIMCO which is generally  self-insured for a
portion of losses and  liabilities  related  to workers  compensation,  property
casualty and vehicle liability. The Partnership insures its properties above the
AIMCO  limits  through  insurance  policies  obtained  by  AIMCO  from  insurers
unaffiliated with the General Partner. During the six months ended June 30, 2002
and 2001, the Partnership was charged by AIMCO and its affiliates  approximately
$34,000 and $36,000,  respectively,  for insurance  coverage and fees associated
with policy claims administration.

Note C - Distributions

Upon distribution of sale proceeds from the sale of Carlin Manor during the year
ended  December  31,  2000,  the "A" unit  holders  did not  receive the correct
priority  return.  As a result,  at June 30, 2002 the "B" unit holders have been
overpaid approximately $1,366,000  (approximately $18.18 per limited partnership
"B"  units).  Approximately  $1,341,000  of this  amount  is due to the "A" unit
holders   (approximately   $13.93  per  limited   partnership   "A"  units)  and
approximately  $25,000 is due to the General Partner.  All future  distributions
payable to the "B" Unit holders  will be paid to the "A" unit holders  until the
"A" unit  holders  receive the correct  priority  return.  During the six months
ended June 30, 2002, the "B" unit holders were entitled to approximately $56,000
(approximately  $0.75 per limited  partnership "B" units and approximately $0.58
per limited partnership "A" units) in distributions. This amount was paid to the
"A" unit holders to reduce the overpayment.

Note D - Legal Proceedings

In March 1998, several putative unit holders of limited partnership units of the
Partnership  commenced an action  entitled  Rosalie  Nuanes,  et al. v. Insignia
Financial Group, Inc., et al. (the "Nuanes action") in the Superior Court of the
State of  California  for the  County  of San  Mateo.  The  plaintiffs  named as
defendants,  among others,  the Partnership,  its General Partner and several of
their  affiliated  partnerships and corporate  entities.  The action purports to
assert  claims on behalf of a class of  limited  partners  and  derivatively  on
behalf of a number of limited partnerships (including the Partnership) which are
named as nominal defendants, challenging, among other things, the acquisition of
interests in certain General Partner entities by Insignia  Financial Group, Inc.
("Insignia") and entities which were, at one time, affiliates of Insignia;  past
tender offers by the Insignia  affiliates to acquire limited  partnership units;
management of the  partnerships  by the Insignia  affiliates;  and the series of
transactions  which  closed on October 1, 1998 and  February  26,  1999  whereby
Insignia and Insignia  Properties Trust,  respectively,  were merged into AIMCO.
The plaintiffs seek monetary damages and equitable  relief,  including  judicial
dissolution of the  Partnership.  On June 25, 1998, the General  Partner filed a
motion seeking dismissal of the action. In lieu of responding to the motion, the
plaintiffs  filed an amended  complaint.  The General Partner filed demurrers to
the amended complaint which were heard February 1999.

Pending the ruling on such  demurrers,  settlement  negotiations  commenced.  On
November 2, 1999,  the parties  executed and filed a Stipulation  of Settlement,
settling claims, subject to court approval, on behalf of the Partnership and all
limited partners who owned units as of November 3, 1999. Preliminary approval of
the  settlement  was obtained on November 3, 1999 from the Court,  at which time
the Court set a final  approval  hearing for  December  10,  1999.  Prior to the
December  10,  1999  hearing,  the  Court  received  various  objections  to the
settlement, including a challenge to the Court's preliminary approval based upon
the alleged lack of authority of prior lead counsel to enter the settlement.  On
December  14,  1999,  the General  Partner  and its  affiliates  terminated  the
proposed settlement.  In February 2000, counsel for some of the named plaintiffs
filed a motion to disqualify plaintiff's lead and liaison counsel who negotiated
the settlement.  On June 27, 2000, the Court entered an order disqualifying them
from the case and an appeal was taken  from the order on  October  5,  2000.  On
December 4, 2000, the Court  appointed the law firm of Lieff Cabraser  Heimann &
Bernstein  LLP as new  lead  counsel  for  plaintiffs  and the  putative  class.
Plaintiffs  filed a third  amended  complaint on January 19,  2001.  On March 2,
2001,  the  General  Partner  and its  affiliates  filed a demurrer to the third
amended  complaint.  On May 14, 2001,  the Court heard the demurrer to the third
amended  complaint.  On July 10,  2001,  the Court  issued  an order  sustaining
defendants'  demurrer on certain grounds.  On July 20, 2001,  Plaintiffs filed a
motion for  reconsideration  of the Court's July 10, 2001 order granting in part
and denying in part defendants' demurrer. On September 7, 2001, Plaintiffs filed
a fourth amended class and derivative action  complaint.  On September 12, 2001,
the Court denied Plaintiffs' motion for reconsideration. On October 5, 2001, the
General Partner and affiliated defendants filed a demurrer to the fourth amended
complaint,  which was heard on December 11, 2001. On February 2, 2002, the Court
served its order granting in part the demurrer.  The Court has dismissed without
leave  to amend  certain  of the  plaintiffs'  claims.  On  February  11,  2002,
plaintiffs  filed a motion seeking to certify a putative class  comprised of all
non-affiliated  persons  who own or have owned  units in the  partnerships.  The
General Partner and affiliated  defendants oppose the motion. On April 29, 2002,
the Court held a hearing on plaintiffs' motion for class  certification and took
the matter under submission after further briefing, as ordered by the court, was
submitted by the parties.  On July 10, 2002, the Court entered an order vacating
the  current  trial  date of  January  13,  2003 (as well as the  pre-trial  and
discovery cut-off dates) and stayed the case in its entirety through November 7,
2002 so that the parties can have an opportunity to discuss settlement.

During the third  quarter of 2001, a complaint  (the "Heller  action") was filed
against  the same  defendants  that are named in the  Nuanes  action,  captioned
Heller v. Insignia Financial Group. On or about August 6, 2001, plaintiffs filed
a first amended  complaint.  The first amended complaint in the Heller action is
brought as a purported  derivative  action,  and asserts  claims for among other
things  breach  of  fiduciary  duty;  unfair  competition;   conversion,  unjust
enrichment;  and judicial  dissolution.  Plaintiffs in the Nuanes action filed a
motion to  consolidate  the Heller action with the Nuanes action and stated that
the Heller action was filed in order to preserve the derivative claims that were
dismissed  without  leave to amend in the Nuanes action by the Court order dated
July 10, 2001. On October 5, 2001, the General Partner and affiliated defendants
moved to strike the first  amended  complaint in its entirety for  violating the
Court's  July 10, 2001 order  granting  in part and denying in part  defendants'
demurrer in the Nuanes action, or  alternatively,  to strike certain portions of
the  complaint  based on the statute of  limitations.  Other  defendants  in the
action demurred to the fourth amended complaint,  and,  alternatively,  moved to
strike the  complaint.  On December  11, 2001,  the court heard  argument on the
motions and took the matters under  submission.  On February 4, 2002,  the Court
served  notice of its order  granting  defendants'  motion to strike  the Heller
complaint  as a violation  of its July 10, 2001 order in the Nuanes  action.  On
March 27, 2002, the plaintiffs  filed a notice  appealing the order striking the
complaint. The parties are currently in the midst of briefing that appeal.

The  General  Partner  does not  anticipate  that any  costs,  whether  legal or
settlement  costs,   associated  with  these  cases  will  be  material  to  the
Partnership's overall operations.

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




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

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

The Partnership's  investment properties consist of two apartment complexes. The
following  table sets forth the average  occupancy of the properties for each of
the six months ended June 30, 2002 and 2001:

                                                   Average Occupancy
      Property                                      2002       2001

      Hunt Club Apartments                          95%        92%
         Indianapolis, Indiana
      Shadow Brook Apartments                       96%        97%
         West Valley City, Utah

The General Partner attributes the increase in occupancy at Hunt Club Apartments
to a more aggressive marketing campaign.

Results of Operations

The Partnership had net loss of  approximately  $13,000 for the six months ended
June 30,  2002 as compared  to net income of  approximately  $31,000 for the six
months  ended June 30,  2001.  For the three  months  ended June 30,  2002,  the
Partnership  had  approximately  zero net  income as  compared  to net income of
approximately  $41,000 for the three months ended June 30, 2001. The decrease in
net  income  for both the three and six month  periods  ended  June 30,  2002 is
primarily  attributable to an increase in total expenses  partially offset by an
increase in total revenues.

Total expenses increased for the three and six month periods ended June 30, 2002
due primarily to increased  interest expense.  For the six months ended June 30,
2002, this increase was partially  offset by reduced general and  administrative
expenses.  Interest expense increased for the three and six month periods due to
the  refinance  of the mortgage at Shadow Brook  Apartments  in September  2001,
which increased the debt balance.  General and administrative expenses decreased
for the six months ended June 30, 2000 due to decreased  Partnership  management
fees due to reduced  distributions from operations during 2002 and reduced costs
of services included in the management  reimbursements to the General Partner as
allowed  under the  Partnership  Agreement.  For the three months ended June 30,
2002  general and  administrative  expenses  increased  due to the timing of the
operating  distributions  during  2002 as  compared  to 2001.  Also  included in
general and administrative  expenses for the three and six months ended June 30,
2002 and 2001 are costs associated with the quarterly and annual  communications
with  investors  and  regulatory  agencies and the annual audit  required by the
Partnership Agreement.

Total revenues increased for the six months ended June 30, 2002 due to increased
other income partially offset by reduced rental income. Total revenues increased
for the three  months  ended  June 30,  2002 due to  increased  rental and other
income.  Other  income  increased  for the three and six  month  periods  due to
increased utility  reimbursements  at both of the  Partnership's  properties and
increased  corporate unit rent at Shadow Brook Apartments.  These increases were
partially  offset by reduced  interest income due to lower average cash balances
in interest bearing  accounts.  Rental income decreased for the six months ended
June 30, 2001 due to reduced  occupancy at Shadow Brook and  increased  bad debt
expenses at both of the Partnership's properties,  partially offset by increased
occupancy at Hunt Club Apartments.  Rental income increased for the three months
ended June 30, 2002 due to increased occupancy at Hunt Club Apartments.

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

Liquidity and Capital Resources

At June 30, 2002, the Partnership had cash and cash equivalents of approximately
$237,000 as compared to  approximately  $390,000 at June 30, 2001. Cash and cash
equivalents decreased  approximately  $105,000 for the six months ended June 30,
2002,  from  December 31, 2001,  due to  approximately  $639,000 of cash used in
financing  activities,  which was partially offset by approximately  $481,000 of
cash provided by operating activities and approximately $53,000 of cash provided
by  investing  activities.  Cash  used  in  financing  activities  consisted  of
distributions to partners and, to a lesser extent, of payments of principal made
on the mortgages  encumbering  the  Partnership's  properties.  Cash provided by
investing activities  consisted of property  improvements and replacements which
were partially offset by net withdrawals from restricted  escrows  maintained by
the mortgage  lender.  The Partnership  invests its working capital  reserves in
interest bearing accounts.

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

Hunt Club

Approximately  $106,000 was budgeted for capital  improvements for the year 2002
at Hunt Club  Apartments  consisting  primarily of appliance and floor  covering
replacements.  During  the six  months  ended  June 30,  2002,  the  Partnership
completed approximately $25,000 of capital improvements at Hunt Club Apartments,
consisting  primarily of floor covering  replacements.  These  improvements were
funded  from  replacement  reserves.  Additional  capital  improvements  may  be
considered and will depend on the physical  condition of the property as well as
the anticipated cash flow generated by the property and replacement reserves.

Shadow Brook

Approximately  $116,000 was budgeted for capital  improvements for the year 2002
at Shadow Brook Apartments consisting primarily of floor covering  replacements,
exterior  painting,  major  landscaping,  and appliances.  During the six months
ended June 30, 2002, the Partnership completed  approximately $34,000 of capital
improvements  at  Shadow  Brook  Apartments,   consisting  primarily  of  office
computers and floor covering  replacements.  These improvements were funded from
operating cash flow.  Additional capital improvements may be considered and will
depend on the physical condition of the property as well as the anticipated cash
flow generated by the property and replacement reserves.

The additional  capital  expenditures for 2002 at the  Partnership's  properties
will  be  made  only  to the  extent  of  cash  available  from  operations  and
Partnership  reserves. To the extent that such budgeted capital improvements are
completed,  the Partnership's  distributable cash flow, if any, may be adversely
affected at least in the short term.

The  Partnership's  assets  are  currently  thought  to be  sufficient  for  any
near-term needs  (exclusive of capital  improvements)  of the  Partnership.  The
mortgage  indebtedness of  approximately  $12,374,000 is amortized over 20 years
and matures  September 1, 2020 and September 1, 2021 at which time the loans are
scheduled to be fully amortized.

The Partnership  distributed  the following  amounts during the six months ended
June 30, 2002 and 2001 (in thousands, except per unit data):



                             Six Months     Per Limited      Six Months     Per Limited
                               Ended        Partnership        Ended        Partnership
                           June 30, 2002        Unit       June 30, 2001        Unit

                                                                   
Operations                     $ 492           $ 5.06          $ 757           $ 9.59


The limited partner portion of the distribution during the six months ended June
30, 2002 was  approximately  $487,000  to "A" unit  holders or $5.06 per limited
partnership  "A" unit and zero to "B" unit holders.  The limited partner portion
of the distribution  during the six months ended June 30, 2001 was approximately
$130,000  to "A" Unit  holders or $1.35 per  limited  partnership  "A" units and
approximately  $619,000 to "B" unit holders or $8.24 per limited partnership "B"
units.  The  Partnership's  cash  available  for  distribution  is reviewed on a
monthly basis.  Future cash  distributions will depend on the levels of net cash
generated from operations,  the availability of cash reserves, and the timing of
debt maturities, refinancings, and/or property sales. There can be no assurance,
however,  that the Partnership  will generate  sufficient  funds from operations
after  required  capital  expenditures  to permit further  distributions  to its
partners during the remainder of 2002 or subsequent periods.

Upon distribution of sale proceeds from the sale of Carlin Manor during the year
ended  December  31,  2000,  the "A" unit  holders  did not  receive the correct
priority  return.  As a result,  at June 30, 2002 the "B" unit holders have been
overpaid approximately $1,366,000  (approximately $18.18 per limited partnership
"B"  unit).  Approximately  $1,341,000  of this  amount  is due to the "A"  unit
holders   (approximately   $13.93  per   limited   partnership   "A"  unit)  and
approximately  $25,000 is due to the General Partner.  All future  distributions
payable to the "B" Unit holders  will be paid to the "A" unit holders  until the
"A" unit  holders  receive the correct  priority  return.  During the six months
ended June 30, 2002, the "B" unit holders were entitled to approximately $56,000
(approximately  $0.75 per limited  partnership "B" units and approximately $0.58
per limited partnership "A" units) in distributions. This amount was paid to the
"A" unit holders to reduce the overpayment.

Other

In addition to its  indirect  ownership of the general  partner  interest in the
Partnership,  AIMCO and its affiliates  owned 62,527 "A" and 39,384 "B" Units of
Depository Receipts ("Units") in the Partnership  representing 64.94% and 52.41%
of the outstanding "A" and "B" Units,  respectively,  at June 30, 2002. A number
of these  units were  acquired  pursuant  to tender  offers made by AIMCO or its
affiliates.  It is possible that AIMCO or its affiliates will acquire additional
units of limited partnership interest in the Partnership in exchange for cash or
a  combination  of cash and units in the operating  partnership  of AIMCO either
through private  purchases or tender offers. In this regard, on June 25, 2002, a
tender offer by AIMCO Properties,  L.P., to acquire any and all of the units not
owned by affiliates  of AIMCO for a purchase  price of $18.00 per unit and $5.00
per unit for "A" and "B" units,  respectively,  expired. Pursuant to this offer,
AIMCO acquired 647 and 717 units of "A" and "B" units, respectively,  during the
quarter  ended June 30, 2002.  Under the  Partnership  Agreement,  units holders
holding a majority of the Units are  entitled  to take action with  respect to a
variety of matters  which  would  include  voting on certain  amendments  to the
Partnership  Agreement and voting to remove the General Partner.  As a result of
its  ownership  of 64.94%  and  52.41%  of the  outstanding  "A" and "B"  Units,
respectively,  AIMCO is in a position to control all such voting  decisions with
respect to the Registrant. Although the General Partner owes fiduciary duties to
the limited partners of the Partnership, the General Partner also owed fiduciary
duties to AIMCO as its sole stockholder.  As a result, the duties of the General
Partner,  as general  partner,  to the Partnerships and its limited partners may
come into conflict with the duties of the General  Partner to AIMCO, as its sole
stockholder.

Critical Accounting Policies and Estimates

The consolidated financial statements are prepared in accordance with accounting
principles generally accepted in the United States which require the Partnership
to  make  estimates  and  assumptions.  The  Partnership  believes  that  of its
significant  accounting  policies,  the following may involve a higher degree of
judgment and complexity.

Impairment of Long-Lived Assets

Investment  properties  are  recorded at cost,  less  accumulated  depreciation,
unless  considered  impaired.  If  events  or  circumstances  indicate  that the
carrying  amount of a property may be  impaired,  the  Partnership  will make an
assessment of its  recoverability  by estimating  the  undiscounted  future cash
flows,  excluding  interest  charges,  of the property.  If the carrying  amount
exceeds the aggregate  future cash flows,  the  Partnership  would  recognize an
impairment  loss to the extent the carrying amount exceeds the fair value of the
property.

Real  property  investments  are  subject  to varying  degrees of risk.  Several
factors  may  adversely  affect  the  economic  performance  and  value  of  the
Partnership's  investment  properties.  These  factors  include  changes  in the
national,  regional and local economic  climate;  local  conditions,  such as an
oversupply  of  multifamily   properties;   competition   from  other  available
multifamily  property  owners and changes in market  rental  rates.  Any adverse
changes in these factors could cause an impairment in the Partnership's assets.

Revenue Recognition

The Partnership generally leases apartment units for twelve-month terms or less.
Rental income  attributable to leases is recognized monthly as it is earned. The
Partnership will offer rental concessions during  particularly slow months or in
response  to  heavy  competition  from  other  similar  complexes  in the  area.
Concessions are charged to income as incurred.






                           PART II - OTHER INFORMATION


ITEM 1.     LEGAL PROCEEDINGS

In March 1998, several putative unit holders of limited partnership units of the
Partnership  commenced an action  entitled  Rosalie  Nuanes,  et al. v. Insignia
Financial Group, Inc., et al. (the "Nuanes action") in the Superior Court of the
State of  California  for the  County  of San  Mateo.  The  plaintiffs  named as
defendants,  among others,  the Partnership,  its General Partner and several of
their  affiliated  partnerships and corporate  entities.  The action purports to
assert  claims on behalf of a class of  limited  partners  and  derivatively  on
behalf of a number of limited partnerships (including the Partnership) which are
named as nominal defendants, challenging, among other things, the acquisition of
interests in certain General Partner entities by Insignia  Financial Group, Inc.
("Insignia") and entities which were, at one time, affiliates of Insignia;  past
tender offers by the Insignia  affiliates to acquire limited  partnership units;
management of the  partnerships  by the Insignia  affiliates;  and the series of
transactions  which  closed on October 1, 1998 and  February  26,  1999  whereby
Insignia and Insignia  Properties Trust,  respectively,  were merged into AIMCO.
The plaintiffs seek monetary damages and equitable  relief,  including  judicial
dissolution of the  Partnership.  On June 25, 1998, the General  Partner filed a
motion seeking dismissal of the action. In lieu of responding to the motion, the
plaintiffs  filed an amended  complaint.  The General Partner filed demurrers to
the amended complaint which were heard February 1999.

Pending the ruling on such  demurrers,  settlement  negotiations  commenced.  On
November 2, 1999,  the parties  executed and filed a Stipulation  of Settlement,
settling claims, subject to court approval, on behalf of the Partnership and all
limited partners who owned units as of November 3, 1999. Preliminary approval of
the  settlement  was obtained on November 3, 1999 from the Court,  at which time
the Court set a final  approval  hearing for  December  10,  1999.  Prior to the
December  10,  1999  hearing,  the  Court  received  various  objections  to the
settlement, including a challenge to the Court's preliminary approval based upon
the alleged lack of authority of prior lead counsel to enter the settlement.  On
December  14,  1999,  the General  Partner  and its  affiliates  terminated  the
proposed settlement.  In February 2000, counsel for some of the named plaintiffs
filed a motion to disqualify plaintiff's lead and liaison counsel who negotiated
the settlement.  On June 27, 2000, the Court entered an order disqualifying them
from the case and an appeal was taken  from the order on  October  5,  2000.  On
December 4, 2000, the Court  appointed the law firm of Lieff Cabraser  Heimann &
Bernstein  LLP as new  lead  counsel  for  plaintiffs  and the  putative  class.
Plaintiffs  filed a third  amended  complaint on January 19,  2001.  On March 2,
2001,  the  General  Partner  and its  affiliates  filed a demurrer to the third
amended  complaint.  On May 14, 2001,  the Court heard the demurrer to the third
amended  complaint.  On July 10,  2001,  the Court  issued  an order  sustaining
defendants'  demurrer on certain grounds.  On July 20, 2001,  Plaintiffs filed a
motion for  reconsideration  of the Court's July 10, 2001 order granting in part
and denying in part defendants' demurrer. On September 7, 2001, Plaintiffs filed
a fourth amended class and derivative action  complaint.  On September 12, 2001,
the Court denied Plaintiffs' motion for reconsideration. On October 5, 2001, the
General Partner and affiliated defendants filed a demurrer to the fourth amended
complaint,  which was heard on December 11, 2001. On February 2, 2002, the Court
served its order granting in part the demurrer.  The Court has dismissed without
leave  to amend  certain  of the  plaintiffs'  claims.  On  February  11,  2002,
plaintiffs  filed a motion seeking to certify a putative class  comprised of all
non-affiliated  persons  who own or have owned  units in the  partnerships.  The
General Partner and affiliated  defendants oppose the motion. On April 29, 2002,
the Court held a hearing on plaintiffs' motion for class  certification and took
the matter under submission after further briefing, as ordered by the court, was
submitted by the parties.  On July 10, 2002, the Court entered an order vacating
the  current  trial  date of  January  13,  2003 (as well as the  pre-trial  and
discovery cut-off dates) and stayed the case in its entirety through November 7,
2002 so that the parties can have an opportunity to discuss settlement.

During the third  quarter of 2001, a complaint  (the "Heller  action") was filed
against  the same  defendants  that are named in the  Nuanes  action,  captioned
Heller v. Insignia Financial Group. On or about August 6, 2001, plaintiffs filed
a first amended  complaint.  The first amended complaint in the Heller action is
brought as a purported  derivative  action,  and asserts  claims for among other
things  breach  of  fiduciary  duty;  unfair  competition;   conversion,  unjust
enrichment;  and judicial  dissolution.  Plaintiffs in the Nuanes action filed a
motion to  consolidate  the Heller action with the Nuanes action and stated that
the Heller action was filed in order to preserve the derivative claims that were
dismissed  without  leave to amend in the Nuanes action by the Court order dated
July 10, 2001. On October 5, 2001, the General Partner and affiliated defendants
moved to strike the first  amended  complaint in its entirety for  violating the
Court's  July 10, 2001 order  granting  in part and denying in part  defendants'
demurrer in the Nuanes action, or  alternatively,  to strike certain portions of
the  complaint  based on the statute of  limitations.  Other  defendants  in the
action demurred to the fourth amended complaint,  and,  alternatively,  moved to
strike the  complaint.  On December  11, 2001,  the court heard  argument on the
motions and took the matters under  submission.  On February 4, 2002,  the Court
served  notice of its order  granting  defendants'  motion to strike  the Heller
complaint  as a violation  of its July 10, 2001 order in the Nuanes  action.  On
March 27, 2002, the plaintiffs  filed a notice  appealing the order striking the
complaint. The parties are currently in the midst of briefing that appeal.

The  General  Partner  does not  anticipate  that any  costs,  whether  legal or
settlement  costs,   associated  with  these  cases  will  be  material  to  the
Partnership's overall operations.

ITEM 6.     EXHIBITS AND REPORTS ON FORM 8-K

            a)    Exhibits:

                  Exhibit 3.1, Agreement of Limited Partnership, incorporated by
                  reference to Exhibit A-5 to the  Prospectus of the  Registrant
                  dated December 10, 1986 as filed with the Commission  pursuant
                  to Rule 424(b) under the Act.

                  Exhibit   3.2,    Certificate    of   Limited    Partnership
                  (incorporated  by  reference  to  Registration  Statement of
                  Registrant  (File No.  33-8908)  filed December 10, 1986, as
                  amended to date).

                  Exhibit 99,  Certification  of Chief  Executive  Officer and
                  Chief Financial Officer.

            b)    Reports on Form 8-K filed  during the  quarter  ended June 30,
                  2002:

                  None.







                                   SIGNATURES



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



                                    MULTI-BENEFIT REALTY FUND '87-1


                                    By:   CONCAP EQUITIES, INC.
                                          General Partner


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


                                    By:   /s/Thomas C. Novosel
                                          Thomas C. Novosel
                                          Senior Vice President
                                          and Chief Accounting Officer


                                    Date: August 14, 2002





Exhibit 99


                          Certification of CEO and CFO
                     Pursuant to 18 U.S.C. Section 1350,
                            As Adopted Pursuant to
                Section 906 of the Sarbanes-Oxley Act of 2002



In connection with the Quarterly Report on Form 10-QSB of  Multi-Benefit  Realty
Fund '87-1 (the "Partnership"),  for the quarterly period ended June 30, 2002 as
filed with the  Securities  and  Exchange  Commission  on the date  hereof  (the
"Report"),  Patrick J. Foye, as the equivalent of the Chief Executive Officer of
the Partnership, and Paul J. McAuliffe, as the equivalent of the Chief Financial
Officer of the Partnership, each hereby certifies, pursuant to 18 U.S.C. Section
1350,  as adopted  pursuant  to Section 906 of the  Sarbanes-Oxley  Act of 2002,
that, to the best of his knowledge:

      (1)   The Report fully complies with the  requirements of Section 13(a) or
            15(d) of the Securities Exchange Act of 1934; and

      (2)   The  information  contained in the Report  fairly  presents,  in all
            material respects, the financial condition and results of operations
            of the Partnership.


                                    /s/  Patrick J. Foye
                                    Name:  Patrick J. Foye
                                    Date:  August 14, 2002


                                    /s/  Paul J. McAuliffe
                                    Name:  Paul J. McAuliffe
                                    Date:  August 14, 2002


This  certification  accompanies  the  Report  pursuant  to  Section  906 of the
Sarbanes-Oxley  Act of 2002 and shall not,  except to the extent required by the
Sarbanes-Oxley  Act of 2002, be deemed filed by the  Partnership for purposes of
Section 18 of the Securities Exchange Act of 1934, as amended.