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

                                  Form 10-QSB/A

(Mark One)

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

                 For the quarterly period ended September 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)


The issuer  recently  discovered  that it had  inadvertently  omitted  conformed
signatures on certain certifications included in its 10-QSB filing made November
14, 2002.  Original  signatures were complete and on file with the issuer at the
time the 10-QSB filing was made in November;  however,  due to a clerical error,
conformed  signatures were not included in the electronic filing. This amendment
is being filed solely to correct this inadvertent clerical error.


                         PART I - FINANCIAL INFORMATION


ITEM 1.     FINANCIAL STATEMENTS


                     JOHNSTOWN/CONSOLIDATED INCOME PARTNERS

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

                               September 30, 2002





Assets
                                                                          
   Cash and cash equivalents                                                 $ 159
   Receivables and deposits                                                       8
   Restricted escrows                                                            28
   Other assets                                                                 142
   Investment property:
      Land                                                    $ 213
      Buildings and related personal property                  4,861
                                                               5,074
      Less accumulated depreciation                           (3,632)         1,442
                                                                            $ 1,779
Liabilities and Partners' Deficit
   Accounts payable                                                          $ 11
   Tenant security deposit liabilities                                           44
   Accrued property taxes                                                        51
   Other liabilities                                                            138
   Mortgage note payable                                                      3,772

Partners' Deficit
   General partner                                            $ (269)
   Corporate limited partner on behalf of the
     Unitholders - (128,810 units issued and
      outstanding)                                            (1,968)        (2,237)
                                                                            $ 1,779


                   See Accompanying Notes to Financial Statements






                     JOHNSTOWN/CONSOLIDATED INCOME PARTNERS

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



                                          Three Months Ended        Nine Months Ended
                                            September 30,             September 30,
                                          2002         2001         2002         2001
                                                                              (Restated)

Revenues:
                                                                    
  Rental income                          $ 260        $ 278         $ 827       $ 826
  Other income                               31           25            71          84
  Casualty gain                              --           --            11          --
       Total revenues                       291          303           909         910

Expenses:
  Operating                                  93          121           290         330
  General and administrative                 47           38           128         133
  Depreciation                               65           64           198         191
  Interest                                   74           76           221         171
  Property taxes                             18           14            56          50
  Loss on early extinguishment of
    debt                                     --           --            --          35
      Total expenses                        297          313           893         910

     Net loss                             $ (6)       $ (10)        $ 16         $ --

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

Net loss allocated to
  limited partners (99%)                     (6)         (10)           16          --
                                          $ (6)       $ (10)        $ 16         $ --
Net loss per Unit of
  Depositary Receipt                    $ (0.05)     $ (0.08)      $ 0.12        $ --
Distributions per Unit of
  Depositary Receipt                      $ --       $ 10.34       $ 0.92      $ 13.38


                   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 nine months
   ended September 30, 2002                --           --          16          16

Partners' deficit at
   September 30, 2002                 128,810      $ (269)     $(1,968)    $(2,237)



                   See Accompanying Notes to Financial Statements



                     JOHNSTOWN/CONSOLIDATED INCOME PARTNERS

                            STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                                 (in thousands)




                                                                 Nine Months Ended
                                                                   September 30,
                                                                    2002       2001
Cash flows from operating activities:
                                                                        
  Net income                                                      $ 16        $ --
  Adjustments to reconcile net income to net cash
   provided by operating activities:
   Depreciation                                                     198          191
   Amortization of loan costs                                         9           10
   Loss on early extinguishment of debt                              --           35
   Casualty gain                                                    (11)          --
   Change in accounts:
      Receivables and deposits                                        1           (6)
      Other assets                                                  (10)          15
      Accounts payable                                                5          (24)
      Tenant security deposit liabilities                             4            1
      Accrued property taxes                                         51           50
      Other liabilities                                              57           21
       Net cash provided by operating activities                    320          293

Cash flows from investing activities:
  Property improvements and replacements                           (130)        (171)
  Insurance proceeds received                                        38           --
  Net withdrawals from restricted escrows                            --          153
       Net cash used in investing activities                        (92)         (18)

Cash flows from financing activities:
  Payments on mortgage note payable                                 (67)         (27)
  Loan costs paid                                                    --         (141)
  Proceeds from mortgage note payable                                --        3,875
  Repayment of mortgage note payable                                 --       (2,312)
  Distributions to partners                                        (119)      (1,740)
       Net cash used in financing activities                       (186)        (345)

Net increase (decrease) in cash and cash equivalents                 42          (70)

Cash and cash equivalents at beginning of period                    117          165

Cash and cash equivalents at end of period                       $ 159        $ 95

Supplemental disclosure of cash flow information:
  Cash paid for interest                                         $ 213        $ 151


                   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 nine month
periods ended September 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.

Accounting Standards

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.

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,
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  $34,000 and
$31,000 were paid to the General  Partner and its affiliates for the nine months
ended September 30, 2002 and 2001,  respectively,  which are included in general
and administrative expenses and other liabilities.

During the nine months  ended  September  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  $45,000 and $44,000 for
the nine  months  ended  September  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 $57,000 and $154,000 for the
nine months ended September 30, 2002 and 2001,  respectively.  Included in these
amounts are fees  related to  construction  management  services  provided by an
affiliate of the General  Partner of  approximately  $4,000 and $110,000 for the
nine months ended September 30, 2002 and 2001,  respectively.  The  construction
management  service fees are  calculated  based on the  additions to  investment
property.  These  reimbursements  of  accountable  administrative  expenses  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 nine
months ended September 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 nine months ended September
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 which is
included in operations.  Total  capitalized loan costs for the new mortgage were
approximately $141,000 during the nine months ended September 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 nine months ended  September 30, 2002 to cover
the damages. 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 damaged 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.  On
October  30,  2002,  the court  entered  an order  extending  the stay in effect
through January 10, 2003.

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 OPERATION

The Private  Securities  Litigation  Reform Act of 1995 provides a "safe harbor"
for forward-looking  statements in certain circumstances.  The matters discussed
in this report contain certain forward-looking  statements,  including,  without
limitation,  statements regarding future financial performance and the effect of
government regulations. The discussions of the Registrant's business and results
of operations,  including forward-looking statements pertaining to such matters,
do not take into account the effects of any changes to the Registrant's business
and  results of  operations.  Actual  results may differ  materially  from those
described in the forward-looking statements and will be affected by a variety of
risks and factors  including,  without  limitation:  national and local economic
conditions; the terms of governmental regulations that affect the Registrant and
interpretations of those regulations;  the competitive  environment in which the
Registrant  operates;  financing risks,  including the risk that cash flows from
operations  may be  insufficient  to meet  required  payments of  principal  and
interest;  real estate risks, including variations of real estate values and the
general  economic  climate in local markets and  competition for tenants in such
markets; and possible environmental liabilities. Readers should carefully review
the Registrant's financial statements and the notes thereto, as well as the risk
factors  described in the documents the Registrant  files from time to time with
the Securities and Exchange Commission.

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
nine month periods ended September 30, 2002 and 2001.

                                                   Average Occupancy
      Property                                      2002       2001

      Cedar Brooke Apartments                       95%        96%
         Independence, Missouri

Results of Operations

The  Partnership  recognized  a net loss of  approximately  $6,000 for the three
months  ended  September  30, 2002,  as compared to a net loss of  approximately
$10,000 for the three months ended  September 30, 2001.  The  Partnership's  net
income for the nine months ended  September 30, 2002 and 2001 was  approximately
$16,000 and zero,  respectively.  The  decrease in net loss for the three months
ended September 30, 2002 is due to a decrease in total expenses. The increase in
net income for the nine months ended  September 30, 2002 is due to a decrease in
total  expenses,   as  total  revenues  remained  relatively  constant  for  the
comparable  periods.  Total  expenses  decreased  for  the  three  months  ended
September 30, 2002, as a decrease in operating  expenses was slightly  offset by
an increase  in both  general  and  administrative  and  property  tax  expense.
Depreciation and interest  expenses remained  relatively  constant for the three
months ended  September 30, 2002.  Total expenses  decreased for the nine months
ended  September  30, 2002 due to  decreases in both  operating  and general and
administrative  expenses  and  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  (as discussed in "Liquidity  and Capital  Resources"),
partially  offset by  increases  in  interest,  depreciation,  and  property tax
expenses.

The  decrease in  operating  expense  for both the three and nine  months  ended
September  30, 2002 is primarily  due to decreases  in  maintenance  and payroll
related  expenses at the  Partnership's  investment  property.  The  increase in
property  tax expense is  primarily  due to an increase in the tax rate at Cedar
Brooke  Apartments.  The increase in interest  expense for the nine months ended
September  30, 2002 is a result of a larger loan balance due to the  refinancing
of the mortgage  encumbering  Cedar Brooke  Apartments during 2001 (as discussed
below). The increase in depreciation expense for the nine months ended September
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  increased  for the  three  months  ended
September 30, 2002,  primarily due to an increase in asset  management fees paid
to the General Partner as allowed under the Partnership  Agreement.  General and
administrative  expenses  decreased for the nine months ended September 30, 2002
primarily  due to a  decrease  in  professional  expenses  associated  with  the
management  of the  Partnership,  partially  offset by an increase in management
reimbursements   to  the  General  Partner  as  allowed  under  the  Partnership
Agreement.  Also  included  in  general  and  administrative  expenses  at  both
September 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 decrease in total revenues for the three months ended  September 30, 2002 is
due to a decrease  in rental  income,  partially  offset by an increase in other
income. The decrease in rental income is primarily due to decreases in occupancy
and the  average  rental  rate at the  Partnership's  investment  property.  The
increase in other income is primarily  due to an increase in lease  cancellation
fees.  Total  revenues  remained  relatively  constant for the nine months ended
September 30, 2002, as a decrease in other income was offset by the  recognition
during 2002 of a casualty gain at Cedar Brooke  Apartments (as discussed below).
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.  Rental income remained  relatively constant for the nine months ended
September  30, 2002,  as the decrease in occupancy  was offset by an increase in
the average rental rate at the property.

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 nine months ended  September 30, 2002 to cover
the damages. 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 damaged 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  September  30,  2002,  the  Partnership  had cash and  cash  equivalents  of
approximately $159,000, compared to approximately $95,000 at September 30, 2001.
The increase in cash and cash  equivalents of  approximately  $42,000,  from the
Partnership's  fiscal year ended  December  31,  2001,  is due to  approximately
$320,000  of  cash  provided  by  operating  activities,   partially  offset  by
approximately  $186,000 of cash used in financing  activities and  approximately
$92,000 of cash used in investing activities.  Cash used in investing activities
consisted  of  property  improvements  and  replacements,  partially  offset  by
insurance  proceeds received related to the casualty at Cedar Brooke Apartments.
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.  The General Partner
monitors  developments  in the area of legal and  regulatory  compliance  and is
studying  new  federal  laws,  including  the  Sarbanes-Oxley  Act of 2002.  The
Sarbanes-Oxley Act of 2002 mandates or suggests  additional  compliance measures
with regard to governance,  disclosure, audit and other areas. In light of these
changes,  the Partnership  expects that it will incur higher expenses related to
compliance,  including  increased  legal and audit  fees.  Capital  improvements
planned for the Partnership's property are discussed below.

For 2002,  the  Partnership  has  budgeted  approximately  $137,000  for capital
improvements  at  Cedar  Brooke  Apartments,  consisting  primarily  of a  water
submetering project,  parking area improvements and appliance and floor covering
replacements.  During the nine months ended  September 30, 2002, the Partnership
completed  approximately  $130,000  of  capital  improvements  at  Cedar  Brooke
Apartments,  consisting  primarily of construction  related to the fire at Cedar
Brooke Apartments, a water submetering project, and appliance and floor covering
replacements.  These  improvements  were funded from  operations  and  insurance
proceeds.  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, which is included in operations.

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 nine months ended
September 30, 2002 and 2001 (in thousands, except per unit data):




                      Nine Months      Per Unit       Nine Months        Per Unit
                         Ended            of             Ended              of
                     September 30,    Depositary     September 30,      Depositary
                          2002         Receipt           2001            Receipt

Refinancing
                                                               
 Proceeds (1)          $   49            $ 0.38       $1,345               $10.34
Operations                 70              0.54          395                 3.04
                       $  119            $ 0.92       $1,740               $13.38


(1)   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  any  additional
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 70,189 limited partnership units in
the Partnership  representing  54.49% of the outstanding  Units at September 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.  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 54.49% of the outstanding
Units,  AIMCO is in a position to control all voting  decisions  with respect to
the  Partnership.  Although  the General  Partner owes  fiduciary  duties to the
limited  partners of the  Partnership,  the General  Partner also owes 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.



ITEM 3.  CONTROLS AND PROCEDURES

The principal  executive officer and principal  financial officer of the General
Partner, who are the equivalent of the Partnership's principal executive officer
and  principal  financial  officer,  respectively,  have,  within 90 days of the
filing  date  of this  quarterly  report,  evaluated  the  effectiveness  of the
Partnership's  disclosure  controls and  procedures  (as defined in Exchange Act
Rules  (13a-14(c)  and  (15d-14(c))  and have  determined  that such  disclosure
controls and procedures are adequate.  There have been no significant changes in
the Partnership's internal controls or in other factors that could significantly
affect the  Partnership's  internal  controls since the date of evaluation.  The
Partnership does not believe any significant deficiencies or material weaknesses
exist in the Partnership's internal controls. Accordingly, no corrective actions
have been taken.







                           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.  On
October  30,  2002,  the court  entered  an order  extending  the stay in effect
through January 10, 2003.

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 September 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: January 9, 2003






                                  CERTIFICATION


I, Patrick J. Foye, certify that:


1.   I   have   reviewed   this    quarterly    report   on   Form   10-QSB   of
Johnstown/Consolidated Income Partners;


2. Based on my  knowledge,  this  quarterly  report  does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;


3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;


4.  The  registrant's  other  certifying  officers  and  I are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:


      a)  Designed  such  disclosure  controls  and  procedures  to ensure  that
      material   information   relating  to  the   registrant,   including   its
      consolidated  subsidiaries,  is made  known to us by others  within  those
      entities, particularly during the period in which this quarterly report is
      being prepared;


      b) Evaluated the effectiveness of the registrant's disclosure controls and
      procedures  as of a date  within 90 days prior to the filing  date of this
      quarterly report (the "Evaluation Date"); and


      c)  Presented  in  this  quarterly   report  our  conclusions   about  the
      effectiveness  of the  disclosure  controls  and  procedures  based on our
      evaluation as of the Evaluation Date;


5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation,  to the registrant's auditors and the audit committee of
registrant's   board  of  directors  (or  persons   performing   the  equivalent
functions):


      a) All  significant  deficiencies  in the design or  operation of internal
      controls which could adversely affect the registrant's  ability to record,
      process,  summarize and report  financial data and have identified for the
      registrant's auditors any material weaknesses in internal controls; and


      b) Any fraud,  whether or not material,  that involves management or other
      employees  who  have  a  significant  role  in the  registrant's  internal
      controls; and


6. The  registrant's  other  certifying  officers  and I have  indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.


Date: November 13, 2002

                                /s/Patrick J. Foye
                                Patrick J. Foye
                                Executive  Vice  President  of ConCap  Equities,
                                Inc.,  equivalent of the chief executive officer
                                of the Partnership






                                  CERTIFICATION


I, Paul J. McAuliffe, certify that:


1.   I   have   reviewed   this    quarterly    report   on   Form   10-QSB   of
Johnstown/Consolidated Income Partners;


2. Based on my  knowledge,  this  quarterly  report  does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;


3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;


4.  The  registrant's  other  certifying  officers  and  I are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:


      a)  Designed  such  disclosure  controls  and  procedures  to ensure  that
      material   information   relating  to  the   registrant,   including   its
      consolidated  subsidiaries,  is made  known to us by others  within  those
      entities, particularly during the period in which this quarterly report is
      being prepared;


      b) Evaluated the effectiveness of the registrant's disclosure controls and
      procedures  as of a date  within 90 days prior to the filing  date of this
      quarterly report (the "Evaluation Date"); and


      c)  Presented  in  this  quarterly   report  our  conclusions   about  the
      effectiveness  of the  disclosure  controls  and  procedures  based on our
      evaluation as of the Evaluation Date;


5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation,  to the registrant's auditors and the audit committee of
registrant's   board  of  directors  (or  persons   performing   the  equivalent
functions):


      a) All  significant  deficiencies  in the design or  operation of internal
      controls which could adversely affect the registrant's  ability to record,
      process,  summarize and report  financial data and have identified for the
      registrant's auditors any material weaknesses in internal controls; and


      b) Any fraud,  whether or not material,  that involves management or other
      employees  who  have  a  significant  role  in the  registrant's  internal
      controls; and


6. The  registrant's  other  certifying  officers  and I have  indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.


Date: November 13, 2002

                               /s/Paul J. McAuliffe
                               Paul J. McAuliffe
                               Executive  Vice  President  and Chief  Financial
                               Officer of ConCap Equities,  Inc., equivalent of
                               the chief financial officer of the Partnership





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 September
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:  November 13, 2002


                                           /s/Paul J. McAuliffe
                                    Name:  Paul J. McAuliffe
                                    Date:  November 13, 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.