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

                                   Form 10-QSB

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

                For the quarterly period ended June 30, 2004


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


            For the transition period from _________to _________

                         Commission file number 0-16684


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



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

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

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


Check  whether the issuer (i) filed all reports  required to be filed by Section
13 or 15(d) of the  Exchange  Act during the past 12 months (or for such shorter
period that the  registrant  was required to file such reports) and (2) has been
subject to such filing requirements for the past 90 days.
Yes  X   No ___






                         PART I - FINANCIAL INFORMATION

ITEM 1.     FINANCIAL STATEMENTS



                         MULTI-BENEFIT REALTY FUND '87-1

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

                                  June 30, 2004




Assets
                                                                          
   Cash and cash equivalents                                                 $ 162
   Receivables and deposits                                                      76
   Other assets                                                                 182
   Investment property:
       Land                                                   $ 485
       Buildings and related personal property                  7,644
                                                                8,129
       Less accumulated depreciation                           (5,825)        2,304
                                                                            $ 2,724
Liabilities and Partners' (Deficiency) Capital
Liabilities
   Accounts payable                                                          $ 148
   Tenant security deposit liabilities                                           36
   Accrued property taxes                                                       145
   Other liabilities                                                            189
   Mortgage note payable                                                      3,556

Partners' (Deficiency) Capital
   General Partner                                             $ (77)
   Limited Partner "A" Unit holders -
      96,284 units issued and outstanding                      (8,310)
   Limited Partner "B" Unit holders -
      75,152 units issued and outstanding                       7,037        (1,350)
                                                                            $ 2,724


        See Accompanying Notes to Consolidated Financial Statements



                         MULTI-BENEFIT REALTY FUND '87-1

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



                                            Three Months Ended        Six Months Ended
                                                 June 30,                 June 30,
                                            2004          2003        2004        2003
                                                       (Restated)              (Restated)
Revenues:
                                                                      
  Rental income                             $ 291        $ 320        $ 600       $ 633
  Other income                                  41           45           95          90
      Total revenues                           332          365          695         723

Expenses:
  Operating                                    237          177          442         384
  General and administrative                    30           48           58          94
  Depreciation                                  98           98          195         196
  Interest                                      75           76          150         153
  Property taxes                                41           57           80         115
      Total expenses                           481          456          925         942

Loss from continuing operations               (149)         (91)        (230)       (219)
Income from discontinued operations             --           71           --          95
Net loss                                   $ (149)       $ (20)      $ (230)     $ (124)

Net loss allocated to general
  partner (1%)                              $ (1)         $ --        $ (2)       $ (1)
Net loss allocated to limited
  partners (99%)                              (148)         (20)        (228)       (123)
                                           $ (149)       $ (20)      $ (230)     $ (124)
Per limited partnership unit:
  Loss from continuing operations          $ (0.86)     $ (0.53)     $ (1.33)    $ (1.27)
  Income from discontinued operations           --         0.41           --        0.55
Net loss per limited partnership "A"
  and "B" units                            $ (0.86)     $ (0.12)     $ (1.33)    $ (0.72)

Distributions per limited partnership
  "A" units                                 $ --          $ --        $ --       $ 1.58
Distributions per limited partnership
  "B" units                                 $ --          $ --        $ --        $ --

        See Accompanying Notes to Consolidated Financial Statements





                         MULTI-BENEFIT REALTY FUND '87-1

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



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

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

Limited partnership units at
   December 31, 2003 and
   June 30, 2004                          --       96,284      75,152       171,436

Partners' (deficiency) capital
   at December 31, 2003               $ (75)      $(8,182)    $ 7,137      $ (1,120)

Net loss for the six months
   ended June 30, 2004                    (2)        (128)       (100)         (230)

Partners' (deficiency) capital
   at June 30, 2004                   $ (77)      $(8,310)    $ 7,037      $ (1,350)

        See Accompanying Notes to Consolidated Financial Statements




                         MULTI-BENEFIT REALTY FUND '87-1

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




                                                                     Six Months Ended
                                                                         June 30,
                                                                     2004         2003
Cash flows from operating activities:
                                                                           
  Net loss                                                          $ (230)      $ (124)
  Adjustments to reconcile net loss to net cash (used in)
   provided by operating activities:
     Depreciation                                                       195          428
     Amortization of loan costs                                           6           12
     Bad debt                                                            24           82
     Change in accounts:
      Receivables and deposits                                          (37)         (97)
      Other assets                                                      (40)         (48)
      Accounts payable                                                   31           --
      Tenant security deposit liabilities                                (6)          13
      Accrued property taxes                                            (13)         168
      Other liabilities                                                  11           77
         Net cash (used in) provided by operating activities            (59)         511

Cash flows used in investing activities:
  Property improvements and replacements                                (30)         (96)

Cash flows from financing activities:
  Payments on mortgage notes payable                                    (52)        (159)
  Distributions to partners                                              --         (153)
         Net cash used in financing activities                          (52)        (312)

Net (decrease) increase in cash and cash equivalents                   (141)         103

Cash and cash equivalents at beginning of period                        303          219
Cash and cash equivalents at end of period                           $ 162        $ 322

Supplemental disclosure of cash flow information:
  Cash paid for interest                                             $ 144        $ 449

Supplemental disclosure of non-cash information:
  Property improvements and replacements included in accounts
   payable                                                           $ 77         $ --

        See Accompanying Notes to Consolidated Financial Statements





                         MULTI-BENEFIT REALTY FUND '87-1

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


Note A - Basis of Presentation

The accompanying  unaudited  consolidated  financial statements of Multi-Benefit
Realty Fund '87-1 (the  "Partnership"  or  "Registrant")  have been  prepared in
accordance with generally accepted  accounting  principles for interim financial
information  and  with the  instructions  to Form  10-QSB  and  Item  310(b)  of
Regulation  S-B.  Accordingly,  they do not include all of the  information  and
footnotes  required by generally  accepted  accounting  principles  for complete
financial  statements.  In the opinion of ConCap  Equities,  Inc.  (the "General
Partner"),  all adjustments (consisting of normal recurring accruals) considered
necessary for a fair presentation have been included.  Operating results for the
three and six month periods ended June 30, 2004, are not necessarily  indicative
of the results  that may be expected  for the fiscal  year ending  December  31,
2004. For further  information,  refer to the consolidated  financial statements
and footnotes thereto included in the Partnership's Annual Report on Form 10-KSB
for the fiscal year ended December 31, 2003. The General Partner is an affiliate
of Apartment Investment and Management Company ("AIMCO"), a publicly traded real
estate investment trust.

The  accompanying  consolidated  statements of operations  for the three and six
months  ended June 30, 2003 have been  restated as of January 1, 2003 to reflect
the  operations of Shadow Brook  Apartments  which was sold October 28, 2003, as
income from discontinued  operations,  in accordance with Statement of Financial
Accounting  Standards  No. 144,  "Accounting  for the  Impairment or Disposal of
Long-Lived Assets".

Limited Partnership Units

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

Reclassification

Certain balances from 2003 have been reclassified to conform to the current year
presentation.

Note B - Transactions with Affiliated Parties

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

Affiliates of the General  Partner are entitled to receive 5% of gross  receipts
from both of the Partnership's properties as compensation for providing property
management  services.  The  Partnership  paid to such  affiliates  approximately
$35,000  and  $89,000  for  the  six  months  ended  June  30,  2004  and  2003,
respectively,   which  is  included  in  operating   expenses  and  income  from
discontinued operations.

An affiliate  of the General  Partner  received  reimbursements  of  accountable
administrative  expenses amounting to approximately  $29,000 and $47,000 for the
six months  ended June 30,  2004 and 2003,  respectively,  which is  included in
general and administrative expenses.

The Partnership  Agreement  provides for a fee equal to 9% of distributable cash
from  operations  (as  defined in the  Partnership  Agreement)  received  by the
limited   partners  to  be  paid  to  the  General  Partner  for  executive  and
administrative  management services. Fees of approximately $14,000 were paid for
the six months ended June 30, 2003 in association  with operating  distributions
and are included in general and administrative expenses. There were no such fees
paid during the six months ended June 30, 2004.

The  Partnership  insures its properties up to certain  limits through  coverage
provided by AIMCO which is  generally  self-insured  for a portion of losses and
liabilities  related to workers  compensation,  property  casualty  and  vehicle
liability. The Partnership insures its properties above the AIMCO limits through
insurance policies obtained by AIMCO from insurers unaffiliated with the General
Partner. During the six months ended June 30, 2004 and 2003, the Partnership was
charged  by  AIMCO  and  its  affiliates   approximately  $12,000  and  $42,000,
respectively,  for  insurance  coverage and fees  associated  with policy claims
administration.

Note C - Contingencies

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 purported to
assert  claims on behalf of a class of  limited  partners  and  derivatively  on
behalf of a number of limited partnerships  (including the Partnership) that 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 that 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 sought monetary damages and equitable relief,  including judicial
dissolution of the Partnership. In addition, 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 Heller
action was brought as a purported  derivative  action,  and asserted claims for,
among other things,  breach of fiduciary duty, unfair  competition,  conversion,
unjust enrichment, and judicial dissolution.

On January 8, 2003,  the parties filed a  Stipulation  of Settlement in proposed
settlement of the Nuanes action and the Heller action.

In general  terms,  the  proposed  settlement  provides  for  certification  for
settlement  purposes of a settlement class consisting of all limited partners in
this  Partnership and others (the  "Partnerships")  as of December 20, 2002, the
dismissal  with  prejudice  and  release  of claims  in the  Nuanes  and  Heller
litigation,  payment by AIMCO of $9.9  million  (which shall be  distributed  to
settlement  class  members  after  deduction of attorney fees and costs of class
counsel and certain costs of settlement) and up to $1 million toward the cost of
independent  appraisals of the  Partnerships'  properties  by a Court  appointed
appraiser.  An affiliate of the General Partner has also agreed to make at least
one round of tender offers to purchase all of the  partnership  interests in the
Partnerships within one year of final approval, if it is granted, and to provide
partners  with the  independent  appraisals  at the time of these  tenders.  The
proposed  settlement  also provided for the  limitation  of the allowable  costs
which the General  Partner or its  affiliates  will charge the  Partnerships  in
connection with this litigation and imposes limits on the class counsel fees and
costs in this litigation.  On April 11, 2003,  notice was distributed to limited
partners providing the details of the proposed settlement.

On June 13, 2003, the Court granted final approval of the settlement and entered
judgment in both the Nuanes and Heller actions.  On August 12, 2003, an objector
("Objector")  filed an  appeal  seeking  to  vacate  and/or  reverse  the  order
approving the settlement and entering  judgment  thereto.  On November 24, 2003,
the Objector filed an  application  requesting the Court order AIMCO to withdraw
settlement  tender offers it had  commenced,  refrain from making further offers
pending the appeal and auction any units tendered to third  parties,  contending
that the offers did not conform  with the terms of the  Settlement.  Counsel for
the Objector (on behalf of another  investor)  had  alternatively  requested the
Court take certain  action  purportedly  to enforce the terms of the  settlement
agreement.  On December 18, 2003,  the Court heard oral  argument on the motions
and denied them both in their entirety.

On January 28, 2004,  Objector filed his opening brief in his pending appeal. On
April 23, 2004, the General Partner and its affiliates filed a response brief in
support of the settlement and the judgment thereto. Plaintiffs have also filed a
brief in support of the settlement.  On June 4, 2004,  Objector filed a reply to
the briefs submitted by the General Partner and Plaintiffs.  No hearing has been
scheduled in the matter.

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

On August 8, 2003 AIMCO  Properties  L.P., an affiliate of the General  Partner,
was served with a complaint in the United  States  District  Court,  District of
Columbia alleging that AIMCO Properties L.P.  willfully  violated the Fair Labor
Standards Act ("FLSA") by failing to pay  maintenance  workers  overtime for all
hours worked in excess of forty per week. On March 5, 2004  Plaintiffs  filed an
amended complaint also naming NHP Management Company, which is also an affiliate
of the General Partner. The complaint is styled as a Collective Action under the
FLSA and seeks to certify state  subclasses  in  California,  Maryland,  and the
District of Columbia. Specifically, the plaintiffs contend that AIMCO Properties
L.P. failed to compensate  maintenance  workers for time that they were required
to be "on-call".  Additionally,  the complaint  alleges  AIMCO  Properties  L.P.
failed to comply with the FLSA in compensating maintenance workers for time that
they worked in responding to a call while  "on-call".  The defendants have filed
an answer to the amended  complaint  denying the substantive  allegations.  Some
discovery has taken place and  settlement  negotiations  continue.  Although the
outcome of any litigation is uncertain, AIMCO Properties,  L.P. does not believe
that the ultimate  outcome will have a material  adverse effect on its financial
condition  or results of  operations  taken as a whole.  Similarly,  the General
Partner does not believe that the ultimate  outcome will have a material adverse
effect on the Partnership's  financial  condition or results of operations taken
as a whole.

The  Partnership  is unaware  of any other  pending  or  outstanding  litigation
matters involving it or its investment property that are not of a routine nature
arising in the ordinary course of business.

As  previously  disclosed,  the  Central  Regional  Office of the United  States
Securities and Exchange  Commission is conducting an  investigation  relating to
certain  matters.  AIMCO  believes the areas of  investigation  include  AIMCO's
miscalculated   monthly  net  rental  income  figures  in  third  quarter  2003,
forecasted  guidance,  accounts payable,  rent concessions,  vendor rebates, and
capitalization of expenses and payroll.  AIMCO is cooperating  fully. AIMCO does
not believe that the ultimate outcome will have a material adverse effect on its
consolidated  financial  condition  or results of  operations  taken as a whole.
Similarly,  the General Partner does not believe that the ultimate  outcome will
have a  material  adverse  effect on the  Partnership's  consolidated  financial
condition or results of operations taken as a whole.

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

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.  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;  litigation,  including  costs  associated  with  prosecuting  and
defending  claims  and  any  adverse   outcomes,   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
six months ended June 30, 2004 and 2003:

                                                   Average Occupancy
      Property                                      2004       2003

      Hunt Club Apartments                          89%        92%
        Indianapolis, Indiana

The General Partner attributes the decrease in occupancy at Hunt Club Apartments
to lower interest rates which have encouraged home ownership.

The  Partnership's  financial  results  are  dependent  upon a number of factors
including  the  ability to attract  and  maintain  tenants at the  Partnership's
remaining investment property,  interest rates on mortgage loans, costs incurred
to operate the investment property,  general economic conditions and weather. 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,  the  General  Partner may use rental
concessions and rental rate reductions to offset  softening  market  conditions,
accordingly,  there is no  guarantee  that the General  Partner  will be able to
sustain such a plan.  Further, a number of factors which are outside the control
of the Partnership  such as the local economic climate and weather can adversely
or positively impact the Partnership's financial results.

Results of Operations

The  Partnership had a net loss for the three and six months ended June 30, 2004
of approximately $149,000 and $230,000,  respectively, as compared to a net loss
of  approximately  $20,000 and  $124,000 for the three and six months ended June
30, 2003, respectively. The increase in net loss for the three months ended June
30,  2004 was due to a decrease  in total  revenues,  a decrease  in income from
discontinued  operations and an increase in total expenses.  The increase in net
loss for the six months  ended  June 30,  2004,  was due to a decrease  in total
revenues and a decrease in income from  discontinued  operations offset slightly
by a decrease in total expenses.

The  accompanying  consolidated  statements of operations  for the three and six
months  ended June 30, 2003 have been  restated as of January 1, 2003 to reflect
the operations of Shadow Brook Apartments which sold October 28, 2003, as income
from  discontinued  operations,   in  accordance  with  Statement  of  Financial
Accounting  Standards  No. 144,  "Accounting  for the  Impairment or Disposal of
Long-Lived Assets".  The results of the property's  operations for the three and
six  months  ended  June 30,  2003 are  included  in  income  from  discontinued
operations of approximately  $71,000 and $95,000,  respectively,  which includes
revenues of approximately $544,000 and $1,056,000, respectively.

The Partnership's  loss from continuing  operations for the three and six months
ended June 30,  2004 was  approximately  $149,000  and  $230,000,  respectively,
compared  to a loss from  continuing  operations  of  approximately  $91,000 and
$219,000  for the three and six months ended June 30,  2003,  respectively.  The
increase in loss from continuing  operations for the three months ended June 30,
2004 is due to a decrease in total  revenues and an increase in total  expenses.
The increase in loss from  continuing  operations  for the six months ended June
30, 2004 is due to a decrease in total revenues offset slightly by a decrease in
total expenses.

The decrease in total  revenues for both the three and six months ended June 30,
2004 was due to a decrease in rental income.  Other income  remained  relatively
constant for the comparable  periods.  Rental income decreased due to a decrease
in occupancy and the average rental rate at Hunt Club Apartments.

Total  expenses  for the three  months  ended  June 30,  2004  increased  due to
increases   in   operating   expenses   offset  by   decreases  in  general  and
administrative  and property  tax  expenses.  Total  expenses for the six months
ended June 30, 2004 decreased due to decreases in general and administrative and
property tax expenses offset by an increase in operating expenses.  Depreciation
and interest expenses remained  relatively  constant for the comparable periods.
Operating  expenses increased for both periods due to an increase in maintenance
expense at Hunt Club Apartments. Maintenance expenses increased due to increases
in contract  services  and  repairs.  Property  tax expense  decreased  for both
periods due to the  Partnership's  appeal of the  reassessed  value at Hunt Club
Apartments  by the  taxing  authorities.  During  2003,  the  state  of  Indiana
implemented a reassessment of property tax values.  The Partnership is currently
appealing  the  reassessed  property tax value of Hunt Club  Apartments.  In the
state of Indiana,  property  tax bills are paid one year in arrears.  Thus,  the
2003 property tax bills are received and paid in 2004. Due to the  Partnership's
appeal of the reassessed  property value, the property tax accrual for 2004, and
in certain  situations,  the remaining  liability for the 2002 and 2003 property
tax bills is based on the  property  tax  value as  estimated  by a third  party
property tax specialist.  If the  Partnership is unsuccessful in its appeal,  it
could  potentially  be liable  for up to  approximately  $83,000  of  additional
property  taxes related to the 2002,  2003 and the first half of 2004 tax years.
The Partnership believes that the recorded liability is its best estimate of the
amounts ultimately to be paid for Indiana property taxes.

General and administrative  expenses decreased for both the three and six months
ended June 30, 2004  primarily due to reduced costs of services  included in the
management reimbursements paid to an affiliate of the General Partner as allowed
under the  Partnership  Agreement and decreased fees paid to the General Partner
in connection with distributions made from operations.  Also included in general
and  administrative  expenses are costs associated with the quarterly and annual
communications  with  investors  and  regulatory  agencies  and the annual audit
required by the Partnership Agreement.

Liquidity and Capital Resources

At June 30, 2004, the Partnership had cash and cash equivalents of approximately
$162,000 as compared to  approximately  $322,000 at June 30, 2003. Cash and cash
equivalents  decreased  approximately  $141,000  from  December  31, 2003 due to
approximately $59,000, $52,000 and $30,000 of cash used in operating,  financing
and  investing  activities,  respectively.  Cash  used in  financing  activities
consisted  of  principal   payments  made  on  the  mortgage   encumbering   the
Partnership's  property. Cash used in investing activities consisted of property
improvements  and  replacements.  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 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.  For example,  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 detailed below.

Hunt Club

During  the  six  months  ended  June  30,  2004,  the   Partnership   completed
approximately   $107,000  of  capital  improvements  at  Hunt  Club  Apartments,
consisting   primarily   of  plumbing   enhancements,   furniture   and  fixture
improvements,  appliances and floor covering  replacements.  These  improvements
were funded from  operating  cash flow.  The  Partnership  evaluates the capital
improvement  needs of the  property  during  the year and  currently  expects to
complete an additional $94,000 in capital  improvements  during the remainder of
2004.  Additional capital  improvements may be considered and will depend on the
physical  condition  of the  property  as  well  as the  anticipated  cash  flow
generated by the property.

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 affected at least in the short term.

The  Partnership's  assets are thought to be sufficient for any near-term  needs
(exclusive  of  capital   improvements)   of  the   Partnership.   The  mortgage
indebtedness  encumbering  Hunt Club Apartments of  approximately  $3,556,000 is
amortized over 20 years and matures  September 1, 2020 at which time the loan is
scheduled to be fully amortized.

The Partnership  distributed  the following  amounts during the six months ended
June 30, 2004 and 2003 (in thousands, except per unit data):



                                          Per Limited                        Per Limited
                      Six Months Ended    Partnership    Six Months Ended    Partnership
                       June 30, 2004          Unit         June 30, 2003        Unit

                                                                   
Operations                  $ --              $ --             $ 153           $ 1.58


Upon distribution of sale proceeds from the sale of Carlin Manor during the year
ended  December  31,  2000,  the "A" Unit  holders  did not  receive the correct
priority return.  As a result, as of December 31, 2002, the "B" Unit holders had
received excess distributions of approximately $1,328,000  (approximately $17.67
per "B" Unit).  Approximately  $1,303,000 of this amount was due to the "A" Unit
holders (approximately $13.53 per "A" Unit) and approximately $25,000 was due to
the General Partner.  All future  distributions  payable to the "B" Unit holders
were to be paid to the "A" Unit holders until the "A" Unit holders  received the
correct  priority  return.  Accordingly,  the  limited  partner  portion  of the
distribution  during  the six  months  ended  June 30,  2003  was  approximately
$152,000 to the "A" unit holders or $1.58 per limited  partnership unit and zero
to "B" unit holders.  During the year ended December 31, 2003,  the  Partnership
distributed  approximately  $5,884,000  of sale proceeds from the sale of Shadow
Brook Apartments and  approximately  $339,000 from operations.  Due to the prior
overpayment  to "B" unit holders,  the "A" unit holders  received  approximately
$1,303,000 and the General Partner received  approximately $25,000 of funds that
otherwise  would have been paid to the "B" unit holders during 2003.  There were
no distributions made during the six months ended June 30, 2004.

Future cash  distributions  will depend on the levels of net cash generated from
operations,  the  availability  of cash  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  distributions to its partners in
2004 or subsequent periods.

Other

In addition to its  indirect  ownership of the general  partner  interest in the
Partnership,  AIMCO and its affiliates  owned 63,163 "A" and 40,151 "B" Units of
Depository Receipts ("Units") in the Partnership  representing 65.60% and 53.43%
of the outstanding "A" and "B" Units,  respectively,  at June 30, 2004. 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  in  exchange  for  cash or a  combination  of cash  and  units  in  AIMCO
Properties,  L.P., the operating  partnership of AIMCO,  either through  private
purchases or tender offers.  Pursuant to the Partnership Agreement,  unitholders
holding a majority of the Units are  entitled  to take action with  respect to a
variety of matters  that  include,  but are not  limited  to,  voting on certain
amendments  to the  Partnership  Agreement  and  voting  to remove  the  General
Partner.  As a result of its  ownership of 65.60% and 53.43% of the  outstanding
"A" and "B" Units,  respectively,  AIMCO and its affiliates are in a position to
control all such 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 consolidated financial statements are prepared in accordance with accounting
principles generally accepted in the United States which require the Partnership
to  make  estimates  and  assumptions.  The  Partnership  believes  that  of its
significant  accounting  policies,  the following may involve a higher degree of
judgment and complexity.

Impairment of Long-Lived Assets

Investment 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  property.  These factors include, but are not limited
to,  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  of  the
Partnership's asset.

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  evaluates all accounts receivable from residents and establishes an
allowance, after the application of security deposits, for accounts greater than
30 days past due on current tenants and all receivables due from former tenants.
The Partnership will offer rental concessions during particularly slow months or
in response to heavy  competition from other similar  complexes in the area. Any
concessions  given at the inception of the lease are amortized  over the life of
the lease.

ITEM 3.     CONTROLS AND PROCEDURES

(a) Disclosure Controls and Procedures.  The Partnership's management,  with the
participation of 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,  has evaluated
the  effectiveness of the Partnership's  disclosure  controls and procedures (as
such term is defined  in Rules  13a-15(e)  and  15d-15(e)  under the  Securities
Exchange  Act of 1934,  as amended  (the  "Exchange  Act")) as of the end of the
period covered by this report. Based on such evaluation, 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  concluded  that, as of the end of such
period, the Partnership's disclosure controls and procedures are effective.

(b) Internal Control Over Financial  Reporting.  There have not been any changes
in the Partnership's  internal control over financial reporting (as such term is
defined in Rules  13a-15(f)  and  15d-15(f)  under the Exchange  Act) during the
fiscal quarter to which this report relates that have  materially  affected,  or
are reasonably likely to materially affect,  the Partnership's  internal control
over financial reporting.

                           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 purported to
assert  claims on behalf of a class of  limited  partners  and  derivatively  on
behalf of a number of limited partnerships  (including the Partnership) that 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 that 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 sought monetary damages and equitable relief,  including judicial
dissolution of the Partnership. In addition, 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 Heller
action was brought as a purported  derivative  action,  and asserted claims for,
among other things,  breach of fiduciary duty, unfair  competition,  conversion,
unjust enrichment, and judicial dissolution.

On January 8, 2003,  the parties filed a  Stipulation  of Settlement in proposed
settlement of the Nuanes action and the Heller action.

In general  terms,  the  proposed  settlement  provides  for  certification  for
settlement  purposes of a settlement class consisting of all limited partners in
this  Partnership and others (the  "Partnerships")  as of December 20, 2002, the
dismissal  with  prejudice  and  release  of claims  in the  Nuanes  and  Heller
litigation,  payment by AIMCO of $9.9  million  (which shall be  distributed  to
settlement  class  members  after  deduction of attorney fees and costs of class
counsel and certain costs of settlement) and up to $1 million toward the cost of
independent  appraisals of the  Partnerships'  properties  by a Court  appointed
appraiser.  An affiliate of the General Partner has also agreed to make at least
one round of tender offers to purchase all of the  partnership  interests in the
Partnerships within one year of final approval, if it is granted, and to provide
partners  with the  independent  appraisals  at the time of these  tenders.  The
proposed  settlement  also provided for the  limitation  of the allowable  costs
which the General  Partner or its  affiliates  will charge the  Partnerships  in
connection with this litigation and imposes limits on the class counsel fees and
costs in this litigation.  On April 11, 2003,  notice was distributed to limited
partners providing the details of the proposed settlement.

On June 13, 2003, the Court granted final approval of the settlement and entered
judgment in both the Nuanes and Heller actions.  On August 12, 2003, an objector
("Objector")  filed an  appeal  seeking  to  vacate  and/or  reverse  the  order
approving the settlement and entering  judgment  thereto.  On November 24, 2003,
the Objector filed an  application  requesting the Court order AIMCO to withdraw
settlement  tender offers it had  commenced,  refrain from making further offers
pending the appeal and auction any units tendered to third  parties,  contending
that the offers did not conform  with the terms of the  Settlement.  Counsel for
the Objector (on behalf of another  investor)  had  alternatively  requested the
Court take certain  action  purportedly  to enforce the terms of the  settlement
agreement.  On December 18, 2003,  the Court heard oral  argument on the motions
and denied them both in their entirety.

On January 28, 2004,  Objector filed his opening brief in his pending appeal. On
April 23, 2004, the General Partner and its affiliates filed a response brief in
support of the settlement and the judgment thereto. Plaintiffs have also filed a
brief in support of the settlement.  On June 4, 2004,  Objector filed a reply to
the briefs submitted by the General Partner and Plaintiffs.  No hearing has been
scheduled in the matter.

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

On August 8, 2003 AIMCO  Properties  L.P., an affiliate of the General  Partner,
was served with a complaint in the United  States  District  Court,  District of
Columbia alleging that AIMCO Properties L.P.  willfully  violated the Fair Labor
Standards Act ("FLSA") by failing to pay  maintenance  workers  overtime for all
hours worked in excess of forty per week. On March 5, 2004  Plaintiffs  filed an
amended complaint also naming NHP Management Company, which is also an affiliate
of the General Partner. The complaint is styled as a Collective Action under the
FLSA and seeks to certify state  subclasses  in  California,  Maryland,  and the
District of Columbia. Specifically, the plaintiffs contend that AIMCO Properties
L.P. failed to compensate  maintenance  workers for time that they were required
to be "on-call".  Additionally,  the complaint  alleges  AIMCO  Properties  L.P.
failed to comply with the FLSA in compensating maintenance workers for time that
they worked in responding to a call while  "on-call".  The defendants have filed
an answer to the amended  complaint  denying the substantive  allegations.  Some
discovery has taken place and  settlement  negotiations  continue.  Although the
outcome of any litigation is uncertain, AIMCO Properties,  L.P. does not believe
that the ultimate  outcome will have a material  adverse effect on its financial
condition  or results of  operations  taken as a whole.  Similarly,  the General
Partner does not believe that the ultimate  outcome will have a material adverse
effect on the Partnership's  financial  condition or results of operations taken
as a whole.

ITEM 6.     EXHIBITS AND REPORTS ON FORM 8-K

            a)    Exhibits:

                  See Exhibit Index attached.

            b)    Reports on Form 8-K filed  during the  quarter  ended June 30,
                  2004:

                  None.







                                   SIGNATURES



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



                                    MULTI-BENEFIT REALTY FUND '87-1


                                    By:   CONCAP EQUITIES, INC.
                                          General Partner


                                    By:   /s/Martha L. Long
                                          Martha L. Long
                                          Senior Vice President


                                    By:   /s/Stephen B. Waters
                                          Stephen B. Waters
                                          Vice President


                                    Date: August 13, 2004






                                  EXHIBIT INDEX


Exhibit

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

 3.2              Certificate  of  Limited   Partnership   (incorporated  by
                  reference to  Registration  Statement of Registrant  (File
                  No. 3-38908) filed December 10, 1986, as amended to date).

 4                Depositary   Agreement   (Incorporated   by  reference  to
                  Registration  Statement of Registrant  (File No.  33-8908)
                  filed December 10, 1986, as amended by date).

10.12             Letter  of  Notice   dated   December   20,   1991,   from
                  Partnership  Services,  Inc.  ("PSI")  to the  Partnership
                  regarding  the  change in  ownership  and  dissolution  of
                  ConCap  Services  Company whereby PSI assumed the Investor
                  Services  Agreement.  (Incorporated  by  reference  to the
                  Annual  Report  on Form 10-K for the year  ended  December
                  31, 1991).

10.15             Letter of Notice  dated  December  20,  1991,  from PSI to the
                  Partnership  regarding the change in ownership and dissolution
                  of ConCap  Capital  Company  whereby PSI assumed the Financial
                  Services  Agreement.  (Incorporated by reference to the Annual
                  Report on Form 10-K for the year ended December 31, 1991).

10.22             Multifamily  Note dated August 31,  2000,  by and between Hunt
                  Club Associates,  Ltd., a Texas limited partnership,  and ARCS
                  Commercial   Mortgage   Co.,   L.P.,  a   California   limited
                  partnership relating to Hunt Club Apartments. (Incorporated by
                  reference  to the  Quarterly  Report  on Form  10-QSB  for the
                  quarter ended September 30, 2000.)

10.23             Multifamily  Note dated  August 31,  2001,  by and between
                  Multi-Benefit  Realty Fund  '87-1,  a  California  limited
                  partnership and GMAC Commercial  Mortgage  Corporation,  a
                  California   corporation,   relating   to   Shadow   Brook
                  Apartments.  (Incorporated  by reference to the  Quarterly
                  Report on Form 10-QSB for the quarter ended  September 30,
                  2001.)

10.24             Purchase and Sale Contract between  Multi-Benefit  Realty Fund
                  '87-1  and  RDO   Properties,   LLC,  dated  August  7,  2003.
                  (Incorporated  by reference to the Current  Report on Form 8-K
                  dated October 28, 2003.)

10.25             Amendment   to   Purchase   and  Sale   Contract   between
                  Multi-Benefit  Realty Fund '87-1 and RDO Properties,  LLC,
                  dated  September 11, 2003.  (Incorporated  by reference to
                  the Current Report on Form 8-K dated October 28, 2003.)

10.26             Second   Amendment  to  Purchase  and  Sale  Contract  between
                  Multi-Benefit Realty Fund '87-1 and RDO Properties, LLC, dated
                  September 18, 2003.  (Incorporated by reference to the Current
                  Report on Form 8-K dated October 28, 2003.)

10.27             Third   Amendment  to  Purchase  and  Sale  Contract   between
                  Multi-Benefit Realty Fund '87-1 and RDO Properties, LLC, dated
                  October 10,  2003.  (Incorporated  by reference to the Current
                  Report on Form 8-K dated October 28, 2003.)

31.1              Certification   of  equivalent  of  Chief  Executive   Officer
                  pursuant to Securities Exchange Act Rules 13a-14(a)/15d-14(a),
                  as Adopted Pursuant to Section 302 of the  Sarbanes-Oxley  Act
                  of 2002.

31.2              Certification   of  equivalent  of  Chief  Financial   Officer
                  pursuant to Securities Exchange Act Rules 13a-14(a)/15d-14(a),
                  as Adopted Pursuant to Section 302 of the  Sarbanes-Oxley  Act
                  of 2002.

32.1              Certification  Pursuant  to 18  U.S.C.  Section  1350,  as
                  Adopted Pursuant to Section 906 of the  Sarbanes-Oxley Act
                  of 2002.



Exhibit 31.1


                                  CERTIFICATION


I, Martha L. Long, certify that:


1.    I have  reviewed  this  quarterly  report on Form 10-QSB of  Multi-Benefit
      Realty Fund '87-1;

2.    Based on my knowledge,  this 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
      report;

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

4.    The  small  business  issuer's  other  certifying  officer(s)  and  I  are
      responsible  for  establishing  and  maintaining  disclosure  controls and
      procedures (as defined in Exchange Act Rules  13a-15(e) and 15d-15(e)) for
      the small business issuer and have:

      (a)   Designed such  disclosure  controls and  procedures,  or caused such
            disclosure   controls  and  procedures  to  be  designed  under  our
            supervision,  to ensure that  material  information  relating to the
            small business issuer, including its consolidated  subsidiaries,  is
            made  known to us by  others  within  those  entities,  particularly
            during the period in which this report is being prepared;

      (b)   Evaluated  the   effectiveness   of  the  small  business   issuer's
            disclosure  controls and procedures and presented in this report our
            conclusions about the  effectiveness of the disclosure  controls and
            procedures, as of the end of the period covered by this report based
            on such evaluation; and

      (c)   Disclosed in this report any change in the small  business  issuer's
            internal  control over financial  reporting that occurred during the
            small  business  issuer's  most  recent  fiscal  quarter  (the small
            business  issuer's  fourth  fiscal  quarter in the case of an annual
            report) that has  materially  affected,  or is reasonably  likely to
            materially affect, the small business issuer's internal control over
            financial reporting; and

5.    The  small  business  issuer's  other  certifying  officer(s)  and I  have
      disclosed,  based on our most recent  evaluation of internal  control over
      financial reporting, to the small business issuer's auditors and the audit
      committee of the small  business  issuer's  board of directors (or persons
      performing the equivalent functions):

      (a)   All significant  deficiencies and material  weaknesses in the design
            or operation of internal control over financial  reporting which are
            reasonably  likely to adversely  affect the small business  issuer's
            ability  to  record,   process,   summarize  and  report   financial
            information; and

      (b)   Any fraud,  whether or not  material,  that  involves  management or
            other  employees who have a significant  role in the small  business
            issuer's internal control over financial reporting.

Date:  August 13, 2004

                                    /s/Martha L. Long
                                    Martha L. Long
                                    Senior   Vice    President   of   ConCap
                                    Equities,  Inc., equivalent of the chief
                                    executive officer of the Partnership






Exhibit 31.2


                                  CERTIFICATION


I, Stephen B. Waters, certify that:


1.    I have  reviewed  this  quarterly  report on Form 10-QSB of  Multi-Benefit
      Realty Fund '87-1;

2.    Based on my knowledge,  this 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
      report;

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

4.    The  small  business  issuer's  other  certifying  officer(s)  and  I  are
      responsible  for  establishing  and  maintaining  disclosure  controls and
      procedures (as defined in Exchange Act Rules  13a-15(e) and 15d-15(e)) for
      the small business issuer and have:

      (a)   Designed such  disclosure  controls and  procedures,  or caused such
            disclosure   controls  and  procedures  to  be  designed  under  our
            supervision,  to ensure that  material  information  relating to the
            small business issuer, including its consolidated  subsidiaries,  is
            made  known to us by  others  within  those  entities,  particularly
            during the period in which this report is being prepared;

      (b)   Evaluated  the   effectiveness   of  the  small  business   issuer's
            disclosure  controls and procedures and presented in this report our
            conclusions about the  effectiveness of the disclosure  controls and
            procedures, as of the end of the period covered by this report based
            on such evaluation; and

      (c)   Disclosed in this report any change in the small  business  issuer's
            internal  control over financial  reporting that occurred during the
            small  business  issuer's  most  recent  fiscal  quarter  (the small
            business  issuer's  fourth  fiscal  quarter in the case of an annual
            report) that has  materially  affected,  or is reasonably  likely to
            materially affect, the small business issuer's internal control over
            financial reporting; and

5.    The  small  business  issuer's  other  certifying  officer(s)  and I  have
      disclosed,  based on our most recent  evaluation of internal  control over
      financial reporting, to the small business issuer's auditors and the audit
      committee of the small  business  issuer's  board of directors (or persons
      performing the equivalent functions):

      (a)   All significant  deficiencies and material  weaknesses in the design
            or operation of internal control over financial  reporting which are
            reasonably  likely to adversely  affect the small business  issuer's
            ability  to  record,   process,   summarize  and  report   financial
            information; and

      (b)   Any fraud,  whether or not  material,  that  involves  management or
            other  employees who have a significant  role in the small  business
            issuer's internal control over financial reporting.

Date:  August 13, 2004

                                    /s/Stephen B. Waters
                                    Stephen B. Waters
                                    Vice   President  of  ConCap   Equities,
                                    Inc.,  equivalent of the chief financial
                                    officer of the Partnership





Exhibit 32.1


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



In connection with the Quarterly Report on Form 10-QSB of  Multi-Benefit  Realty
Fund '87-1 (the "Partnership"),  for the quarterly period ended June 30, 2004 as
filed with the  Securities  and  Exchange  Commission  on the date  hereof  (the
"Report"),  Martha L. Long, as the equivalent of the Chief Executive  Officer of
the Partnership, and Stephen B. Waters, 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/Martha L. Long
                                    Name:  Martha L. Long
                                    Date:  August 13, 2004


                                           /s/Stephen B. Waters
                                    Name:  Stephen B. Waters
                                    Date:  August 13, 2004


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