UNITED STATES
                      U.S. 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 0-16010


                       JOHNSTOWN/CONSOLIDATED INCOME PARTNERS
         (Exact name of small business issuer as specified in its charter)



         California                                              94-3004963
(State or other jurisdiction of                               (I.R.S. Employer
 incorporation or organization)                              Identification No.)

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

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



                         PART I - FINANCIAL INFORMATION


ITEM 1.     FINANCIAL STATEMENTS


                     JOHNSTOWN/CONSOLIDATED INCOME PARTNERS

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

                                  June 30, 2002





Assets
                                                                          
   Cash and cash equivalents                                                 $ 87
   Receivables and deposits                                                      51
   Restricted escrows                                                            28
   Other assets                                                                 145
   Investment property:
      Land                                                    $ 213
      Buildings and related personal property                  4,802
                                                               5,015
      Less accumulated depreciation                           (3,567)         1,448
                                                                            $ 1,759
Liabilities and Partners' Deficit
   Accounts payable                                                           $ 4
   Tenant security deposit liabilities                                           41
   Accrued property taxes                                                        33
   Other liabilities                                                            117
   Mortgage note payable                                                      3,795

Partners' Deficit
   General partner                                            $ (269)
   Corporate limited partner on behalf of the
     Unitholders - (128,810 units issued and
      outstanding)                                            (1,962)        (2,231)
                                                                            $ 1,759


                   See Accompanying Notes to Financial Statements


                     JOHNSTOWN/CONSOLIDATED INCOME PARTNERS

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




                                          Three Months Ended        Six Months Ended
                                               June 30,                 June 30,
                                          2002         2001         2002         2001
                                                    (Restated)                (Restated)

Revenues:
                                                                    
  Rental income                          $ 285        $ 274         $ 567       $ 548
  Other income                               20           37            40          59
  Casualty gain                              11           --            11          --
       Total revenues                       316          311           618         607
Expenses:
  Operating                                 104          112           197         209
  General and administrative                 31           47            81          95
  Depreciation                               67           64           133         127
  Interest                                   73           49           147          95
  Property taxes                             19           18            38          36
  Loss on early extinguishment of
    debt                                     --           35            --          35
      Total expenses                        294          325           596         597

     Net income (loss)                    $ 22        $ (14)        $ 22         $ 10

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

Net income (loss) allocated to
  limited partners (99%)                     22          (14)           22          10
                                          $ 22        $ (14)        $ 22         $ 10
Net income (loss) per Unit of
  Depositary Receipt                     $ .17        $ (.11)       $ .17       $ .08
Distributions per Unit of
  Depositary Receipt                     $ .92        $ .68         $ .92       $ 3.04

                   See Accompanying Notes to Financial Statements


                     JOHNSTOWN/CONSOLIDATED INCOME PARTNERS

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





                                                              Unitholder
                                                               Units of
                                     Units of                 Depositary
                                    Depositary     General     Receipt
                                      Receipt      Partner     (Note A)     Total

                                                               
Original capital contributions        129,266        $ 1       $32,317     $32,318

Partners' deficit at
   December 31, 2001                  128,810      $ (268)     $(1,866)    $(2,134)

Distributions to partners                  --           (1)       (118)       (119)

Net income for the six months
   ended June 30, 2002                     --           --          22          22

Partners' deficit at
   June 30, 2002                      128,810      $ (269)     $(1,962)    $(2,231)


                   See Accompanying Notes to Financial Statements


                     JOHNSTOWN/CONSOLIDATED INCOME PARTNERS

                            STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                                   (in thousands)



                                                                  Six Months Ended
                                                                        June 30,
                                                                  2002        2001
Cash flows from operating activities:
                                                                        
  Net income                                                      $ 22        $ 10
  Adjustments to reconcile net income to net cash
   provided by operating activities:
   Depreciation                                                     133          127
   Amortization of loan costs                                         6            7
   Loss on early extinguishment of debt                              --           35
   Casualty gain                                                    (11)          --
   Change in accounts:
      Receivables and deposits                                       (4)         (93)
      Other assets                                                  (10)          (3)
      Accounts payable                                               (2)         (30)
      Tenant security deposit liabilities                             1           --
      Accrued property taxes                                         33           36
      Other liabilities                                              36            4
       Net cash provided by operating activities                    204           93

Cash flows from investing activities:
  Property improvements and replacements                            (71)         (35)
  Net withdrawals from restricted escrows                            --          153
       Net cash (used in) provided by investing activities          (71)         118

Cash flows from financing activities:
  Payments on mortgage note payable                                 (44)         (13)
  Loan costs paid                                                    --         (141)
  Proceeds from mortgage note payable                                --        3,875
  Repayment of mortgage note payable                                 --       (2,312)
  Distributions to partners                                        (119)        (395)
       Net cash (used in) provided by financing activities         (163)       1,014

Net (decrease) increase in cash and cash equivalents                (30)       1,225

Cash and cash equivalents at beginning of period                    117          165

Cash and cash equivalents at end of period                        $ 87       $ 1,390

Supplemental disclosure of cash flow information:
  Cash paid for interest                                         $ 142        $ 102

At June 30,  2002,  receivables  and  deposits  and cash  flows  from  investing
activities were adjusted by approximately  $38,000 for non-cash activity related
to  insurance  proceeds  received  which are held on deposit  with the  mortgage
lender.

                   See Accompanying Notes to Financial Statements


                     JOHNSTOWN/CONSOLIDATED INCOME PARTNERS

                          NOTES TO FINANCIAL STATEMENTS
                                   (Unaudited)


Note A - Basis of Presentation

The accompanying  unaudited financial  statements of the  Johnstown/Consolidated
Income  Partners  (the  "Partnership"  or  "Registrant")  have been  prepared in
accordance with generally accepted  accounting  principles for interim financial
information  and  with the  instructions  to Form  10-QSB  and  Item  310(b)  of
Regulation  S-B.  Accordingly,  they do not include all of the  information  and
footnotes  required by generally  accepted  accounting  principles  for complete
financial statements. The Partnership's general partner is ConCap Equities, Inc.
(the "General Partner").  In the opinion of 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 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 a subsidiary of Apartment  Investment
and  Management  Company  ("AIMCO"),  a publicly  traded real estate  investment
trust.

Units of Depositary Receipt

Johnstown/Consolidated Depositary Corporation (the "Corporate Limited Partner"),
an affiliate of the General Partner,  serves as a depositary of certain units of
depositary receipt ("Units").  The Units represent economic rights  attributable
to  the  limited  partnership  interests  in the  Partnership  and  entitle  the
unitholders  thereof  ("Unitholders") to certain economic benefits,  allocations
and  distributions of the  Partnership.  For this reason,  partners'  deficit is
herein represented as an interest of the Unitholders.

Effective  April  1,  2002,  the  Partnership  adopted  Statement  of  Financial
Accounting  Standards ("SFAS") No. 145, "Rescission of FASB Statements No. 4, 44
and 64". SFAS No. 4 "Reporting  Gains and Losses from  Extinguishment  of Debt,"
required  that all gains and losses from  extinguishment  of debt be  aggregated
and, if material,  classified as an  extraordinary  item.  SFAS No. 145 rescinds
SFAS No. 4, and accordingly, gains and losses from extinguishment of debt should
only be  classified  as  extraordinary  if they are  unusual in nature and occur
infrequently. Neither of these criteria applies to the Partnership. As a result,
the accompanying statements of operations have been restated to reflect the loss
on early  extinguishment  of debt at Cedar Brooke  Apartments in 2001 (see "Note
C") in operations rather than as an extraordinary item.

Note B - Related Party Transactions

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

The Partnership  Agreement  provides that the  Partnership  shall pay in monthly
installments to the General Partner, or an affiliate,  a yearly asset management
fee equal to: (i) 3/8 of 1% of the original  principal balance of mortgage loans
outstanding at the end of the month preceding the installment payment;  (ii) 1/8
of 1% of the market value of guaranteed mortgage-backed securities as of the end
of the Partnership quarter immediately  preceding the installment  payment;  and
(iii) 5/8 of 1% of the purchase price of the properties  plus  improvements  for
managing the  Partnership's  assets.  In the event the property was not owned at
the beginning or end of the year, such fee shall be pro-rated for the short-year
period of ownership.  Under this provision,  fees of  approximately  $14,000 and
$19,000 were paid to the General  Partner and its  affiliates for the six months
ended June 30, 2002 and 2001,  respectively,  which are  included in general and
administrative expenses.

During the six months  ended June 30, 2002 and 2001,  affiliates  of the General
Partner were  entitled to receive 5% of gross  receipts  from the  Partnership's
investment property for providing property management services.  The Partnership
paid to such  affiliates  approximately  $30,000  and $29,000 for the six months
ended June 30, 2002 and 2001,  respectively,  which are  included  in  operating
expenses.

Affiliates  of  the  General  Partner  received   reimbursement  of  accountable
administrative  expenses amounting to approximately  $40,000 and $30,000 for the
six months  ended June 30, 2002 and 2001,  respectively,  which are  included in
general and administrative expenses and investment property.

For  services  provided  in  connection  with the  refinancing  of Cedar  Brooke
Apartments,  the General Partner was paid  approximately  $39,000 during the six
months ended June 30,  2001.  These costs were  capitalized  and are included in
other assets on the balance sheet.

Beginning in 2001,  the  Partnership  began  insuring its property 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 property 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
$12,000 and $11,000,  respectively,  for insurance  coverage and fees associated
with policy claims administration.

Note C - Refinancing and Loss on Early Extinguishment of Debt

On June 28, 2001,  the  Partnership  refinanced the mortgage  encumbering  Cedar
Brooke  Apartments.  The  refinancing  replaced  indebtedness  of  approximately
$2,312,000  with a new  mortgage in the amount of  $3,875,000.  The new mortgage
carries a stated  interest  rate of 7.44% as compared  to 7.33% on the  previous
loan.  Payments  of  principal  and  interest on the new  mortgage  loan are due
monthly  until the loan  matures  on July 1, 2021 at which time it will be fully
amortized. The Partnership recognized a loss on the early extinguishment of debt
of approximately  $35,000 due to the write-off of unamortized loan costs.  Total
capitalized loan costs for the new mortgage were  approximately  $141,000 during
the six months ended June 30, 2001.

Note D - Casualty Event

In January  2002,  Cedar  Brooke  Apartments  experienced  a fire.  The property
suffered damages of approximately  $42,000.  Insurance proceeds of approximately
$38,000  were  received  during the six months  ended June 30, 2002 to cover the
damages  and  were on  deposit  with  the  mortgage  lender  at June  30,  2002.
Subsequent to June 30, 2002,  the proceeds  were  released to the property.  The
Partnership  recognized a casualty gain of approximately  $11,000 resulting from
the  receipt  of  $38,000  in  insurance   proceeds  net  of  the  write-off  of
approximately $27,000 in undepreciated assets.

Note E - 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  discussion  of  the  Partnership's  business  and  results  of  operations,
including  forward-looking  statements pertaining to such matters, does not take
into  account  the  effects of any  changes to the  Partnership's  business  and
results of operation.  Accordingly,  actual results could differ materially from
those  projected in the  forward-looking  statements  as a result of a number of
factors, including those identified herein.

The Partnership's  investment  property consists of one apartment  complex.  The
following table sets forth the average occupancy of the property for each of the
six month periods ended June 30, 2002 and 2001.

                                                   Average Occupancy
      Property                                      2002       2001

      Cedar Brooke Apartments                       96%        96%
         Independence, Missouri

Results of Operations

The  Partnership's  net income for both the three and six months  ended June 30,
2002 was  approximately  $22,000  as  compared  to a net  loss of  approximately
$14,000  and net income of  approximately  $10,000  for the three and six months
ended June 30,  2001,  respectively.  The  increase  in net income for the three
months  ended June 30, 2002 is due to a decrease in total  expenses and a slight
increase in total revenues.  The increase in net income for the six months ended
June 30,  2002 is due to an increase in total  revenues.  The  decrease in total
expenses  for the three  months  ended  June 30,  2002 is  primarily  due to the
recognition in 2001 of a loss on early extinguishment of debt as a result of the
refinancing  of the  debt  encumbering  Cedar  Brooke  Apartments  in  2001  (as
discussed  below).  Also  contributing to the decrease in total expenses for the
three months ended June 30, 2002 are decreases in both operating and general and
administrative  expenses.  The  decrease in total  expenses for the three months
ended June 30, 2002 was  partially  offset by an  increase in interest  expense.
Depreciation  expense  remained  relatively  constant for the three months ended
June 30, 2002. Total expenses  remained  relatively  constant for the six months
ended  June  30,  2002,   as  decreases  in  both   operating  and  general  and
administrative  expenses  and  the  recognition  in  2001  of a  loss  on  early
extinguishment   of  debt  were  offset  by  increases  in  both   interest  and
depreciation  expenses.  Property tax expense remained  relatively  constant for
both the three and six months ended June 30, 2002.

The decrease in  operating  expense for both the three and six months ended June
30,  2002 is  primarily  due to a decrease  in payroll  related  expenses at the
Partnership's investment property. The increase in interest expense for both the
three and six months  ended June 30, 2002 is a result of a larger  loan  balance
due to the  refinancing of the mortgage at Cedar Brooke  Apartments  during 2001
(as discussed  below).  The increase in depreciation  expense for the six months
ended June 30, 2002 is due to an increase in depreciable  assets  resulting from
property  improvements  and  replacements  placed into  service  during the past
twelve months. General and administrative  expenses decreased for both the three
and six months ended June 30, 2002  primarily  due to decreases in  professional
expenses  associated  with the  management of the  Partnership,  audit fees, and
asset  management  fees  paid  to the  General  Partner  as  allowed  under  the
Partnership   Agreement,   partially   offset  by  an  increase  in   management
reimbursements  to the General Partner allowed under the Partnership  Agreement.
Also included in general and  administrative  expenses at both 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.

The increase in total  revenues for both the three and six months ended June 30,
2002 is due to an increase in rental income and the recognition during 2002 of a
casualty gain at Cedar Brooke Apartments (as discussed below),  partially offset
by a decrease in other income.  The increase in rental income for the six months
ended June 30, 2002 is due to an  increase  in the average  rental rate at Cedar
Brooke  Apartments.  The decrease in other income is primarily due to a decrease
in interest  income as a result of lower  average cash  balances  maintained  in
interest bearing accounts.

In January  2002,  Cedar  Brooke  Apartments  experienced  a fire.  The property
suffered damages of approximately  $42,000.  Insurance proceeds of approximately
$38,000  were  received  during the six months  ended June 30, 2002 to cover the
damages  and  were on  deposit  with  the  mortgage  lender  at June  30,  2002.
Subsequent to June 30, 2002,  the proceeds  were  released to the property.  The
Partnership  recognized a casualty gain of approximately  $11,000 resulting from
the  receipt  of  $38,000  in  insurance   proceeds  net  of  the  write-off  of
approximately $27,000 in undepreciated assets.

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

Liquidity and Capital Resources

At June 30, 2002, the Partnership had cash and cash equivalents of approximately
$87,000,  compared to approximately $1,390,000 at June 30, 2001. The decrease in
cash and cash equivalents of approximately  $30,000, from the Partnership's year
ended  December  31,  2001,  is due to  approximately  $163,000  of cash used in
financing  activities  and  approximately  $71,000  of cash  used  in  investing
activities,  partially  offset by  approximately  $204,000  of cash  provided by
operating  activities.  Cash used in investing  activities consisted of property
improvements  and  replacements.  Cash used in  financing  activities  consisted
primarily of  distributions  to partners  and, to a lesser  extent,  payments of
principal  on  the  mortgage   encumbering  the  Partnership's   property.   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  investment  property to  adequately  maintain the
physical  assets and other operating needs of the Partnership and to comply with
Federal, state and local legal and regulatory requirements. Capital improvements
planned for the Partnership's property are discussed below.

The Partnership has budgeted  approximately $129,000 for capital improvements at
Cedar  Brooke  Apartments  for the year 2002,  consisting  primarily  of a water
submetering project,  parking area improvements and appliance and floor covering
replacements.  During  the six  months  ended  June 30,  2002,  the  Partnership
completed   approximately  $71,000  of  capital  improvements  at  Cedar  Brooke
Apartments,  consisting  primarily of construction  related to the fire at Cedar
Brooke Apartments,  major  landscaping,  and floor covering  replacement.  These
improvements  were  funded  from  operations.  Additional  improvements  may  be
considered and will depend on the physical  condition of the property as well as
replacement reserves and anticipated cash flow generated by the property.

The additional  capital  expenditures will be incurred only if cash is available
from operations or from Partnership  reserves.  To the extent that such budgeted
capital improvements are completed,  the Partnership's  distributable cash flow,
if any, may be adversely affected at least in the short term.

The Partnership's  current assets are thought to be sufficient for any near-term
needs, exclusive of capital improvements,  of the Partnership. On June 28, 2001,
the Partnership refinanced the mortgage encumbering Cedar Brooke Apartments. The
refinancing  replaced  indebtedness  of  approximately  $2,312,000  with  a  new
mortgage in the amount of $3,875,000. The new mortgage carries a stated interest
rate of 7.44% as compared to 7.33% on the previous  loan.  Payments of principal
and interest on the new mortgage  loan are due monthly until the loan matures on
July  1,  2021  at  which  time it will  be  fully  amortized.  The  Partnership
recognized a loss on the early  extinguishment of debt of approximately  $35,000
due to the write off of unamortized loan costs.

Pursuant to the Partnership Agreement,  the term of the Partnership is scheduled
to expire on December 31, 2017. Accordingly,  prior to such date the Partnership
will need to  either  sell its  investment  property  or extend  the term of the
Partnership.

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 Unit of       Six Months      Per Unit of
                        Ended          Depositary         Ended          Depositary
                    June 30, 2002       Receipt       June 30, 2001       Receipt

Refinancing
                                                            
 Proceeds (1)          $   49           $ 0.38           $   --            $   --
Operations                 70             0.54              395              3.04
                       $  119           $ 0.92           $  395            $ 3.04


(1)  Remaining   proceeds  from  the  June  2001  refinancing  of  Cedar  Brooke
Apartments.

Future cash  distributions  will depend on the levels of net cash generated from
operations,  the availability of working capital reserves, and the timing of the
debt  maturity,   refinancing  and/or  property  sale.  The  Partnership's  cash
available  for  distribution  is  reviewed on a monthly  basis.  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.

Other

In addition to its indirect  ownership of the general  partner  interests in the
Partnership,  AIMCO and its affiliates owned 70,177 limited partnership units in
the Partnership representing 54.48% of the outstanding Units 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 $6.00 per
unit  expired.  Pursuant to this offer,  AIMCO  acquired  1,733 units during the
quarter  ended  June 30,  2002.  Under the  Partnership  Agreement,  unitholders
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 54.48% of the  outstanding  Units,  AIMCO is in a position to
control  all 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  Partnership  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 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 property is 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:

                  3.1   Certificate of Limited Partnership,  as amended to date,
                        incorporated  herein by reference  to the  Partnership's
                        Annual Report on Form 10-KSB for the year ended December
                        31, 1991.

                  3.2   Amended and Restated  Partnership  Agreement  dated July
                        16, 1986 is  incorporated  by  reference to Exhibit A to
                        the Prospectus of the  Registration  dated June 20, 1986
                        as filed with the  Commission  pursuant  to Rule  424(b)
                        under the Act.


                  99    Certification of Chief  Executive   Officer   and  Chief
                        Financial Officer

            b)    Reports on Form 8-K:

                  None filed during the quarter ended June 30, 2002.

                                   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.



                                    JOHNSTOWN/CONSOLIDATED INCOME PARTNERS


                                    By:   CONCAP EQUITIES, INC.
                                          Its 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 Johnstown/Consolidated
Income  Partners (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.