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 0-16010


                     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)


Check  whether the issuer (1) 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



                     JOHNSTOWN/CONSOLIDATED INCOME PARTNERS

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

                                  June 30, 2004





Assets
                                                                       
   Cash and cash equivalents                                              $ 1,668
   Receivables and deposits                                                   100
   Other assets                                                               234
   Investment property:
      Land                                                $    213
      Buildings and related personal property                5,111
                                                             5,324
      Less accumulated depreciation                         (4,047)         1,277
                                                                          $ 3,279
Liabilities and Partners' Deficit
   Accounts payable                                                       $    33
   Tenant security deposit liabilities                                         37
   Accrued property taxes                                                      39
   Other liabilities                                                          115
   Mortgage notes payable                                                   5,430

Partners' Deficit
   General partner                                         $  (272)
   Corporate limited partner on behalf of the
     Unitholders (128,810 units issued and
      outstanding)                                          (2,103)        (2,375)
                                                                          $ 3,279

                See Accompanying Notes to Financial Statements





                     JOHNSTOWN/CONSOLIDATED INCOME PARTNERS

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







                                          Three Months Ended        Six Months Ended
                                               June 30,                 June 30,
                                          2004         2003         2004         2003

Revenues:
                                                                    
  Rental income                          $ 260        $ 282         $ 517       $ 556
  Other income                               27           27            52          63
  Casualty gain (Note C)                     92           --            92          --
       Total revenues                       379          309           661         619
Expenses:
  Operating                                 115          102           241         228
  General and administrative                 38           40            77          82
  Depreciation                               68           71           138         140
  Interest                                   71           71           140         144
  Property taxes                             20           18            39          36
      Total expenses                        312          302           635         630

     Net income (loss)                    $ 67         $ 7          $ 26        $ (11)

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

Net income (loss) allocated to
  limited partners (99%)                     66            7            26         (11)
                                          $ 67         $ 7          $ 26        $ (11)
Net income (loss) per Unit of
  Depositary Receipt                     $ 0.51       $ 0.05       $ 0.20      $ (0.09)

                See Accompanying Notes to Financial Statements









                     JOHNSTOWN/CONSOLIDATED INCOME PARTNERS

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





                                                            Unitholders
                                                              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, 2003                 128,810      $  (272)    $(2,129)      $(2,401)

Net income for the six months
   ended June 30, 2004                    --           --          26            26

Partners' deficit at
   June 30, 2004                     128,810      $  (272)    $(2,103)      $(2,375)


                See Accompanying Notes to Financial Statements









                     JOHNSTOWN/CONSOLIDATED INCOME PARTNERS

                            STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                                 (in thousands)




                                                                  Six Months Ended
                                                                        June 30,
                                                                    2004       2003
Cash flows from operating activities:
                                                                        
  Net income (loss)                                               $ 26        $ (11)
  Adjustments to reconcile net income (loss) to net cash
   (used in) provided by operating activities:
   Depreciation                                                     138          140
   Amortization of loan costs                                         3            5
   Casualty gain                                                    (92)          --
   Change in accounts:
      Receivables and deposits                                      (64)           5
      Other assets                                                  (10)          (4)
      Accounts payable                                               (9)         (47)
      Tenant security deposit liabilities                            (4)          (1)
      Accrued property taxes                                         39           36
      Other liabilities                                             (47)          20
       Net cash (used in) provided by operating activities          (20)         143

Cash flows from investing activities:
  Insurance proceeds received                                        74           --
  Property improvements and replacements                           (174)         (34)
       Net cash used in investing activities                       (100)         (34)

Cash flows from financing activities:
  Payments on mortgage note payable                                 (52)         (48)
  Loan costs paid                                                   (69)          --
  Advances from affiliate                                             7           18
  Payments on advances from affiliate                                (7)         (18)
  Proceeds from mortgage note payable                             1,830           --
       Net cash provided by (used in) financing activities        1,709          (48)

Net increase in cash and cash equivalents                         1,589           61

Cash and cash equivalents at beginning of period                     79           35

Cash and cash equivalents at end of period                      $ 1,668       $ 96

Supplemental disclosure of cash flow information:
  Cash paid for interest                                         $ 137        $ 139

At June 30,  2004,  approximately  $25,000  of  insurance  proceeds  are held on
deposit with the mortgage lender.

                See Accompanying Notes to Financial Statements





                     JOHNSTOWN/CONSOLIDATED INCOME PARTNERS

                          NOTES TO FINANCIAL STATEMENTS
                                   (Unaudited)


Note A - Basis of Presentation

The accompanying unaudited financial statements of Johnstown/Consolidated Income
Partners (the  "Partnership" or  "Registrant")  have been prepared in accordance
with generally accepted accounting  principles for interim financial information
and with the  instructions  to Form  10-QSB and Item 310(b) of  Regulation  S-B.
Accordingly,  they do not include all of the information and footnotes  required
by generally accepted accounting  principles for complete financial  statements.
The  Partnership's  general  partner  is ConCap  Equities,  Inc.  (the  "General
Partner"). In the opinion of the General Partner, all adjustments (consisting of
normal recurring  accruals)  considered  necessary for a fair  presentation have
been included.  Operating results for the three and six month periods ended June
30, 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
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  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.

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 certain  payments to affiliates  for services and  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  $23,000 and
$14,000  were  incurred to the General  Partner and its  affiliates  for the six
months ended June 30, 2004 and 2003, respectively, which are included in general
and administrative expenses.

Affiliates of the General  Partner are entitled to receive 5% of gross  receipts
from  the  Partnership's  investment  property  as  compensation  for  providing
property   management   services.   The  Partnership  paid  to  such  affiliates
approximately  $28,000 and  $31,000  for the six months  ended June 30, 2004 and
2003, respectively, which are included in operating expenses.

Affiliates  of  the  General  Partner  received   reimbursement  of  accountable
administrative  expenses amounting to approximately  $33,000 and $42,000 for the
six months ended June 30, 2004 and 2003, respectively. Included in these amounts
are fees related to construction management services provided by an affiliate of
the General Partner of approximately  $1,000 and $2,000 for the six months ended
June 30, 2004 and 2003,  respectively.  The construction management service fees
are  calculated  based  on a  percentage  of  current  additions  to  investment
property.  These  reimbursements  of  accountable  administrative  expenses  are
included in general and administrative expenses and investment property.

In accordance with the Partnership  Agreement,  during the six months ended June
30, 2004, the General  Partner loaned the  Partnership  approximately  $7,000 to
fund a Partnership  audit invoice.  Interest  accrued at the prime rate plus 2%.
Interest  expense was less than $1,000 for the six months  ended June 30,  2004.
Principal  and  interest was repaid in full during the six months ended June 30,
2004.  During the six months ended June 30, 2003, the General Partner loaned the
Partnership approximately $18,000 to fund a real estate tax bill at Cedar Brooke
Apartments.  Interest  accrued at the prime rate plus 2%.  Interest  expense was
less than $1,000 for the six months ended June 30,  2003.  During the six months
ended June 30, 2003, the  Partnership  repaid the loan plus the related  accrued
interest with cash from operations.

In connection with the second mortgage obtained on Cedar Brooke Apartments,  the
Partnership  paid a fee of  approximately  $18,000 to the General Partner during
the six  months  ended  June 30,  2004.  This fee has  been  capitalized  and is
included in other assets.

The  Partnership  insures its  property up to certain  limits  through  coverage
provided by AIMCO which is  generally  self-insured  for a portion of losses and
liabilities  related to workers'  compensation,  property  casualty  and vehicle
liability.  The Partnership  insures its property above the AIMCO limits through
insurance policies obtained by AIMCO from insurers unaffiliated with the General
Partner. During the six months ended June 30, 2004 and 2003, the Partnership was
charged  by  AIMCO  and  its  affiliates   approximately   $9,000  and  $14,000,
respectively,  for  insurance  coverage and fees  associated  with policy claims
administration.

Note C - Casualty Event

On February 25, 2004, a fire occurred at Cedar Brooke Apartments, causing damage
to  four  apartment  units.  The  property  incurred  damages  of  approximately
$122,000.  During the six months  ended June 30,  2004,  insurance  proceeds  of
approximately  $99,000 have been  received to cover the damage to the  property,
approximately  $25,000 of which was held on deposit with the mortgage  lender at
June 30, 2004.  After writing off the  undepreciated  cost of the damaged asset,
the  Partnership  recognized a casualty  gain of  approximately  $92,000 for the
three and six months ended June 30, 2004.

Note D - Additional Financing

On June 25, 2004, the Partnership  obtained a second mortgage,  in the amount of
$1,830,000,  on Cedar Brooke  Apartments.  The second mortgage  requires monthly
payments of interest  beginning on August 1, 2004 until the loan matures July 1,
2007,  with  interest  being  equal to the one month  LIBOR  rate plus 300 basis
points (4.36% at June 30, 2004).  Loan costs of approximately  $69,000 that were
paid in connection with the second mortgage have been capitalized during the six
months ended June 30, 2004 and are included in other assets.

In  connection  with  the new  financing,  the  Partnership  agreed  to  certain
modifications on the existing mortgage loan encumbering Cedar Brooke Apartments.
The  modification  of terms  consisted  of an  interest  rate of 7.74%,  monthly
payments  of  approximately  $26,000,  commencing  August  1, 2004  through  its
maturity of July 1, 2014, with a balloon payment of approximately $3,088,000 due
at maturity.  The previous terms consisted of monthly  payments of approximately
$31,000  with a stated  interest  rate of 7.44%  through its maturity of July 1,
2021, at which time the loan was scheduled to be fully amortized.

Note E - 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  financial  condition  or
results of operations taken as a whole.

Note F - Subsequent Event

Subsequent  to  June  30,  2004,  the  Partnership   distributed   approximately
$1,590,000 to the partners (approximately $1,574,000 to the limited partners, or
$12.22 per Unit of Depositary  Receipt)  from proceeds from the second  mortgage
obtained on Cedar Brooke Apartments.



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 month periods ended June 30, 2004 and 2003.

                                                   Average Occupancy
      Property                                      2004       2003

      Cedar Brooke Apartments                       89%        97%
         Independence, Missouri

The General  Partner  attributes  the  decrease  in  occupancy  at Cedar  Brooke
Apartments to an increase in home  purchases and  increased  competition  in the
Independence area.

The  Partnership's  financial  results  are  dependent  upon a number of factors
including  the  ability  to  attract  and  maintain  tenants  at the  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's  net income for the three and six months  ended June 30, 2004
was approximately $67,000 and $26,000,  respectively,  as compared to net income
of approximately $7,000 and net loss of approximately  $11,000 for the three and
six months  ended June 30,  2003,  respectively.  The increase in net income for
both the three and six months ended June 30, 2004 is due to an increase in total
revenues,  partially  offset by an increase in total  expenses.  The increase in
total  revenues for both periods is due to the  recognition  of a casualty  gain
during the three and six months ended June 30, 2004 (as  discussed  below).  The
increase  in total  revenues  for the  three  months  ended  June  30,  2004 was
partially offset by a decrease in rental income.  The increase in total revenues
for the six months ended June 30, 2004 was partially offset by decreases in both
rental and other income. Other income remained relatively constant for the three
months  ended June 30, 2004.  The decrease in rental  income for both periods is
due to decreases in occupancy and the average rental rate,  partially  offset by
reduced  bad debt  expense at Cedar  Brooke  Apartments.  The  decrease in other
income  for the six  months  ended  June 30,  2004 is due to  decreases  in late
charges and lease cancellation fees at the Partnership's investment property.

On February 25, 2004, a fire occurred at Cedar Brooke Apartments, causing damage
to  four  apartment  units.  The  property  incurred  damages  of  approximately
$122,000.  During the six months  ended June 30,  2004,  insurance  proceeds  of
approximately  $99,000 have been  received to cover the damage to the  property,
approximately  $25,000 of which was held on deposit with the mortgage  lender at
June 30, 2004.  After writing off the  undepreciated  cost of the damaged asset,
the  Partnership  recognized a casualty  gain of  approximately  $92,000 for the
three and six months ended June 30, 2004.

The  increase in total  expenses for the three months ended June 30, 2004 is due
to an increase in operating expenses. The increase in total expenses for the six
months  ended  June  30,  2004  is due to an  increase  in  operating  expenses,
partially offset by a decrease in general and administrative  expenses.  General
and administrative  expenses remained  relatively  constant for the three months
ended June 30, 2004. Depreciation,  interest, and property tax expenses remained
relatively  constant for both the three and six months ended June 30, 2004.  The
increase in operating expenses for both periods is primarily due to increases in
utility and contract security expenses at Cedar Brooke Apartments.  The decrease
in general and administrative expenses for the six months ended June 30, 2004 is
due to decreases in management  reimbursements to the General Partner as allowed
under the Partnership  Agreement and professional  expenses  associated with the
administration  of the  Partnership,  partially  offset by an  increase in asset
management  fees paid to the General  Partner as allowed  under the  Partnership
Agreement.  Also included in general and  administrative  expenses for the three
and six  months  ended  June 30,  2004 and 2003 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
$1,668,000,  compared to approximately $96,000 at June 30, 2003. The increase in
cash and cash equivalents of  approximately  $1,589,000 for the six months ended
June 30, 2004,  from  December 31, 2003, is due to  approximately  $1,709,000 of
cash  provided  by  financing  activities,  partially  offset  by  approximately
$100,000 of cash used in investing activities and approximately  $20,000 of cash
used in operating activities. Cash provided by financing activities consisted of
loan  proceeds  received  as a result of the second  mortgage  obtained on Cedar
Brooke  Apartments  and an advance  from an  affiliate  of the General  Partner,
partially  offset by payments of principal made the mortgage  encumbering  Cedar
Brooke  Apartments,  loan costs paid,  and the  repayment  of an advance from an
affiliate.  Cash used in investing  activities consisted of property improvement
and replacements, partially offset by insurance proceeds received related to the
fire at Cedar Brooke  Apartments.  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.  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 discussed below.

During  the  six  months  ended  June  30,  2004,  the   Partnership   completed
approximately  $174,000  of capital  improvements  at Cedar  Brooke  Apartments,
consisting  primarily of swimming pool upgrades,  floor covering replacement and
construction  related to the fire that occurred at the property in February 2004
(as discussed in "Results of Operations").  These  improvements were funded from
operations  and  insurance  proceeds.  The  Partnership  evaluates  the  capital
improvement  needs of the  property  during  the year and  currently  expects to
complete an additional $41,000 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 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  assets are thought to be sufficient for any near-term needs,
exclusive of capital  improvements,  of the  Partnership.  On June 25, 2004, the
Partnership  obtained a second mortgage,  in the amount of $1,830,000,  on Cedar
Brooke  Apartments.  The second mortgage  requires  monthly payments of interest
beginning on August 1, 2004 until the loan matures July 1, 2007,  with  interest
being equal to the one month LIBOR rate plus 300 basis points (4.36% at June 30,
2004). Loan costs of approximately $69,000 that were paid in connection with the
second mortgage have been capitalized  during the six months ended June 30, 2004
and are included in other assets.

In  connection  with  the new  financing,  the  Partnership  agreed  to  certain
modifications on the existing mortgage loan encumbering Cedar Brooke Apartments.
The  modification  of terms  consisted  of an  interest  rate of 7.74%,  monthly
payments  of  approximately  $26,000,  commencing  August  1, 2004  through  its
maturity of July 1, 2014, with a balloon payment of approximately $3,088,000 due
at maturity.  The previous terms consisted of monthly  payments of approximately
$31,000  with a stated  interest  rate of 7.44%  through its maturity of July 1,
2021, at which time the loan was scheduled to be fully amortized.

There  were no  distributions  to the  partners  during the three and six months
ended June 30,  2004 and 2003.  Subsequent  to June 30,  2004,  the  Partnership
distributed  approximately $1,590,000 to the partners (approximately  $1,574,000
to the limited partners, or $12.22 per Unit of Depositary Receipt) from proceeds
from the second  mortgage  obtained  on Cedar  Brooke  Apartments.  Future  cash
distributions  will depend on the levels of net cash generated from  operations,
the  availability  of  cash  reserves,   the  timing  of  the  debt  maturities,
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  additional  distributions  to  its
partners during the remainder of 2004 or subsequent periods.

Other

In addition to its indirect  ownership of the general  partner  interests in the
Partnership,  AIMCO and its affiliates owned 72,774 units of depositary  receipt
(the "Units") in the Partnership representing 56.50% of the outstanding Units 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 56.50% of the
outstanding  Units,  AIMCO and its  affiliates  are 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

The  Partnership's  investment  property is recorded at cost,  less  accumulated
depreciation,  unless considered impaired.  If events or circumstances  indicate
that the carrying amount of the 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 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.

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

                  Current  Report on Form 8-K dated  June 25,  2004 and filed on
                  July 12,  2004,  disclosing  the second  mortgage  obtained on
                  Cedar Brooke Apartments.





                                   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.
                                          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 16, 2004






                     JOHNSTOWN CONSOLIDATED INCOME PARTNERS

                                INDEX OF EXHIBITS


EXHIBIT NO.   DOCUMENT DESCRIPTION

2.1           Agreement and Plan of Merger,  dated as of October 1, 1998, by and
              between   AIMCO  and  IPT;   incorporated   by  reference  to  the
              Registrant's Current Report on Form 8-K dated October 1, 1998.

3             Certificates   of  Limited   Partnership,   as  amended  to  date
              (Incorporated  by  reference  to the  Annual  Report on Form 10-K
              for the year ended December 31, 1991)

10.40         Multifamily   Note   dated   June  27,   2001,   by  and   between
              Johnstown/Consolidated   Income  Partners,  a  California  limited
              partnership,  and GMAC Commercial Mortgage Corporation relating to
              Cedar  Brooke  Apartments.   (Incorporated  by  reference  to  the
              Quarterly  Report on Form  10-QSB for the  quarter  ended June 30,
              2001).

 10.41        Allonge and Amendment to Multifamily  Note dated June 25, 2004, by
              and among  Johnstown/Consolidated  Income  Partners,  a California
              limited  partnership,  GMAC Commercial Mortgage  Corporation,  and
              Federal Home Loan Mortgage Corporation. (Incorporated by reference
              to the Current Report on Form 8-K dated June 25, 2004)

 10.42        Multifamily   Note   dated   June  25,   2004,   by  and   between
              Johnstown/Consolidated   Income  Partners,  a  California  limited
              partnership,  and GMAC Commercial Mortgage Bank.  (Incorporated by
              reference to the Current Report on Form 8-K dated June 25, 2004)

 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
      Johnstown/Consolidated Income Partners;

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 16, 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
      Johnstown/Consolidated Income Partners;

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 16, 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 Johnstown/Consolidated
Income  Partners (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 16, 2004


                                           /s/Stephen B. Waters
                                    Name:  Stephen B. Waters
                                    Date:  August 16, 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.