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, 2005


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


             For the transition period from _________to _________

                         Commission file number 0-16116


                      ANGELES OPPORTUNITY PROPERTIES, LTD.
        (Exact name of small business issuer as specified in its charter)



         California                                              95-4052473
(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



                      ANGELES OPPORTUNITY PROPERTIES, LTD.

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

                                  June 30, 2005





Assets
                                                                           
   Cash and cash equivalents                                                  $ 99
   Receivables and deposits                                                      21
   Other assets                                                                 228
   Investment property:
      Land                                                     $ 540
      Buildings and related personal property                   7,016
                                                                7,556
      Less accumulated depreciation                            (3,171)        4,385

                                                                            $ 4,733
Liabilities and Partners' Deficit
Liabilities
   Accounts payable                                                           $ 93
   Tenant security deposit liabilities                                           32
   Accrued property taxes                                                       100
   Due to affiliates (Note B)                                                   741
   Other liabilities                                                            107
   Mortgage note payable                                                      4,851

Partners' Deficit:
   General partner                                             $ (171)
   Limited partners (12,425 units issued and
      outstanding)                                             (1,020)       (1,191)

                                                                            $ 4,733

         See Accompanying Notes to Consolidated Financial Statements








                      ANGELES OPPORTUNITY PROPERTIES, LTD.

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




                                                   Three Months Ended        Six Months Ended
                                                        June 30,                 June 30,
                                                    2005         2004        2005        2004
Revenues:
                                                                            
  Rental income                                    $ 350        $ 392       $ 711       $ 784
  Other income                                         43           51          85         106
    Total revenues                                    393          443         796         890

Expenses:
  Operating                                           249          238         468         414
  General and administrative                           33           34          52          66
  Depreciation                                         62           65         123         129
  Interest                                             88           91         177         183
  Property taxes                                       50           51         101         100
    Total expenses                                    482          479         921         892

Loss from continuing operations                       (89)         (36)       (125)         (2)
Loss from discontinued operations
  (Notes A & C)                                        --          (50)         --         (16)
Gain on sale of discontinued operations
  (Note C)                                             --        2,410          --       2,410

Net (loss) income                                  $ (89)      $ 2,324      $ (125)    $ 2,392

Net (loss) income allocated to general
  partner (1%)                                      $ (1)        $ 23        $ (1)       $ 24
Net (loss) income allocated to limited
  partners (99%)                                      (88)       2,301        (124)      2,368

                                                   $ (89)      $ 2,324      $ (125)    $ 2,392
Per limited partnership unit:
  Loss from continuing operations                 $ (7.08)     $ (2.86)    $ (9.98)    $ (0.16)
  Loss from discontinued operations                    --        (3.98)         --       (1.29)
  Gain on sale of discontinued operations              --       192.03          --      192.03

                                                  $ (7.08)     $ 185.19    $ (9.98)    $190.58

Distributions per limited partnership unit          $ --         $ --        $ --       $ 4.75


         See Accompanying Notes to Consolidated Financial Statements








                      ANGELES OPPORTUNITY PROPERTIES, LTD.

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





                                       Limited
                                     Partnership     General      Limited
                                        Units        Partner     Partners     Total

                                                                 
Original capital contributions         12,425          $ 1        $12,425    $12,426

Partners' deficit at
   December 31, 2004                   12,425         $ (170)     $ (896)    $(1,066)

Net loss for the six months
   ended June 30, 2005                     --             (1)        (124)      (125)

Partners' deficit
   at June 30, 2005                    12,425         $ (171)     $(1,020)   $(1,191)

         See Accompanying Notes to Consolidated Financial Statements








                      ANGELES OPPORTUNITY PROPERTIES, LTD.

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                                 (in thousands)




                                                                    Six Months Ended
                                                                        June 30,
                                                                    2005         2004
Cash flows from operating activities:
                                                                          
  Net (loss) income                                                $ (125)      $ 2,392
  Adjustments to reconcile net (loss) income to net cash
   used in operating activities:
     Bad debt expense                                                   25           60
     Depreciation                                                      123          176
     Loss on early extinguishment of debt                               --           71
     Amortization of loan costs                                          5           15
     Gain on sale of investment property                                --       (2,410)
     Change in accounts:
      Receivables and deposits                                         (22)        (125)
      Other assets                                                     (32)         (33)
      Accounts payable                                                  64           16
      Due to affiliates                                                 19           16
      Tenant security deposit liabilities                                2          (15)
      Accrued property taxes                                           (90)        (187)
      Other liabilities                                                  6          (32)
         Net cash used in operating activities                         (25)         (56)

Cash flows from investing activities:
  Net proceeds from sale of investment property                         --        4,212
  Property improvements and replacements                              (732)         (73)
  Net withdrawals from restricted escrows                               --           95
         Net cash (used in) provided by investing activities          (732)       4,234

Cash flows from financing activities:
  Payments on mortgage notes payable                                   (76)         (97)
  Distributions to partners                                             --          (60)
  Repayment of mortgage notes payable                                   --       (2,045)
  Advances from affiliates                                             704           --
         Net cash provided by (used in) financing activities           628       (2,202)

Net (decrease) increase in cash and cash equivalents                  (129)       1,976
Cash and cash equivalents at beginning of period                       228          288

Cash and cash equivalents at end of period                          $ 99        $ 2,264

Supplemental disclosure of cash flow information:
  Cash paid for interest                                            $ 173        $ 199


         See Accompanying Notes to Consolidated Financial Statements








                      ANGELES OPPORTUNITY PROPERTIES, LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


Note A - Basis of Presentation

The  accompanying   unaudited   consolidated  financial  statements  of  Angeles
Opportunity  Properties,  Ltd. (the "Partnership" or the "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 Angeles  Realty  Corporation  II (the
"General  Partner"  and a  subsidiary  of Apartment  Investment  and  Management
Company  ("AIMCO"),  a  publicly  traded  real  estate  investment  trust),  all
adjustments (consisting of normal recurring accruals) considered necessary for a
fair presentation have been included. Operating results for the six month period
ended June 30, 2005, are not  necessarily  indicative of the results that may be
expected for the fiscal year ending December 31, 2005. 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, 2004.

In accordance with Statement of Financial Accounting Standards ("SFAS") No. 144,
the  consolidated  statements of  operations  for the three and six months ended
June 30, 2004 reflect the  operations  of Lake Meadows  Apartments  as loss from
discontinued operations due to the sale of the property in June 2004.

Certain  2004  balances  have  been   reclassified  to  conform  with  the  2005
presentation.

Note B - Transactions with Affiliated Parties

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

Affiliates  of the  General  Partner  receive  5% of  gross  receipts  from  the
Partnership's   property  as  compensation  for  providing  property  management
services.  The  Partnership  paid to such affiliates  approximately  $40,000 and
$62,000 for the six months  ended June 30,  2005 and 2004,  which is included in
operating expenses and loss from discontinued operations.

Affiliates of the General Partner charged the Partnership for  reimbursement  of
accountable  administrative  expenses  amounting  to  approximately  $30,000 and
$41,000 for the six months ended June 30, 2005 and 2004, respectively,  which is
included in general and  administrative  expenses and investment  property.  The
portion of these reimbursements included in investment property for both the six
months ended June 30, 2005 and 2004 are fees related to construction  management
services  provided  by an  affiliate  of the  General  Partner of  approximately
$1,000.  The  construction  management  service fees are  calculated  based on a
percentage  of  additions  to  the  investment  property.   At  June  30,  2005,
approximately  $37,000 in  reimbursements  was due to the General Partner and is
included in due to affiliates on the accompanying consolidated balance sheet.

Pursuant to the Partnership Agreement, during the six months ended June 30, 2005
an  affiliate of the General  Partner  advanced  the  Partnership  approximately
$704,000 to fund capital  improvements and operating  expenses at the investment
property.

There were no such advances during the six months ended June 30, 2004.  Interest
on advances is charged at the prime rate plus 2% or 8.25% at June 30,  2005.  No
interest was charged during the six months ended June 30, 2005 and 2004. At June
30, 2005, the  Partnership  owed  approximately  $704,000 of principal  which is
included in due to affiliates on the  accompanying  consolidated  balance sheet.
Subsequent to June 30, 2005, the General Partner advanced  approximately $16,000
to the Partnership to fund capital improvements at the Partnership's  investment
property.

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,  general
liability 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, 2005
and 2004, the Partnership was charged by AIMCO and its affiliates  approximately
$26,000 and $34,000,  respectively,  for insurance  coverage and fees associated
with policy claims administration.

Note C - Sale of Discontinued Operations

On June 25, 2004, the Partnership sold Lake Meadows  Apartments to a third party
for net proceeds of approximately $4,212,000 after payment of closing costs. The
Partnership realized a gain of approximately $2,410,000 as a result of the sale.
The Partnership used  approximately  $2,045,000 of the net proceeds to repay the
mortgage  encumbering the property.  In addition the Partnership recorded a loss
on  early  extinguishment  of debt  of  approximately  $71,000  as a  result  of
unamortized loan costs being written off and lender fees paid by the buyer. This
amount is  included in loss from  discontinued  operations  in the  accompanying
consolidated  statements  of  operations.  In  accordance  with  SFAS  144,  the
accompanying  consolidated statements of operations for the three and six months
ended June 30,  2004  reflect  the  operations  of Lake  Meadows  Apartments  as
discontinued  operations.  Included in loss from discontinued operations for the
three and six months ended June 30, 2004 is approximately $183,000 and $371,000,
respectively, of revenue generated by the property.

Note D - 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 captioned Heller v. Insignia Financial Group (the "Heller action") was
filed against the same  defendants  that are named in the Nuanes  action.  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 28, 2002,  the trial
court granted  defendants  motion to strike the  complaint.  Plaintiffs  took an
appeal from this order.

On January 8, 2003,  the parties filed a  Stipulation  of Settlement in proposed
settlement of the Nuanes  action and the Heller  action.  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 (the "Appeal")  seeking to vacate and/or reverse the order  approving the
settlement and entering judgment  thereto.  On May 4, 2004, the Objector filed a
second appeal  challenging  the court's use of a referee and its order requiring
Objector to pay those fees.

On March 21, 2005, the Court of Appeals issued opinions in both pending appeals.
With regard to the settlement and judgment entered thereto, the Court of Appeals
vacated  the trial  court's  order and  remanded  to the trial court for further
findings  on the basis that the "state of the record is  insufficient  to permit
meaningful  appellate  review".  With regard to the second appeal,  the Court of
Appeals  reversed the order requiring the Objector to pay referee fees. On April
26, 2005,  the Court of Appeals  lifted the stay of a pending  appeal related to
the Heller action and the trial court's order striking the  complaint.  On April
28, 2005, the Objector  filed a Petition for Review with the California  Supreme
Court in connection with the opinion vacating the order approving settlement and
remanding for further findings.  On June 10, 2005, the California  Supreme Court
denied  Objector's  Petition for Review and the Court of Appeals sent the matter
back to the trial court on June 21,  2005.  The parties  intend to ask the trial
court to make further findings in connection with settlement consistent with the
Court of Appeal's  remand order.  With respect to the related Heller appeal,  on
July 28, 2005, the Court of Appeal reversed the trial court's order striking the
first amended complaint.

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.

As previously disclosed,  AIMCO Properties L.P. and NHP Management Company, both
affiliates of the General  Partner,  are  defendants in a lawsuit  alleging that
they 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.
The complaint  attempts to bring 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.  and  NHP
Management Company failed to compensate  maintenance  workers for time that they
were  required  to be  "on-call".  Additionally,  the  complaint  alleges  AIMCO
Properties  L.P. and NHP  Management  Company  failed to comply with the FLSA in
compensating maintenance workers for time that they worked in excess of 40 hours
in a week. On June 23, 2005 the Court  conditionally  certified  the  collective
action  on both the  on-call  and  overtime  issues.  The  Court  ruling  allows
plaintiffs  to  provide  notice  of the  collective  action  to  all  non-exempt
maintenance  workers from August 7, 2000 through the  present.  Those  employees
will have the  opportunity to opt-in to the collective  action.  Defendants have
asked the Court to  reconsider  its  ruling or in the  alternative  certify  the
ruling for appeal on that issue. After the notice goes out, defendants will have
the  opportunity to move to decertify the collective  action.  The Court further
denied plaintiffs' Motion for Certification of the state subclass.  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
consolidated  financial  condition  or results  of  operations.  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.

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.

Environmental

Various  Federal,  state and local laws subject  property owners or operators to
liability for management,  and the costs of removal or  remediation,  of certain
hazardous  substances  present on a property.  Such laws often impose  liability
without regard to whether the owner or operator knew of, or was responsible for,
the release or presence of the  hazardous  substances.  The  presence of, or the
failure to manage or remedy properly,  hazardous substances may adversely affect
occupancy at affected  apartment  communities and the ability to sell or finance
affected properties.  In addition to the costs associated with investigation and
remediation  actions  brought by government  agencies,  and  potential  fines or
penalties  imposed by such  agencies in  connection  therewith,  the presence of
hazardous  substances on a property could result in claims by private plaintiffs
for personal injury, disease, disability or other infirmities. Various laws also
impose  liability for the cost of removal,  remediation or disposal of hazardous
substances  through a  licensed  disposal  or  treatment  facility.  Anyone  who
arranges for the disposal or treatment of hazardous  substances  is  potentially
liable  under such laws.  These laws often impose  liability  whether or not the
person arranging for the disposal ever owned or operated the disposal  facility.
In connection with the ownership,  operation and management of its property, the
Partnership could  potentially be liable for environmental  liabilities or costs
associated with its property.

Mold

The Partnership is aware of lawsuits  against owners and managers of multifamily
properties asserting claims of personal injury and property damage caused by the
presence of mold, some of which have resulted in substantial  monetary judgments
or settlements. The Partnership has only limited insurance coverage for property
damage loss claims  arising from the  presence of mold and for  personal  injury
claims  related  to  mold  exposure.  Affiliates  of the  General  Partner  have
implemented a national  policy and  procedures to prevent or eliminate mold from
its  properties  and the  General  Partner  believes  that these  measures  will
minimize the effects that mold could have on residents. To date, the Partnership
has not incurred any material  costs or  liabilities  relating to claims of mold
exposure  or to  abate  mold  conditions.  Because  the  law  regarding  mold is
unsettled and subject to change the General  Partner can make no assurance  that
liabilities  resulting  from the presence of or exposure to mold will not have a
material adverse effect on the Partnership's consolidated financial condition or
results of operations.

SEC Investigation

The  Central  Regional  Office of the  United  States  Securities  and  Exchange
Commission (the "SEC")  continues its formal  investigation  relating to certain
matters.  Although  the staff of the SEC is not limited in the areas that it may
investigate,  AIMCO believes the areas of  investigation  have included  AIMCO's
miscalculated   monthly  net  rental  income  figures  in  third  quarter  2003,
forecasted  guidance,  accounts  payable,  rent  concessions,   vendor  rebates,
capitalization of payroll and certain other costs, tax credit transactions,  and
tender offers for limited  partnership  interests.  AIMCO is cooperating  fully.
AIMCO is not able to predict when the investigation will be resolved. AIMCO does
not believe that the ultimate outcome will have a material adverse effect on its
consolidated  financial  condition  or results  of  operations.  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.







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

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  for the property for the six
months ended June 30, 2005 and 2004:

                                                Average Occupancy
      Property                                  2005          2004

      Lakewood Apartments                        83%          89%
         Tomball, Texas

The General Partner attributes the decrease in occupancy at Lakewood  Apartments
to increased credit standards for tenants.

The  Partnership's  financial  results depend 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 that are outside the control of the Partnership  such as the
local  economic  climate and  weather can  adversely  or  positively  affect the
Partnership's financial results.

Results from Operations

The  Partnership's net loss for the three and six months ended June 30, 2005 was
approximately  $89,000  and  $125,000,  respectively,  compared to net income of
approximately  $2,324,000 and $2,392,000 for the three and six months ended June
30, 2004,  respectively.  The decrease in net income for the three and six month
periods  is due to the  recognition  of a gain  on  the  sale  of  Lake  Meadows
Apartments  in 2004.  In  accordance  with  Statement  of  Financial  Accounting
Standards  ("SFAS") No. 144, the  consolidated  statements of operations for the
three and six months ended June 30, 2004 reflect the  operations of Lake Meadows
Apartments as loss from discontinued operations due to its sale in June 2004.

On June 25, 2004, the Partnership sold Lake Meadows  Apartments to a third party
for net proceeds of approximately $4,212,000 after payment of closing costs. The
Partnership realized a gain of approximately $2,410,000 as a result of the sale.
The Partnership used  approximately  $2,045,000 of the net proceeds to repay the
mortgage  encumbering the property.  In addition the Partnership recorded a loss
on  early  extinguishment  of debt  of  approximately  $71,000  as a  result  of
unamortized loan costs being written off and lender fees paid by the buyer. This
amount is  included in loss from  discontinued  operations  in the  accompanying
consolidated  statements  of  operations.  Included  in loss  from  discontinued
operations  for the three and six months  ended June 30,  2004 is  approximately
$183,000 and $371,000, respectively, of revenue generated by the property.

Excluding  the  gain  on  sale  and  loss  from  discontinued  operations,   the
Partnership's loss from continuing operations for the three and six months ended
June 30, 2005 was approximately $89,000 and $125,000, respectively,  compared to
loss from continuing operations of approximately $36,000 and $2,000 for the same
periods in 2004. The increase in loss from  continuing  operations for the three
months  ended  June  30,  2005 is due to a  decrease  in total  revenues.  Total
expenses for the three month period remained relatively  constant.  The increase
in loss from continuing operations for the six months ended June 30, 2005 is due
to a  decrease  in total  revenues  and an  increase  in total  expenses.  Total
revenues for both periods decreased due to decreases in rental and other income.
Rental income  decreased  due to decreases in occupancy  and the average  rental
rate at the  investment  property,  partially  offset by a decrease  in bad debt
expense. Other income decreased due to a decrease in lease cancellation fees.

Total  expenses  increased  for the six  months  ended  June 30,  2005 due to an
increase  in  operating  expense  partially  offset by a decrease in general and
administrative expense. Operating expense increased due to increases in property
and  maintenance  expenses.  Property  expense  increased  due to an increase in
payroll and related  benefits at the investment  property.  Maintenance  expense
increased due to an increase in contract labor at the investment property.

General and  administrative  expense  decreased  due to a decrease in management
reimbursements   to  the  General  Partner  as  allowed  under  the  Partnership
Agreement.  Also  included in general and  administrative  expenses  for the six
months ended June 30, 2005 and 2004 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, 2005, the Partnership had cash and cash equivalents of approximately
$99,000  compared to  approximately  $2,264,000 at June 30, 2004.  Cash and cash
equivalents  decreased  approximately  $129,000,  from December 31, 2004, due to
approximately  $25,000 and  $732,000  of cash used in  operating  and  investing
activities,  respectively,  partially offset by  approximately  $628,000 of cash
provided by financing activities. Cash used in investing activities consisted of
property  improvements and replacements.  Cash provided by financing  activities
consisted of advances from an affiliate of the General Partner, partially offset
by principal payments made on the mortgage  encumbering the investment property.
The  Partnership  invests its  working  capital  reserves  in  interest  bearing
accounts.

The sufficiency of existing  liquid assets to meet future  liquidity and capital
expenditure   requirements   is  directly   related  to  the  level  of  capital
expenditures  required at the  investment  property to  adequately  maintain the
physical  assets and other  operating needs of the registrant 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.  Capital  improvements  planned for the
Partnership's property are detailed below.

Lakewood Apartments

During  the  six  months  ended  June  30,  2005,  the   Partnership   completed
approximately   $732,000  of  capital   improvements  at  Lakewood   Apartments,
consisting primarily of structural  upgrades,  clubhouse  renovations,  swimming
pool resurfacing,  and air conditioning and floor covering  replacements.  These
improvements were funded from operating cash flow and advances from an affiliate
of  the  General  Partner.  The  Partnership  regularly  evaluates  the  capital
improvement  needs  of the  property.  While  the  Partnership  has no  material
commitments for property improvements and replacements,  certain routine capital
expenditures are anticipated during 2005. Such capital  expenditures will depend
on the  physical  condition  of the  property as well as  anticipated  cash flow
generated by the property.

Capital expenditures will be incurred only if cash is available from operations,
from  Partnership  reserves or from  advances  from an  affiliate of the General
Partner.   To  the  extent  that  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.   The  mortgage
indebtedness encumbering Lakewood Apartments of approximately $4,851,000 matures
in January 2022, at which time the loan is scheduled to be fully amortized.

The Partnership  distributed  the following  amounts during the six months ended
June 30, 2005 and 2004 (in thousands, except per unit data):



                                        Per Limited                       Per Limited
                     Six Months Ended   Partnership    Six Months Ended   Partnership
                      June 30, 2005         Unit        June 30, 2004         Unit

                                                                 
Operations                 $ --             $ --             $ 60            $ 4.75


Future  cash  distributions  will  depend on the levels of cash  generated  from
operations  and  the  timing  of  the  debt   maturity,   property  sale  and/or
refinancing.  The Partnership's cash available for distribution is reviewed on a
monthly  basis.  There can be no assurance  that the  Partnership  will generate
sufficient funds from operations, after required capital expenditures, to permit
any distributions to its partners in the year 2005 or subsequent periods.

Other

In addition to its  indirect  ownership of the general  partner  interest in the
Partnership, AIMCO and its affiliates owned 6,380 limited partnership units (the
"Units") in the Partnership representing 51.35% of the outstanding Units at June
30, 2005. 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,  unit
holders 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 51.35% of the outstanding Units, 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 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.
The Partnership will offer rental concessions during particularly slow months or
in response  to heavy  competition  from other  similar  complexes  in the area.
Rental income attributable to leases, net of any concessions, is recognized on a
straight-line  basis over the term of the lease.  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.

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 captioned Heller v. Insignia Financial Group (the "Heller action") was
filed against the same  defendants  that are named in the Nuanes  action.  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 28, 2002,  the trial
court granted  defendants  motion to strike the  complaint.  Plaintiffs  took an
appeal from this order.

On January 8, 2003,  the parties filed a  Stipulation  of Settlement in proposed
settlement of the Nuanes  action and the Heller  action.  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 (the "Appeal")  seeking to vacate and/or reverse the order  approving the
settlement and entering judgment  thereto.  On May 4, 2004, the Objector filed a
second appeal  challenging  the court's use of a referee and its order requiring
Objector to pay those fees.

On March 21, 2005, the Court of Appeals issued opinions in both pending appeals.
With regard to the settlement and judgment entered thereto, the Court of Appeals
vacated  the trial  court's  order and  remanded  to the trial court for further
findings  on the basis that the "state of the record is  insufficient  to permit
meaningful  appellate  review".  With regard to the second appeal,  the Court of
Appeals  reversed the order requiring the Objector to pay referee fees. On April
26, 2005,  the Court of Appeals  lifted the stay of a pending  appeal related to
the Heller action and the trial court's order striking the  complaint.  On April
28, 2005, the Objector  filed a Petition for Review with the California  Supreme
Court in connection with the opinion vacating the order approving settlement and
remanding for further findings.  On June 10, 2005, the California  Supreme Court
denied  Objector's  Petition for Review and the Court of Appeals sent the matter
back to the trial court on June 21,  2005.  The parties  intend to ask the trial
court to make further findings in connection with settlement consistent with the
Court of Appeal's  remand order.  With respect to the related Heller appeal,  on
July 28, 2005, the Court of Appeal reversed the trial court's order striking the
first amended complaint.

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.

As previously disclosed,  AIMCO Properties L.P. and NHP Management Company, both
affiliates of the General  Partner,  are  defendants in a lawsuit  alleging that
they 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.
The complaint  attempts to bring 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.  and  NHP
Management Company failed to compensate  maintenance  workers for time that they
were  required  to be  "on-call".  Additionally,  the  complaint  alleges  AIMCO
Properties  L.P. and NHP  Management  Company  failed to comply with the FLSA in
compensating maintenance workers for time that they worked in excess of 40 hours
in a week. On June 23, 2005 the Court  conditionally  certified  the  collective
action  on both the  on-call  and  overtime  issues.  The  Court  ruling  allows
plaintiffs  to  provide  notice  of the  collective  action  to  all  non-exempt
maintenance  workers from August 7, 2000 through the  present.  Those  employees
will have the  opportunity to opt-in to the collective  action.  Defendants have
asked the Court to  reconsider  its  ruling or in the  alternative  certify  the
ruling for appeal on that issue. After the notice goes out, defendants will have
the  opportunity to move to decertify the collective  action.  The Court further
denied plaintiffs' Motion for Certification of the state subclass.  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
consolidated  financial  condition  or results  of  operations.  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.

ITEM 5.     OTHER INFORMATION

            None.

ITEM 6.     EXHIBITS

            See Exhibit Index.







                                   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.



                                    ANGELES OPPORTUNITY PROPERTIES, LTD.


                                    By:   Angeles Realty Corporation II
                                          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 15, 2005







                      ANGELES OPPORTUNITY PROPERTIES, LTD.

                                  EXHIBIT INDEX


 Exhibit Number   Description of Exhibit


       3.1        Amendment Certificate and Agreement of the Limited Partnership
                  filed in the  Partnership's  prospectus  dated  July 7,  1986,
                  which is incorporated herein by reference

      10.3        Joint Venture Agreement - Lakewood Project Joint Venture filed
                  in Form 8K dated December 31, 1990, and is incorporated herein
                  by reference

      10.10       Multifamily Note dated December 6, 2001, between Lakewood AOPL
                  and  GMAC  Commercial  Mortgage   Corporation,   a  California
                  Corporation,  refinancing  the mortgage  encumbering  Lakewood
                  Apartments filed in Form 10-KSB dated December 31, 2002 and is
                  incorporated herein by reference.


      10.12       Purchase and Sale  Contract  between  Registrant  and Wyndmere
                  Capital,  Inc.,  dated April 15, 2004,  filed in Form 8K dated
                  June 25, 2004 and is incorporated herein by reference.



      10.13       Amendment to Purchase and Sale Contract between Registrant
                  and Wyndmere Capital, Inc., dated May 13, 2004, filed in
                  Form 8K dated June 25, 2004 and is incorporated herein by
                  reference.



      10.14       Second Amendment to Purchase and Sale Contract between
                  Registrant and Wyndmere Capital, Inc., dated May 27, 2004,
                  filed in Form 8K dated June 25, 2004 and is incorporated
                  herein by reference.



      10.15       Third Amendment to Purchase and Sale Contract between
                  Registrant and Wyndmere Capital, Inc., dated June 9, 2004,
                  filed in Form 8K dated June 25, 2004 and is incorporated
                  herein by reference.


      10.16       Assignment  of Purchase and Sale Contract  between  Wyndmere
                  Capital Inc., and Lake Meadows  Partners,  Ltd.,  dated June
                  15,  2004,  filed  in Form 8K  dated  June  25,  2004 and is
                  incorporated herein by reference.

      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 of the equivalent of the Chief Executive Officer
                  and Chief  Financial  Officer  Pursuant  to  Section 18 U.S.C.
                  Section  1350,  as  Adopted  Pursuant  to  Section  906 of the
                  Sarbanes-Oxley Act of 2002.







      99.1        Partnership  prospectus filed in registration  statement dated
                  June 26, 1987, which is incorporated herein by reference.

      99.2        Agreement  of  Limited   Partnership   for  AOP  GP  Limited
                  Partnership,  L.P. and Angeles Opportunity Properties,  Ltd.
                  entered into on September 9, 1993.

      99.3        Agreement of Limited Partnership for New Lake Meadows,  L.P.
                  between  AOP  GP  Limited  Partnership,   L.P.  and  Angeles
                  Opportunity  Properties,  Ltd.  entered into on September 9,
                  1993.






Exhibit 31.1


                                  CERTIFICATION


I, Martha L. Long, certify that:


1.    I  have  reviewed  this  quarterly   report  on  Form  10-QSB  of  Angeles
      Opportunity Properties, Ltd.;

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 15, 2005

                                    /s/Martha L. Long
                                    Martha L. Long
                                    Senior  Vice  President  of  Angeles  Realty
                                    Corporation  II,  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  Angeles
      Opportunity Properties, Ltd.;

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 15, 2005

                                    /s/Stephen B. Waters
                                    Stephen B. Waters
                                    Vice    President   of   Angeles    Realty
                                    Corporation  II,  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 Angeles  Opportunity
Properties,  Ltd. (the  "Partnership"),  for the quarterly period ended June 30,
2005 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 15, 2005


                                           /s/Stephen B. Waters
                                    Name:  Stephen B. Waters
                                    Date:  August 15, 2005


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.